The accompanying
notes are an integral part of these consolidated financial statements.
NOTE
1 – ORGANIZATION AND FINANCIAL CONDITION
Organization
and Going Concern
Strategic
Environmental & Energy Resources, Inc. (“SEER,” or the “Company”), a Nevada corporation, is a provider of
next-generation clean-technologies, waste management innovations and related services. SEER has two wholly owned operating subsidiaries
and three majority-owned subsidiaries; all of which together provide technology solutions and services to companies primarily in the
oil and gas, refining, landfill, food, beverage & agriculture, and renewable fuel industries. The two wholly owned subsidiaries include:
1) MV, LLC (d/b/a MV Technologies) (“MV”), designs and builds biogas conditioning solutions for the production of renewable
natural gas, odor control systems and natural gas vapor capture primarily for landfill operations, waste-water treatment facilities,
oil and gas fields, refineries, municipalities and food, beverage & agriculture operations throughout the U.S.; 2) Strategic Environmental
Materials, LLC, (“SEM”), a materials technology company focused on development of cost-effective chemical absorbents. The
Company had a third wholly owned subsidiary, REGS, LLC (d/b/a Resource Environmental Group Services (“REGS”)), which was
discarded and abandoned September 1, 2021, and all operations are included in discontinued operations (See Note 15).
The
two majority-owned subsidiaries include 1) Paragon Waste Solutions, LLC (“PWS”), and 2) PelleChar, LLC (“PelleChar”).
PWS is currently owned 54% by SEER and PelleChar is owned 51% by SEER.
PWS
has developed specific opportunities to deploy and commercialize patented technologies for a non-thermal plasma-assisted oxidation process
that makes possible the clean and efficient destruction of solid hazardous chemical and biological waste (i.e., regulated medical
waste, chemicals, pharmaceuticals and refinery tank waste, etc.) without landfilling or traditional incineration and without harmful
emissions. Additionally, PWS’ technology “cleans” and conditions emissions and gaseous waste streams (i.e.,
volatile organic compounds and other greenhouse gases) generated from diverse sources such as refineries, oil fields, and many others.
PelleChar
was established in September 2018 and is owned 51% by SEER. Pellechar has secured third-party pellet manufacturing capabilities from
one of the nation’s premier pellet manufacturers. Working closely with Biochar Now, LLC, Pellechar commenced sales in late 2019
of its proprietary pellets containing the proven and superior Biochar Now product starting with the landscaping and big agriculture markets.
At this time, Pellechar is the only company able to offer a soil amendment pellet containing the Biochar Now product that is produced
using the patented pyrolytic process. For the nine months ended September 30, 2022, PelleChar activity related to startup of operations
that were interrupted by the pandemic in 2020, and a commencement to market its product. Revenue and expenses of PelleChar were not material
for the six months then ended.
Principals
of Consolidation
The
accompanying consolidated financial statements include the accounts of SEER, its wholly owned subsidiaries, SEM, MV and REGS (through
September 1, 2021, as discontinued operations), and its majority-owned subsidiaries PWS and PelleChar, since their respective acquisition
or formation dates. All material intercompany accounts, transactions, and profits have been eliminated in consolidation. The Company
has non-controlling interest in joint ventures, which are reported on the equity method.
Going
Concern
As
shown in the accompanying consolidated financial statements, the Company has experienced recurring losses, and has accumulated a deficit
of approximately $30.9 million as of September 30, 2022, and $29.4 million as of December 31, 2021. For the nine months ended September
30, 2022, and 2021, the Company incurred a net loss of approximately $1.5 million and earned income of $1.0 million, respectively. The Company
had a working capital deficit of approximately $8.8 million as of September 30, 2022, and a working capital deficit of $7.5 million as
of December 31, 2021. These factors raise substantial doubt about the ability of the Company to continue to operate as a going concern.
Realization
of a major portion of the Company’s assets as of September 30, 2022, is dependent upon continued operations. The Company is dependent
on generating additional revenue or obtaining adequate capital to fund operating losses until it becomes profitable. For the nine months
ended September 30, 2022, the Company raised approximately $0.9 million from the issuance of related party and long-term debt, offset by
payments of principal on related party notes and capital leases of $71,200, for a net cash provided by financing activities of approximately
$0.8 million. In addition, the Company has undertaken a number of specific steps to continue to operate as a going concern. The Company
continues to focus on developing organic growth in our operating companies and improving gross and net margins through increased attention
to pricing, aggressive cost management and overhead reductions, including discontinuing REGS, a line of business with historically insufficient
margins. Critical to achieving profitability will be the ability to license and or sell, permit and operate though the Company’s
joint ventures and licensees the CoronaLux™ waste destruction units. The Company has limited common shares available to issue which
may limit the ability to raise new capital or settle debt through issuance of shares. The Company has increased business development
efforts to address opportunities identified in expanding markets attributable to increased interest in energy conservation and emission
control regulations. In addition, the Company is evaluating various forms of financing which may be available to it. There can be no
assurance that the Company will secure additional financing for working capital, increase revenues and achieve the desired result of
net income and positive cash flow from operations in future years. These financial statements do not give any effect to any adjustments
that would be necessary should the Company be unable to report on a going concern basis.
