Item 9A. Controls and Procedures
ITEM
9A. CONTROLS AND PROCEDURES
We
carried out an evaluation under the supervision and with the participation of our management, including our Chief Executive Officer and
Principal Accounting Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
of the Securities Exchange Act of 1934 (the “Exchange Act”)) as of the end of the period covered by this report. Based upon
that evaluation, the Chief Executive Officer and the Principal Accounting Officer concluded that our disclosure controls and procedures
were not effective as of December 31, 2022.
Management’s
Annual Report on Internal Control Over Financial Reporting
Our
management is responsible for establishing and maintaining adequate internal control over financial reporting, as defined in Rules 13a-15(f)
and 15d-15(f) of the Exchange Act. Our internal control over financial reporting is a process designed to provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with
generally accepted accounting principles. Our internal control over financial reporting includes those policies and procedures that (i)
pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of
our assets; (ii) provide reasonable assurance that transactions are recorded to permit preparation of financial statements in accordance
with generally accepted accounting principles, and that receipts and expenditures of the Company are made only in accordance with authorizations
of our management and directors; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition,
use or disposition of our assets that could have a material effect on our financial statements.
Management
assessed the effectiveness of our internal control over financial reporting as of December 31, 2022. In making this assessment, management
used the criteria set forth in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO).
28
Based
on its assessment of internal control over financial reporting, management has concluded that, as of December 31, 2022, our internal
control over financial reporting were not effective, and material weaknesses over financial reporting were identified. Material weakness
means a deficiency, or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility
that a material misstatement of the registrant’s annual or interim financial statements will not be prevented or detected on a
timely basis. The material weaknesses identified were:
●
due
to ongoing financial constraints, we have not been devoting adequate resources to our accounting and reporting functions in order
to properly record, file and review our financial transactions on a regular basis in order to ensure accuracy;and
●
we
do not have a properly documented internal control system in accordance with the requirements of COSO or some similarly appropriate
internal control methodology or formal documentation of our systems of internal control.
We
are currently working to remediate the material weaknesses. We cannot be sure when we will successfully remediate the material weaknesses
or whether compensating controls will be effective in preventing or detecting material errors. The remediation may require substantial
time and resources to successfully implement. We may be unable to remediate these weaknesses until we have received additional funding
that may be necessary to hire additional personnel. Until we have sufficient internal finance and accounting staff, we plan to work closely
with external financial advisors to document the existing financial processes, risk assessment, and internal controls systematically.
These material weaknesses could cause creditors, customers, investors, regulators, strategic alliances and others to lose confidence
in the effectiveness of our internal controls and the accuracy of our financial statements and other information, all of which could
have a material adverse impact on our business, results of operations and financial condition.
This
Annual Report does not include an attestation report of the Company’s registered public accounting firm regarding internal control
over financial reporting. Management’s report was not subject to attestation by the Company’s registered public accounting
firm pursuant to temporary rules of the Securities and Exchange Commission that permit the Company to provide only management’s
report in this Annual Report.
Changes
In Internal Control Over Financial Reporting
There
were no significant changes in our internal control over financial reporting during the year ended December 31, 2022, that has materially
affected, or is reasonably likely to materially affect, our internal control over financial reporting.
ITEM
9B. OTHER INFORMATION
None
29
PART
III
ITEM
10. DIRECTORS AND EXECUTIVE OFFICERS
The
following table sets forth certain information regarding our executive officers and directors as of April 13, 2023.
Name
Age
Position
J.
John Combs III
64
President,
Chief Executive Officer, Director, Chairman of the Board, Secretary
Christopher
H. Dieterich
75
Director
Scott Yezner
56
Director
Ian
Smith
44
Interim
Chief Financial Officer
Joseph
John Combs III, Esq., President, Chief Executive Officer, Chairman of the Board, and Secretary. Mr. Combs, a SEER Founder,
is currently CEO. He also serves as General Counsel. Before joining the Company, he owned and operated the law firm of Combs & Associates
from 1989 to 2003. Prior to that he was an associate in the law firm of Berman & Blanchard in Los Angeles from 1987 to 1989, and
an associate in the law firm of Parker, Milliken, Clark, O’hara & Samuelian, in Los Angeles from 1983 to 1987. His experience
in private practice has included corporate maintenance, international finance, and business litigation. Over the last 30 years he has
served as an officer and director of various sized corporations, both public and private, and was a Director and Officer of Armada Water
Assets, Inc until his resignation in September 2014. For the past five years Mr. Combs has not served as a director of a public company,
other than SEER. He received his B.A. from the University of Colorado, with honors, and a J uris Doctorate from Duke University
School of Law in 1983. Mr. Combs was chosen as a Director because of his leadership experience, public company experience, experience
serving on the boards of directors and committees of both public and private entities and other experience as a practicing attorney.
Christopher
H. Dieterich, Director, has served on the board since January 2008 . Mr. Dieterich is the founder and managing partner
of Dieterich & Associates, a litigation and commercial law firm based in Los Angeles, California, providing legal services to entrepreneurial
and emerging technology companies during the past 34 years. His firm specializes in venture capital and private equity financings, as
well as in SEC compliance issues for public companies. He obtained his undergraduate engineering degree from Virginia Tech, graduate
engineering degree from UC Berkeley (1970) and graduated from the joint Law and Economics program at UCLA in 1979, after serving six
years in the US Air Force as a flight instructor in advanced jets. He has been a Director of the Company since 2008 and was Secretary
from 2008 until November 2013. Mr. Dieterich was chosen as a Director because of his experience in a broad range of businesses as well
experience serving on the boards of directors and committees of private entities.
