XML 42 R33.htm IDEA: XBRL DOCUMENT v3.22.2.2
Reverse Merger (Details) - Schedule of pro forma consolidated balance sheet
Mar. 31, 2022
USD ($)
Historical Enviro Technologies US, Inc. [Member]  
CURRENT ASSETS  
Cash $ 10,879
Accounts receivable 6,397
Prepaid expenses and other current assets 2,679
Inventory 114,614
Current assets held for sale
Total current assets 134,569
NON-CURRENT ASSETS  
Property and equipment, net 7,119
Intangible assets, net
Right of use asset - financing leases
Right of use asset - operating leases 141,388
Other assets 10,143
Goodwill
Non-current assets held for sale [1]
Total non-current assets 158,650
TOTAL ASSETS 293,219
CURRENT LIABILITIES  
Accounts payable and accrued expenses 358,859
Accrued expenses - related party 840,565
Current portion of lease liability - financing leases
Current portion of lease liability - operating leases 51,835
Current portion of long-term debt
Due to Ecoark Holdings
Loans payable, current portion 114,155
Loans payable - related parties 53,000
Current liabilities held for sale [1]
Total current liabilities 1,418,414
NON-CURRENT LIABILITIES  
Long-term debt, net of current portion
Loan payable, net of current portion 147,816
Lease liability - financing leases, net of current portion
Lease liability - operating leases, net of current portion 89,553
Non-current liabilities held for sale
Total non-current liabilities 237,369
Total liabilities 1,655,783
STOCKHOLDERS’ EQUITY (DEFICIT)  
Preferred stock, $0.001 par value
Common stock, $0.001 par value 5,571
Additional paid-in capital 15,390,553
Accumulated deficit (16,758,688)
Total stockholders’ equity (deficit) (1,362,564)
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 293,219
Banner Midstream Corp. [Member]  
CURRENT ASSETS  
Cash 99,452
Accounts receivable 164,388
Prepaid expenses and other current assets 382,373
Inventory
Current assets held for sale
Total current assets 646,213
NON-CURRENT ASSETS  
Property and equipment, net 2,506,738
Intangible assets, net 1,716,331
Right of use asset - financing leases 301,126
Right of use asset - operating leases 64,094
Other assets [1]
Goodwill 4,900,873
Total non-current assets 9,489,162
TOTAL ASSETS 10,135,375
CURRENT LIABILITIES  
Accounts payable and accrued expenses 373,697
Accrued expenses - related party 1,116,698
Current portion of lease liability - financing leases 145,174
Current portion of lease liability - operating leases 45,004
Current portion of long-term debt 572,644
Due to Ecoark Holdings 8,777,545
Loans payable, current portion
Loans payable - related parties
Total current liabilities 11,030,762
NON-CURRENT LIABILITIES  
Long-term debt, net of current portion 67,511
Loan payable, net of current portion
Lease liability - financing leases, net of current portion 149,884
Lease liability - operating leases, net of current portion 22,519
Non-current liabilities held for sale
Total non-current liabilities 239,914
Total liabilities 11,270,676
STOCKHOLDERS’ EQUITY (DEFICIT)  
Preferred stock, $0.001 par value
Common stock, $0.001 par value 557
Additional paid-in capital 1,622,915
Accumulated deficit (2,758,773)
Total stockholders’ equity (deficit) (1,135,301)
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY 10,135,375
Other Transaction Adjustments (1) [Member]  
CURRENT ASSETS  
Cash [2]
Accounts receivable [2]
Prepaid expenses and other current assets [2]
Inventory [2]
Current assets held for sale [2]
Total current assets [2]
NON-CURRENT ASSETS  
Property and equipment, net [2]
Intangible assets, net [2]
Right of use asset - financing leases [2]
Right of use asset - operating leases [2]
Other assets [2]
Goodwill [2]
Non-current assets held for sale [2]
Total non-current assets [2]
TOTAL ASSETS [2]
CURRENT LIABILITIES  
Accounts payable and accrued expenses [2]
Accrued expenses - related party [1],[2]
Current portion of lease liability - financing leases [2]
Current portion of lease liability - operating leases [2]
Current portion of long-term debt [2]
Due to Ecoark Holdings [2]
Loans payable, current portion [2]
Loans payable - related parties [2]
Current liabilities held for sale [2]