Basis
of Presentation Unaudited Interim Financial Information
The
accompanying interim condensed consolidated financial statements are unaudited. In the opinion of management, the accompanying unaudited
condensed consolidated financial statements contain all the normal recurring adjustments necessary to present fairly the financial position
and results of operations as of and for the periods presented. The interim results are not necessarily indicative of the results to be
expected for the full year or any future period.
Certain
information and footnote disclosures normally included in the consolidated financial statements prepared in accordance with accounting
principles generally accepted in the United States have been condensed or omitted pursuant to the rules and regulations of the Securities
and Exchange Commission (“SEC”). The Company believes that the disclosures are adequate to make the interim information presented
not misleading. These consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial
statements and the notes thereto included in the Company’s Report on Form 10-K filed on April 15, 2022, for the year ended December
31, 2021.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use
of Estimates
The
preparation of these consolidated financial statements in conformity with accounting principles generally accepted in the United States
(U.S. GAAP) requires management to make a number of estimates and assumptions related to the reported amount of assets and liabilities
and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts
of revenues and expenses during the period. Significant items subject to such estimates and assumptions include the carrying amount of
intangible assets; valuation allowances and reserves for receivables and inventory and deferred income taxes; revenue recognition related
to contracts accounted for under the percentage of completion method; share-based compensation; and loss contingencies, including those
related to litigation. Actual results could differ from those estimates.
Reclassifications
Certain
amounts in the prior period financial statements have been reclassified to conform to the current period presentation. These reclassifications
had no effect on reported consolidated net loss.
Revenue
Recognition
Revenue
is recognized under FASB guidelines, which requires an evaluation of revenue arrangements with customers following a five-step approach:
(1) identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price;
(4) allocate the transaction price to the performance obligations; and (5) recognize revenue when (or as) the company satisfies each
performance obligation. Revenues are recognized when control of the promised services are transferred to the customers in an amount that
reflects the expected consideration in exchange for those services. A customer obtains control when it has the ability to direct the
use of and obtain the benefits from the services. Other major provisions of the guidance include capitalization of certain contract costs,
consideration of the time value of money in the transaction price and allowing estimates of variable consideration to be recognized before
contingencies are resolved in certain circumstances. The guidance also requires enhanced disclosures regarding the nature, amount, timing
and uncertainty of revenue and cash flows arising from contracts with customers. (See Note 3)
Sequencing
On
December 31, 2021, the Company adopted a sequencing policy under ASC 815-40-35 whereby in the event that reclassification of contracts
from equity to assets or liabilities is necessary pursuant to ASC 815 due to the Company’s inability to demonstrate it has sufficient
authorized shares as a result of certain securities with a potentially indeterminable number of shares, shares will be allocated on the
basis of the earliest issuance date of potentially dilutive instruments, with the earliest grants receiving the first allocation of shares.
Pursuant to ASC 815, issuance of securities to the Company’s employees or directors are not subject to the sequencing policy.
Research
and Development
Research
and development (“R&D”) costs are charged to expense as incurred. R&D expenses consist primarily of salaries, project
materials, contract labor and other costs associated with ongoing product development and enhancement efforts. R&D expenses were
$0 for both the nine months ended September 30, 2022, and 2021.
Inventories
Inventories
are stated at the lower of cost or net realizable value on a first in, first out basis and includes the following amounts:
SCHEDULE OF INVENTORY
| |
September 30, 2022 | | |
December 31, 2021 | |
| |
| (unaudited) | | |
| | |
Finished goods | |
$ | - | | |
$ | 98,200 | |
Work in process | |
| 22,300 | | |
| 28,400 | |
Raw materials | |
| - | | |
| 75,100 | |
Inventory, net | |
$ | 22,300 | | |
$ | 201,700 | |
Income
Taxes
The
Company accounts for income taxes pursuant to Accounting Standards Codification (“ASC”) 740, Income Taxes, which
utilizes the asset and liability method of computing deferred income taxes. The objective of this method is to establish deferred tax
assets and liabilities for any temporary differences between the financial reporting basis and the tax basis of the Company’s assets
and liabilities at enacted tax rates expected to be in effect when such amounts are realized or settled.
ASC
740 also provides detailed guidance for the financial statement recognition, measurement and disclosure of uncertain tax positions recognized
in the financial statements. Tax positions must meet a “more-likely-than-not” recognition threshold at the effective date
to be recognized. During the nine months ended September 30, 2022, and 2021 the Company recognized no adjustments for uncertain tax positions.
The
Company recognizes interest and penalties related to uncertain tax positions in income tax expense. No interest and penalties related
to uncertain tax positions were recognized as of September 30, 2022, and 2021. The Company expects no material changes to unrecognized
tax positions within the next twelve months.
