XML 40 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Variable Interest Entity (Tables) - Variable interest Entity [Member]
3 Months Ended
Mar. 31, 2018
Business Acquisition [Line Items]  
Schedule of aggregate purchase price


Cash consideration $500,000 
Stock consideration  540,000 
Lease payments consideration (provisional)  1,358,942 
Total $2,398,942
Schedule of estimated fair value and subsidiary, assets acquired and liabilities assumed

Property, plant and equipment (provisional)  2,749,020 
Patents (provisional)  1,832,680 
Non-controlling interest  (2,182,758)
Goodwill  - 
Total $2,398,942 
Schedule of unaudited pro forma consolidated results of operations
  Three Months
Ended
March 31,
2017
 
    
Total Revenue $1,028,000 
Consolidated Net Loss $(3,233,000)
Basic Net Loss Per Share $(0.62)
Schedule of roll-forward of the Company's Non-controlling Interests:

Balance, December 31, 2017 $1,459,407 
Tri-City Recycling Center - net income  42,704 
Tri-City dividend distribution  (36,928)
LGMG, LLC - net loss  (113,768)
AST - intial balance  2,182,758 
AST - net loss  (70,807)
Balance, March 31, 2018 $3,463,366