XML 18 R6.htm IDEA: XBRL DOCUMENT v3.19.1
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Cash flows from operating activities    
Net loss $ (5,068,995) $ (2,208,083)
Adjustments to reconcile net loss to cash used in operating activities    
Stock based compensation expense 143,063 145,971
Depreciation and amortization 1,737,013 1,694,099
Gain on sale of assets (2,293) (42,680)
Bad debt recovery (303,796) 0
Increase in fair value of derivative warrant liability 1,705,094 431,751
Loss on commodity derivative contracts 759,767 456,402
Net cash settlements on commodity derivatives (657,577) (763,997)
Amortization of debt discount and deferred costs 143,477 143,477
Changes in operating assets and liabilities    
Accounts receivable (4,375,379) 51,694
Inventory 1,820,641 (1,807,783)
Prepaid expenses 1,173,298 (89,472)
Accounts payable 1,359,493 1,760,946
Accrued expenses (408,686) (614,230)
Other assets (2,000) (52,000)
Net cash used in operating activities (1,976,880) (893,905)
Cash flows from investing activities    
Purchase of fixed assets (774,897) (490,361)
Proceeds from sale of fixed assets 10,000 75,230
Net cash used in investing activities (764,897) (415,131)
Cash flows from financing activities    
Payments on finance leases (23,382)  
Payments on finance leases   (908)
Line of credit (payments) proceeds, net 2,525,874 (352,139)
Proceeds from note payable 187,501 1,667,426
Payments on note payable (1,021,239) (1,058,254)
Net cash provided by financing activities 1,668,754 256,125
Net change in cash, cash equivalents and restricted cash (1,073,023) (1,052,911)
Cash, cash equivalents, and restricted cash at beginning of the period 2,849,831 1,105,787
Cash, cash equivalents, and restricted cash at end of period 1,776,808 52,876
SUPPLEMENTAL INFORMATION    
Cash paid for interest 602,732 477,583
Cash paid for taxes 0 0
NON-CASH INVESTING AND FINANCING TRANSACTIONS    
Accretion of discount on Series B and B1 Preferred Stock 560,675 642,290
Dividends-in-kind accrued on Series B and B1 Preferred Stock 406,795  
Series B1 Preferred Stock    
NON-CASH INVESTING AND FINANCING TRANSACTIONS    
Conversion of Series B1 Preferred Stock into common stock 149,914 $ 779,500
Dividends-in-kind accrued on Series B and B1 Preferred Stock $ 236,640