The
Company has filed federal and state tax returns through December 31, 2020. The tax periods for the years ending December 31, 2018, through
2021 are open to examination by federal and state authorities.
NOTE
3 – REVENUE
Products
Revenue
Product
revenue generated from contracts with customers, for the manufacture of products for the removal and treatment of hazardous vapor and
gasses. Total estimated revenue includes all of the following: (1) the basic contract price, (2) contract options, and (3) change orders.
Once contract performance is underway, the Company may experience changes in conditions, client requirements, specifications, designs,
materials, and expectations regarding the period of performance. Such changes are “change orders” and may be initiated by
us or by our clients. In many cases, agreement with the client as to the terms of change orders is reached prior to work commencing;
however, sometimes circumstances require that work progress without obtaining client agreement. Revenue related to change orders is recognized
as costs are incurred if it is probable that costs will be recovered by changing the contract price. The Company does not incur pre-contract
costs. Under the new revenue recognition guidance, the Company found no change in the manner product revenue is recognized. Provisions
for estimated losses on uncompleted contracts are recorded in the period in which the losses are identified and included as additional
loss. Provisions for estimated losses on contracts are shown separately as liabilities on the balance sheet, if significant, except in
circumstances in which related costs are accumulated on the balance sheet, in which case the provisions are deducted from the accumulated
costs. A provision as a liability is reported as a current liability.
The
Company includes in current assets and current liabilities amounts related to contracts realizable and payable. Costs and estimated earnings
in excess of billings on uncompleted contracts represent the excess of contract costs and profits recognized to date over billings to
date and are recognized as a current asset. Revenue contract liabilities represent the excess of billings to date over the amount of
contract costs and profits recognized to date and are recognized as a current liability.
Products
revenue also includes media sales which are recognized as the product is shipped to the customer for use.
Solid
Waste Revenue
The
Company’s revenues from waste destruction licensing agreements are recognized as a single accounting unit over the term of the
license. Revenue from joint venture operations of the Company’s CoronaLux™ units is recognized as the revenue is earned by
the joint venture. Revenue from management services is recognized as services are performed.
Disaggregation
of Revenue (Unaudited)
SCHEDULE OF DISAGGREGATION OF REVENUE
| |
Environmental
Solutions | | |
Solid Waste | | |
Total | |
| |
Three months ended September 30, 2022 | |
| |
Environmental
Solutions | | |
Solid Waste | | |
Total | |
| |
| | |
| | |
| |
Sources of Revenue | |
| | | |
| | | |
| | |
Product sales | |
$ | 904,300 | | |
$ | - | | |
$ | 904,300 | |
Media sales | |
| 238,100 | | |
| - | | |
| 238,100 | |
Management fees | |
| - | | |
| - | | |
| - | |
Total Revenue | |
$ | 1,142,400 | | |
$ | - | | |
$ | 1,142,400 | |
| |
Environmental
Solutions | | |
Solid Waste | | |
Total | |
| |
Three months ended September 30, 2021 | |
| |
Environmental
Solutions | | |
Solid Waste | | |
Total | |
| |
| | |
| | |
| |
Sources of Revenue | |
| | | |
| | | |
| | |
Product sales | |
| 918,700 | | |
| - | | |
| 918,700 | |
Media sales | |
| 257,400 | | |
| - | | |
| 257,400 | |
Licensing fees | |
| - | | |
| 8,200 | | |
| 8,200 | |
Management fees | |
| - | | |
| 50,000 | | |
| 50,000 | |
Total Revenue | |
$ | 1,176,100 | | |
$ | 58,200 | | |
$ | 1,234,300 | |
| |
Environmental
Solutions | | |
Solid Waste | | |
Total | |
| |
Nine months ended September 30, 2022 | |
| |
Environmental
Solutions | | |
Solid Waste | | |
Total | |
| |
| | |
| | |
| |
Sources of Revenue | |
| | | |
| | | |
| | |
Product sales | |
$ | 2,310,700 | | |
$ | - | | |
$ | 2,310,700 | |
Media sales | |
| 761,800 | | |
| - | | |
| 761,800 | |
Management fees | |
| - | | |
| 100,000 | | |
| 100,000 | |
Total Revenue | |
$ | 3,072,500 | | |
$ | 100,000 | | |
$ | 3,172,500 | |
| |
Environmental
Solutions | | |
Solid Waste | | |
Total | |
| |
Nine months ended September 30, 2021 | |
| |
Environmental
Solutions | | |
Solid Waste | | |
Total | |
| |
| | |
| | |
| |
Sources of Revenue | |
| | | |
| | | |
| | |
Product sales (1) | |
$ | 2,202,600 | | |
| - | | |
$ | 2,202,600 | |
Media sales | |
| 699,400 | | |
| - | | |
| 699,400 | |
Licensing fees | |
| - | | |
| 24,700 | | |
| 24,700 | |
Management fees | |
| - | | |
| 150,000 | | |
| 150,000 | |
Total Revenue | |
$ | 2,902,000 | | |
$ | 174,700 | | |
$ | 3,076,700 | |
(1) | Includes $171,400 of revenue included in discontinued operations |
Contract
Balances
Where
a performance obligation has been satisfied but not yet invoiced at the reporting date, a contract asset is recognized on the balance
sheet. Where a performance obligation has not yet been satisfied but an invoice has been raised at the reporting date, a contract liability
is recognized on the balance sheet.
