XML 42 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2017
CFS Group Acquisition [Member]  
Business Acquisition [Line Items]  
Schedule of aggregate purchase price
Cash consideration $3,933,000 
Debt assumed - as consideration  34,100,000 
Restricted stock consideration  1,251,000 
Total $39,284,000 
Schedule of estimated fair value and subsidiary, assets acquired and liabilities assumed
Accounts receivable  2,793,000 
Prepaid expenses and other current assets  845,000 
Property, plant and equipment  14,179,000 
Trade names and trademarks  210,000 
Landfill permits  31,766,000 
Customer relationships  2,500,000 
Accounts payable and accrued liabilities  (2,654,000)
Capital leases payable  (6,896,000)
Mortgage payable  (1,429,000)
Asset retirement obligations  (7,904,000)
Non-controlling interest  (140,000)
Goodwill  6,014,000 
Total $39,284,000 
Mobile Science Technologies, Inc. [Member]  
Business Acquisition [Line Items]  
Schedule of unaudited pro forma consolidated results of operations
  Prior to Acquisition  Net Effect of Acquisition  Post-
Acquisition
 
Total Sales $31,727,673  $-  $31,727,673 
Net Loss $17,671,669  $22,812  $17,694,481 

  Prior to Acquisition  Net Effect of Acquisition  Post-
Acquisition
 
Total Assets $49,201,572  $(2,940) $49,198,632 
Total Equity  (10,319,514) $(9,766) $(10,329,280)
DxT Medical, LLC [Member]  
Business Acquisition [Line Items]  
Schedule of aggregate purchase price
Restricted stock consideration  318,500 
Total $318,500
Schedule of estimated fair value and subsidiary, assets acquired and liabilities assumed
Goodwill  318,500 
Total $318,500
WelNess Benefits, LLC/Integrity Lab Solutions, LLC [Member]  
Business Acquisition [Line Items]  
Schedule of aggregate purchase price
Stock consideration $1,000,000 
Warrant consideration  896,645 
Contingent consideration  2,220,683 
Total $4,117,328 
Schedule of estimated fair value and subsidiary, assets acquired and liabilities assumed
Property, plant and equipment  134,825 
Customer list  2,809,000 
Accounts payable  (583,746)
Capital lease  (25,999)
Notes payable – bank  (1,942,771)
Non-controlling interest  (1,234,688)
Goodwill  4,960,707 
Total $4,117,328 
Schedule of unaudited pro forma consolidated results of operations
  Year ended December 31,
2016
  Year Ended
December 31,
2017
 
       
Total Revenue $2,202,020  $7,927,580 
Consolidated Net Loss $(19,160,723) $(33,137,052)
Basic Net Loss Per Share $(8.45) $(3.82)