Total current liabilities [2]
NON-CURRENT LIABILITIES  
Long-term debt, net of current portion [2]
Loan payable, net of current portion [1],[2]
Lease liability - financing leases, net of current portion [2]
Lease liability - operating leases, net of current portion [2]
Non-current liabilities held for sale [2]
Total non-current liabilities [2]
Total liabilities [2]
STOCKHOLDERS’ EQUITY (DEFICIT)  
Preferred stock, $0.001 par value [2]
Common stock, $0.001 par value 6,868 [2]
Additional paid-in capital (16,765,556) [2]
Accumulated deficit 16,758,688 [2]
Total stockholders’ equity (deficit) [2]
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY [2]
Other Transaction Adjustments (2) [Member]  
CURRENT ASSETS  
Cash (10,879) [1]
Accounts receivable (6,397) [1]
Prepaid expenses and other current assets (2,679) [1]
Inventory (114,614) [1]
Current assets held for sale [1]
Total current assets (134,569) [1]
NON-CURRENT ASSETS  
Property and equipment, net (7,119) [1]
Intangible assets, net [1]
Right of use asset - financing leases [1]
Right of use asset - operating leases (141,388) [1]
Other assets (10,143) [1]
Goodwill [1]
Non-current assets held for sale [1]
Total non-current assets (158,650) [1]
TOTAL ASSETS (293,219) [1]
CURRENT LIABILITIES  
Accounts payable and accrued expenses (358,859) [1]
Accrued expenses - related party (840,565) [1]
Current portion of lease liability - financing leases [1]
Current portion of lease liability - operating leases (51,835) [1]
Current portion of long-term debt [1]
Due to Ecoark Holdings [1]
Loans payable, current portion (114,155) [1]
Loans payable - related parties (53,000) [1]
Current liabilities held for sale [1]
Total current liabilities (1,418,414) [1]
NON-CURRENT LIABILITIES  
Long-term debt, net of current portion [1]
Loan payable, net of current portion (147,816) [1]
Lease liability - financing leases, net of current portion [1]
Lease liability - operating leases, net of current portion (89,553) [1]
Non-current liabilities held for sale [1]
Total non-current liabilities (237,369) [1]
Total liabilities (1,655,783) [1]
STOCKHOLDERS’ EQUITY (DEFICIT)  
Preferred stock, $0.001 par value [1]
Common stock, $0.001 par value [1]
Additional paid-in capital 1,362,564 [1]
Accumulated deficit [1]
Total stockholders’ equity (deficit) 1,362,564 [1]
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (293,219) [1]
Pro Forma [Member]  
CURRENT ASSETS  
Cash 99,452
Accounts receivable 164,388
Prepaid expenses and other current assets 382,373
Inventory
Current assets held for sale
Total current assets 646,213
NON-CURRENT ASSETS  
Property and equipment, net 2,506,738
Intangible assets, net 1,716,331
Right of use asset - financing leases 301,126
Right of use asset - operating leases 64,094
Other assets
Goodwill 4,900,873
Non-current assets held for sale
Total non-current assets 9,489,162
TOTAL ASSETS 10,135,375
CURRENT LIABILITIES  
Accounts payable and accrued expenses 373,697
Accrued expenses - related party 1,116,698
Current portion of lease liability - financing leases 145,174
Current portion of lease liability - operating leases 45,004
Current portion of long-term debt 572,644
Due to Ecoark Holdings 8,777,545
Loans payable, current portion
Loans payable - related parties
Current liabilities held for sale
Total current liabilities 11,030,762
NON-CURRENT LIABILITIES  
Long-term debt, net of current portion 67,511
Loan payable, net of current portion
Lease liability - financing leases, net of current portion 149,884
Lease liability - operating leases, net of current portion 22,519
Non-current liabilities held for sale
Total non-current liabilities 239,914
Total liabilities 11,270,676
STOCKHOLDERS’ EQUITY (DEFICIT)  
Preferred stock, $0.001 par value
Common stock, $0.001 par value 12,996
Additional paid-in capital 1,610,476
Accumulated deficit (2,758,773)
Total stockholders’ equity (deficit) (1,135,301)
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $ 10,135,375
[1] To reclassify assets held for sale of FPA.
[2] To reflect the retained earnings and other equity balances of Banner Midstream Corp., recombination with Enviro Technologies U.S., Inc.