The
opening and closing balances of the Company’s accounts receivables and contract liabilities (current and non-current) are as follows:
SCHEDULE OF CONTRACT BALANCES
| |
| | |
| | |
Contract
Liabilities | |
| |
Accounts
Receivable, net | | |
Contract
Assets | | |
Contract
Liabilities | | |
Deferred Revenue
(current) | | |
Deferred Revenue
(non-current) | |
| |
| | |
| | |
| | |
| | |
| |
Balance
as of September 30, 2022 | |
$ | 867,900 | | |
$ | 76,400 | | |
$ | 520,400 | | |
$ | 9,700 | | |
$ | - | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Balance
as of December 31, 2021 | |
| 536,600 | | |
| 3,600 | | |
| 525,900 | | |
| - | | |
| - | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Increase
(decrease) | |
$ | 331,300 | | |
$ | 72,800 | | |
$ | (5,500 | ) | |
$ | 9,700 | | |
$ | - | |
The
majority of the Company’s revenue is generally invoiced on a weekly or monthly basis, and the payments are generally received within
approximately 30-60 days. Contract liabilities and deferred revenue are recorded when cash payments are received or due in advance of
the Company’s performance, including amounts that are refundable.
Remaining
Performance Obligations
As
of September 30, 2022, the aggregate amount of the transaction price allocated to the remaining performance obligations was approximately
$0.8 million, of which the Company expects to recognize approximately 85% of this revenue over the next 12 months.
The
Company does not disclose the value of unsatisfied performance obligations for (i) contracts with an original expected term of one year
or less and (ii) contracts for which the Company recognizes revenue at the amounts to which it has the right to invoice for services
performed.
NOTE
4 – PROPERTY AND EQUIPMENT
Property
and equipment was comprised of the following:
SCHEDULE OF PROPERTY PLANT AND EQUIPMENT
| |
September
30, 2022 | | |
December
31, 2021 | |
| |
| (unaudited) | | |
| * | |
Field and shop equipment | |
$ | 573,000 | | |
$ | 553,200 | |
Vehicles | |
| 72,500 | | |
| 72,500 | |
Waste destruction equipment, placed in service | |
| 168,400 | | |
| 553,300 | |
Furniture and office equipment | |
| 349,300 | | |
| 342,400 | |
Leasehold improvements | |
| 36,200 | | |
| 36,200 | |
Building and improvements | |
| 21,200 | | |
| 21,200 | |
Land | |
| 162,900 | | |
| 162,900 | |
Property and equipment, gross | |
| 1,383,500 | | |
| 1,741,700 | |
Less: accumulated depreciation and amortization | |
| (1,103,000 | ) | |
| (1,308,700 | ) |
Property and equipment, net | |
$ | 280,500 | | |
$ | 433,000 | |
Depreciation
expense for the three months ended September 30, 2022, and 2021 was $13,100 and $26,800, respectively. For the three months ended September
30, 2022, and 2021, depreciation expense included in cost of goods sold was $12,100 and $20,400, respectively. For the three months ended
September 30, 2022, and 2021, depreciation expense included in selling, general and administrative expenses was $1,000 and $6,400, respectively.
Depreciation
expense for the nine months ended September 30, 2022, and 2021 was $61,100 and $80,000, respectively. For the nine months ended September
30, 2022, and 2021, depreciation expense included in cost of goods sold was $50,200 and $60,700, respectively. For the nine months ended
September 30, 2022, and 2021, depreciation expense included in selling, general and administrative expenses was $10,800 and $19,300,
respectively.
Depreciation
expense on leased CoronaLux™ units included in depreciation and amortization above is $0 as of September 30, 2022, and 2021, respectively.
Property
and equipment included the following amounts for leases that have been capitalized at:
SCHEDULE OF PROPERTY AND EQUIPMENT FOR LEASES CAPITALIZED
| |
September 30, 2022 | | |
December 31, 2021 | |
Vehicles, field and shop equipment | |
$ | 10,200 | | |
$ | 10,200 | |
Less: accumulated amortization | |
| (10,200 | ) | |
| (10,200 | ) |
Property and equipment
for lease capitalized | |
$ | - | | |
$ | - | |
NOTE
5 – INTANGIBLE ASSETS
SCHEDULE OF INTANGIBLE ASSETS
| |
| | | |
| | | |
| | |
| |
September 30, 2022 (unaudited) | |
| |
Gross carrying amount | | |
Accumulated amortization | | |
Net carrying value | |
| |
| | |
| | |
| |
Goodwill | |
$ | 277,800 | | |
$ | - | | |
$ | 277,800 | |
Customer list | |
| 42,500 | | |
| (42,500 | ) | |
| - | |
Technology | |
| 834,000 | | |
| (767,000 | ) | |
| 67,000 | |
Trade name | |
| 54,900 | | |
| (54,900 | ) | |
| - | |
| |
$ | 1,209,200 | | |
$ | (864,400 | ) | |
$ | 344,800 | |
| |
| | |
| | |
| |
| |
December 31, 2021 | |
| |
Gross carrying amount | | |
Accumulated amortization | | |
Net carrying value | |
| |
| | |
| | |
| |
Goodwill | |
$ | 277,800 | | |
$ | - | | |
$ | 277,800 | |
Customer list | |
| 42,500 | | |
| (42,500 | ) | |
| - | |
Technology | |
| 1,021,900 | | |
| (880,400 | ) | |
| 141,500 | |
Trade name | |
| 54,900 | | |
| (54,900 | ) | |
| - | |
| |
$ | 1,397,100 | | |
$ | (977,800 | ) | |
$ | 419,300 | |
The
estimated useful lives of the intangible assets range from seven to twenty years. Amortization expense was $4,400 and $6,400 for the
three months ended September 30, 2022, and 2021, respectively. Amortization expense was $15,500 and $22,400 for the nine months ended
September 30, 2022, and 2021, respectively.
NOTE
6 – LEASES
The
Company has entered into operating leases primarily for real estate. These leases have terms which range from 1 to 8 years, and often
include one or more options to renew. These renewal terms can extend the lease term from 1 year to month-to-month and are included in
the lease term when it is reasonably certain that the Company will exercise the option. These operating leases are included in “Right
of use assets” on the Company’s September 30, 2022, Consolidated Balance Sheets and represent the Company’s right to
use the underlying asset for the lease term. The Company’s obligation to make lease payments are included in “Current portion
of lease liabilities” and “Lease liabilities net of current portion” on the Company’s September 30, 2022, Consolidated
Balance Sheets. Based on the present value of the lease payments for the remaining lease term of the Company’s existing leases,
the Company recognized right-of-use assets of approximately $225,300 and lease liabilities for operating leases of approximately $246,100
on January 1, 2019, when the new lease standard was effective. Operating lease right-of-use assets and liabilities commencing after January
1, 2019, are recognized at commencement date based on the present value of lease payments over the lease term. As of September 30, 2022,
total right-of-use assets and operating lease liabilities were approximately $263,400 and $294,900 respectively. All operating lease
expense is recognized on a straight-line basis over the lease term. In the nine months ended September 30, 2022, the Company recognized
approximately $62,700 in operating lease costs for right-of-use assets.
Because
the rate implicit in each lease is not readily determinable, the Company uses its incremental borrowing rate to determine the present
value of the lease payments. The Company has certain contracts for real estate which may contain lease and non-lease components which
it has elected to treat as a single lease component.
Information
related to the Company’s right-of-use assets and related lease liabilities were as follows (Unaudited):
SCHEDULE OF RIGHT-OF-USE ASSETS AND RELATED LEASE LIABILITIES
| |
Nine months ended September 30, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Cash paid for operating lease liabilities | |
$ | 100,100 | | |
$ | 210,200 | |
Right-of-use assets obtained in exchange for new operating lease obligations | |
| - | | |
| - | |
Weighted-average remaining lease term | |
| 47 | | |
| 59 months | |
Weighted-average discount rate | |
| 10 | % | |
| 10 | % |
Maturities of lease liabilities as of September 30, 2022 were as follows:
SCHEDULE OF MATURITIES OF LEASE LIABILITIES
| |
| | |
2023 | |
$ | 87,600 | |
2024 | |
| 90,300 | |
2025 | |
| 93,000 | |
2026 | |
| 88,000 | |
2027 | |
| - | |
Thereafter | |
| - | |
Lease liabilities | |
| 358,900 | |
Less imputed interest | |
| (64,000 | ) |
Total lease liabilities | |
| 294,900 | |
| |
| | |
Current operating lease liabilities | |
| 60,900 | |
Non-current operating lease liabilities | |
| 234,000 | |
Total lease liabilities | |
$ | 294,900 | |
NOTE
7 – ACCRUED LIABILITIES
Accrued
liabilities were comprised of the following:
SCHEDULE OF ACCRUED LIABILITIES
| |
September 30, | | |
December 31, | |
| |
2022 | | |
2021 | |
| |
| (unaudited) | | |
| * | |
Accrued compensation and related taxes | |
$ | 128,000 | | |
$ | 124,600 | |
Accrued interest | |
| 2,350,700 | | |
| 1,818,500 | |
Accrued settlement/litigation claims | |
| 150,000 | | |
| 150,000 | |
Warranty and defect claims | |
| 43,300 | | |
| 40,000 | |
Other | |
| 103,600 | | |
| 97,000 | |
Total Accrued Liabilities | |
$ | 2,775,600 | | |
$ | 2,230,100 | |
NOTE
8 – UNCOMPLETED CONTRACTS
Costs,
estimated earnings and billings on uncompleted contracts are as follows:
SCHEDULE OF UNCOMPLETED CONTRACTS
| |
September
30, | | |
December
31, | |
| |
2022 | | |
2021 | |
| |
(unaudited) | | |
| |
Revenue
recognized | |
$ | 341,700 | | |
$ | 285,600 | |
Less:
billings to date | |
| (265,300 | ) | |
| (282,000 | ) |
| |
| | | |
| | |
Contract
assets | |
| 76,400 | | |
| 3,600 | |
| |
| | | |
| | |
Billings
to date | |
| 3,294,000 | | |
| 1,578,300 | |
Revenue
recognized | |
| (2,773,600 | ) | |
| (1,052,400 | ) |
| |
| | | |
| | |
Contract
liabilities | |
$ | 520,400 | | |
$ | 525,900 | |
NOTE
9 – INVESTMENTS
Paragon
Waste Solutions LLC
Since
its inception through September 30, 2022, the Company has provided approximately $6.5 million in funding to PWS for working capital and
the further development and construction of various prototypes and commercial waste destruction units. No members of PWS have made capital
contributions or other funding to PWS other than SEER. The intent of the operating agreement is to provide the funding as an advance
against future earnings distributions made by PWS.
Paragon
Southwest Medical Waste
On
July 20, 2022, PWS transferred all patents owned covering medical waste destruction, and related technology, to its joint venture, Paragon
Southwest Medical Waste (“PSMW”), in exchange for units in PSMW. The units in PSMW transferred in connection with this transaction
increased SEER’s equity in PSMW to approximately 30%, on a total consolidated basis. This transaction also canceled the irrevocable
license and royalty agreement, and the management agreement between PWS and PSMW.
NOTE
10 – DEBT
Debt
as of September 30, 2022 (Unaudited), and December 31, 2021, was comprised of the following:
SCHEDULE OF DEBT
| |
Paycheck
protection program | |
| |
Short term
notes | | |
Convertible
notes, unsecured | | |
Current portion of long-
term debt and
capital lease obligations | | |
Long term debt and
capital lease
obligations | | |
Total | |
| |
| |
| |
| | |
| | |
| | |
| | |
| |
Balance December 31, 2021 | |
$ | 96,600 | |
| |
$ | 2,843,900 | | |
$ | 1,605,000 | | |
$ | 525,600 | | |
$ | 1,619,600 | (4) | |
$ | 6,690,700 | |
Increase in borrowing | |
| - | |
| |
| 600,000 | | |
| - | | |
| 5,700 | (2) | |
| 258,800 | (2) | |
| 864,500 | |
Principal reductions | |
| (96,600 | ) |
(1) | |
| (46,300 | ) | |
| - | | |
| - | | |
| (21,700 | ) | |
| (164,600 | ) |
Long term debt to current | |
| - | |
| |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Amortization of debt discount | |
| - | |
| |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Balance September 30, 2022 | |
$ | - | |
| |
$ | 3,397,600 | (3) | |
$ | 1,605,000 | | |
$ | 531,300 | | |
$ | 1,856,700 | | |
$ | 7,390,600 | |
(1) |
Payroll
Protection Program final note forgiveness confirmed during the first quarter of 2022. |
(2) |
A)
Secured note payable of $13,300, secured by and proceeds used to buy a forklift, dated March 15, 2022, interest at an annual rate
of 6.5% simple interest and matures on February 15, 2025, with payments of approx $400 per month, in accordance with the note’s
provisions. For the nine months ended September 30, 2022, the Company recorded interest expense of $300. Unpaid interest at September
30, 2022 was $0. $4,300 of this note is included in the current portion of long-term debt. B) Note payable of $250,000 dated February
11, 2022, interest at an annual rate of 8% simple interest and matures on February 10, 2027. This note is included as part of a series
of anticipated notes, all of which will be converted into common equity of Paragon Waste Services, LLC. (Note 1), in accordance with
the note’s provisions. For the nine months endedSeptember 30, 2022, the Company recorded interest expense of $12,700. Unpaid
interest at September 30, 2022 was approximately $12,700. |
(3) |
The balance consists of $2,910,200
of secured notes, and $484,700
unsecured notes payable. |
(4) |
Secured
notes. |
(5) |
There were two new notes entered into
during the three months ended September 30, 2022. A) A secured note payable of $500,000,
secured by net revenue from sale of any and all MV Technology products, interest at an annual rate of 10%
simple interest and matures on August
15, 2023. Monthly payments of $25,000
a month on the last day of the third month and continue in months four and five. At the end of the sixth month monthly payments
in the amount of $50,000
and continue until the end month twelve at which time all outstanding principal and interest shall be due. Unpaid interest at
September 30, 2022 was approximately $6,200.
B) An unsecured note of $100,000
payable, dated July 20, 2022, interest at an annual rate of 8%
payable on or before July 19, 2023. Unpaid interest at September 30, 2022 was approximately $1,600. |
NOTE
11 – RELATED PARTY TRANSACTIONS
Notes
payable and accrued interest, related parties
Related
parties accrued interest due to certain related parties are as follows:
SCHEDULE OF RELATED PARTIES, NOTES PAYABLE AND ACCRUED INTEREST
| |
September 30, | | |
December 31, | |
| |
2022 | | |
2021 | |
| |
| (unaudited) | | |
| | |
Short term notes | |
$ | 125,000 | | |
$ | 125,000 | |
Accrued interest | |
| 52,400 | | |
| 55,800 | |
Total short-term notes and accrued interest - Related parties | |
$ | 177,400 | | |
$ | 180,800 | |
NOTE
12 – EQUITY TRANSACTIONS
2022
Common Stock Transactions
During
the nine months ended September 30, 2022, no new equity transactions have occurred.
2021
Common Stock Transactions
During
the nine months ended September 30, 2021, no new equity transactions have occurred.
Non-controlling
Interest
The
non-controlling interest presented in our condensed consolidated financial statements reflects a 46% non-controlling equity interest
in PWS and 49% non-controlling equity interest in PelleChar. Net losses attributable to non-controlling interest, as reported on our
condensed consolidated statements of operations, represents the net loss of each entity attributable to the non-controlling equity interest.
The non-controlling interest is reflected within stockholders’ equity on the condensed consolidated balance sheet.
NOTE
13 – CUSTOMER CONCENTRATIONS
The
Company had sales from operations to three and two customers, for the nine months ended September 30, 2022, and 2021, respectively,
that surpassed the 10% threshold of total revenue, respectively. In total, these customers represented approximately 36%
and 32%
of our total sales for the nine months ended September 30, 2022, and 2021, respectively. The concentration of the Company’s
business with a relatively small number of customers may expose us to a material adverse effect if one or more of these large
customers were to experience financial difficulty or were to cease being customers for non-financial related issues.
NOTE
14 – NET GAIN OR LOSS PER SHARE
Basic
net gain or loss per share is computed by dividing net gain or loss attributable to common shareholders by the weighted average number
of common shares outstanding. Diluted net gain or loss per share is computed by dividing net loss attributable to common shareholders
by the weighted average number of common shares outstanding plus the number of common shares that would be issued assuming exercise or
conversion of all potentially dilutive common shares. Potentially dilutive securities are excluded from the calculation when their effect
would be anti-dilutive. For nine months ended September 30, 2022, all potentially dilutive securities have been excluded from the diluted
share calculations because they were anti-dilutive as a result of the net losses incurred for the respective period, or were dilutive,
but the exercise prices were above the stock price for the entire period, deeming them not to be converted, or exercised during the period.
Accordingly, basic shares equal diluted shares for all periods presented.
Potentially
dilutive securities were comprised of the following (unaudited):
SCHEDULE OF POTENTIALLY DILUTIVE SECURITIES
| |
| | | |
| | |
| |
Nine Months Ended September 30, | |
| |
2022 | | |
2021 | |
Warrants | |
| 0 | | |
| 271,000 | |
Options | |
| 1,090,000 | | |
| 1,640,000 | |
Convertible notes payable, including accrued interest | |
| 3,221,400 | | |
| 2,918,900 | |
Potentially dilutive
securities | |
| 4,311,400 | | |
| 4,829,900 | |
NOTE
15 – ABANDONMENT OF SUBSIDIARY
On
September 1, 2021, the Company’s board of directors, by unanimous consent, adopted a resolution to abandon the Company’s
wholly owned subsidiary, REGS, LLC. The abandonment resulted in a gain to the Company of approximately $1.5 million for the year ended
December 31, 2021. For the nine months ended September 30, 2021, all operations from REGS have been reported as discontinued operations.
Major
classes of line items constituting pretax income on discontinued operations (unaudited):
SCHEDULE OF DISPOSAL GROUPS, INCLUDING DISCONTINUED OPERATIONS
| |
2022 | | |
2021 | |
| |
For the nine months ended | |
| |
September 30, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Services revenue | |
$ | - | | |
$ | 177,200 | |
| |
| | | |
| | |
Services costs | |
| - | | |
| (314,900 | ) |
General and administrative expenses | |
| - | | |
| (40,800 | ) |
Salaries and related expenses | |
| - | | |
| (150,800 | ) |
Other income | |
| - | | |
| 210,800 | |
Gain on debt extinguishment | |
| - | | |
| 410,600 | |
Total expenses | |
| - | | |
| 114,900 | |
| |
| | | |
| | |
Operating income | |
| - | | |
| 292,100 | |
Income tax benefit | |
| - | | |
| - | |
| |
| | | |
| | |
Total income from discontinued operations | |
$ | - | | |
$ | 292,100 | |
NOTE
16 – SEGMENT INFORMATION AND MAJOR CUSTOMERS
The
Company currently has identified two segments as follows:
|
MV,
SEM, PelleChar |
Environmental
Solutions |
|
PWS |
Solid
Waste |
The
composition of our reportable segments is consistent with that used by our chief decision makers to evaluate performance and allocate
resources. All of our operations are located in the U.S. The Company has not allocated corporate selling, general and administrative
expenses, and stock-based compensation to the segments. All intercompany transactions have been eliminated.
Segment
information for the three and nine months ended September 30, 2022 (unaudited), and 2021 is as follows:
SCHEDULE OF SEGMENT INFORMATION
Three
Months ended September 30,
2022 | |
Environmental | | |
Solid | | |
| | |
| |
| |
Solutions | | |
Waste | | |
Corporate | | |
Total | |
| |
| | |
| | |
| | |
| |
Revenue | |
$ | 1,142,400 | | |
$ | - | | |
$ | - | | |
$ | 1,142,400 | |
Depreciation and amortization (1) | |
| 16,600 | | |
| - | | |
| 1,000 | | |
| 17,600 | |
Interest expense | |
| 600 | | |
| - | | |
| 198,000 | | |
| 198,600 | |
Stock-based compensation | |
| - | | |
| - | | |
| - | | |
| - | |
Net income (loss) | |
| (114,300 | ) | |
| (19,500 | ) | |
| (476,500 | ) | |
| (610,300 | ) |
Capital expenditures (cash and noncash) | |
| - | | |
| - | | |
| - | | |
| - | |
Total assets | |
$ | 1,732,500 | | |
$ | 299,000 | | |
$ | 312,400 | | |
$ | 2,343,900 | |
2021 | |
Environmental | | |
Solid | | |
| | |
| |
| |
Solutions | | |
Waste | | |
Corporate | | |
Total | |
| |
| | |
| | |
| | |
| |
Revenue | |
$ | 1,176,100 | | |
$ | 58,200 | | |
$ | - | | |
$ | 1,234,300 | |
Depreciation and amortization (1) | |
| 17,500 | | |
| 8,500 | | |
| 7,200 | | |
| 33,200 | |
Interest expense | |
| 1,200 | | |
| 300 | | |
| 180,000 | | |
| 181,500 | |
Stock-based compensation | |
| - | | |
| - | | |
| 3,100 | | |
| 3,100 | |
Net income (loss) | |
| 1,388,900 | | |
| 543,800 | | |
| 32,600 | | |
| 1,965,300 | |
Capital expenditures (cash and noncash) | |
| - | | |
| - | | |
| - | | |
| - | |
Total assets | |
$ | 1,463,400 | | |
$ | 306,500 | | |
$ | 533,000 | | |
$ | 2,302,900 | |
Nine
months ended September 30,
2022 | |
Environmental | | |
Solid | | |
| | |
| |
| |
Solutions | | |
Waste | | |
Corporate | | |
Total | |
| |
| | |
| | |
| | |
| |
Revenue | |
$ | 3,072,500 | | |
$ | 100,000 | | |
$ | - | | |
$ | 3,172,500 | |
Depreciation and amortization (1) | |
| 48,800 | | |
| 17,000 | | |
| 10,800 | | |
| 76,600 | |
Interest expense | |
| 3,100 | | |
| 4,100 | | |
| 571,200 | | |
| 578,400 | |
Stock-based compensation | |
| - | | |
| - | | |
| - | | |
| - | |
Net income (loss) | |
| (55,800 | ) | |
| (61,300 | ) | |
| (1,425,200 | ) | |
| (1,542,300 | ) |
Capital expenditures (cash and noncash) | |
| 31,800 | | |
| - | | |
| - | | |
| 31,800 | |
Total assets | |
$ | 1,732,500 | | |
$ | 299,000 | | |
$ | 312,400 | | |
$ | 2,343,900 | |
2021 | |
Environmental | | |
Solid | | |
| | |
| |
| |
Solutions | | |
Waste | | |
Corporate | | |
Total | |
| |
| | |
| | |
| | |
| |
Revenue | |
$ | 2,724,800 | | |
$ | 174,700 | | |
$ | - | | |
$ | 2,899,500 | |
Depreciation and amortization (1) | |
| 51,800 | | |
| 25,500 | | |
| 25,100 | | |
| 102,400 | |
Interest expense | |
| 3,900 | | |
| 300 | | |
| 552,400 | | |
| 556,600 | |
Stock-based compensation | |
| - | | |
| - | | |
| 12,600 | | |
| 12,600 | |
Net income (loss) | |
| 1,425,000 | | |
| 466,000 | | |
| (896,000 | ) | |
| 995,000 | |
Capital expenditures (cash and noncash) | |
| - | | |
| - | | |
| - | | |
| - | |
Total assets | |
$ | 1,463,400 | | |
$ | 306,500 | | |
$ | 533,000 | | |
$ | 2,302,900 | |
|
(1) |
Includes depreciation of property, equipment, and leasehold
improvements and amortization of intangibles. |
|
(2) |
The environmental solutions segment contains the total
net income (loss) from discontinued operations of REGS. |