Christopher
Scott Yenzer, Director , has served on the board since January 2019. Mr. Yenzer has served as corporate development officer
of Blackeagle Energy Services from May 2018 until May 2019, is a 30-year engineering industry veteran with demonstrated strengths in
the area of global relationships and operations growth plans. Mr. Yenzer’s extensive engineering and management background includes
domestic and global, commercial oil and gas transaction management for some of the world’s largest engineering firms. He provides
the SEER management team with a complementary perspective that is grounded in practical, hands-on experience in growing diverse businesses
in both up and down cycles. Prior to his current role, Mr. Yenzer was COO and co-owner of Caribou Energy Corporation, which was sold
in 2017. Prior to Caribou Energy, Mr. Yenzer served as vice president of Jacobs/CH2M, responsible for developing Enterprise Account Management
on the executive committee for all business groups: Oil & Gas and Chemicals, Environmental & Nuclear, Water, and Infrastructure
and Power. Mr. Yenzer built the successful Oil & Gas and Chemicals Global Strategic Account Team which included BP, ExxonMobil, Shell,
Conoco, Hess TransCanada and Noble and led development of uniform account plans and growth strategies. During his tenure with Jacobs,
Mr. Yenzer has held various positions from Project Engineer to Program Manager to VP of Business Development and his CV hosts a list
of impressive ‘wins’ resulting from his ability to grow relationships and revenues across all markets, while increasing value
to clients.
30
Ian
Smith, Interim Chief Financial Officer. Mr. Smith joined the Company in October 2022 as a consultant in the role of Interim
Chief Financial Officer. Mr. Smith has extensive experience with positions in accounting, finance, Securities and Exchange Commission
(SEC) financial reporting, Sarbanes Oxley (SOX) compliance, and strategic planning. Mr. Smith also began his career at Ernst and Young,
LLLP. Mr. Smith received an Masters in Business Administration and a B.B.A degree in Accounting from the Sam Houston State University.
Director
Independence
The
board of directors has determined that Christopher Dieterich is considered an “independent director.” Under the National
Association of Securities Dealers Automated Quotations (“NASDAQ”) definition, an “independent director” means
a person other than an officer or employee of the Company or its subsidiaries or any other individuals having a relationship that, in
the opinion of the Company’s board of directors, would interfere with the exercise of independent judgment in carrying out the
responsibilities of the director. The board of directors’ discretion in determining director independence is not completely unfettered.
Further, under the NASDAQ definition, an independent director is a person who (1) is not currently (or whose immediate family members
are not currently), and has not been over the past three years (or whose immediate family members have not been over the past three years),
employed by the company; (2) has not (or whose immediate family members have not) been paid more than $120,000 during the current or
past three fiscal years; (3) has not (or whose immediately family has not) been a partner in or controlling shareholder or executive
officer of an organization which the company made, or from which the company received, payments in excess of the greater of $200,000
or 5% of that organizations consolidated gross revenues, in any of the most recent three fiscal years; (4) has not (or whose immediate
family members have not), over the past three years been employed as an executive officer of a company in which an executive officer
of the company has served on that company’s compensation committee; or (5) is not currently (or whose immediate family members
are not currently), and has not been over the past three years (or whose immediate family members have not been over the past three years)
a partner of the company’s outside auditor.
Board
Meetings and committees; annual meeting attendance
There
is no Nominating Committee for directors, which the Company considers reasonable, as there is no direct compensation to directors who
are not also officers, and there is no liability insurance available for errors and omissions, should they occur. Therefore, the Company
has found it extremely difficult to attract independent directors. There were no changes to the procedures by which security holders
may recommend nominees to the Company’s board of directors.
Audit
Committee and Audit Committee Financial Expert
We
do not have a standing audit committee, an audit committee financial expert, or any committee or person performing a similar function.
The entire board of directors acts as the audit committee. We currently have limited working capital and a history of losses. Our board
of directors does not believe that it would be in our best interests at this time to identify and retain independent directors to sit
on an audit committee or a director that qualifies as an audit committee financial expert under SEC regulations.
Compensation
Committee
As
of this filing there was no compensation committee. The entire board of directors acts as the compensation committee.
Delinquent
Section 16(a) Reports
Scott
Yenzer, a director, is delinquent in filing a Form 3, and a Form 4 at the time of this filing.
31
Code
of Ethics
Our
board of directors has adopted a Code of Ethics and Business Conduct for Officers, Directors and Employees, which includes our principal
executive officer, principal financial officer, principal accounting officer or controller or persons performing similar functions. A
current copy of the code is posted on our website, www.seer-corp.com.
ITEM
11. EXECUTIVE COMPENSATION
SUMMARY
COMPENSATION TABLE
The
following table sets forth a summary of the compensation for each of our named executive officers for the financial years ended December
31, 2022, and 2021.
Fiscal Year
Salary ($)
Bonus ($)
Stock Awards ($)
Warrants or Option Awards
Non-Equity Incentive Plan Compensation ($)
Nonqualified Deferred Compensation Earnings ($)
All Other Compensation ($)
Total ($)
Officers
J. John Combs III
2022
166,600
-
-
-
-
-
-
166,600
Chief Execurive Officer, President and Secretary
2021
166,600
-
-
-
-
-
-
166,600
Tom Jones
2022
160,000
-
-
-
-
-
-
160,000
VP Business Development, MV Technologies
2021
156,000
-
-
-
-
-
-
156,000
Employment
Agreements
There
are no employment agreements or contracts with any named executive officers.
Director
Compensation
For
the fiscal year ended December 31, 2022, no compensation was paid to directors other than those listed in the Summary Compensation Table
above. We may implement director compensation arrangements or programs in the future.
32
Outstanding
Equity Awards at Fiscal Year-End 2021
Number
of Securities Underlying Unexercised Options (#) Exercisable
Number
of
Securities
Underlying Unexercised
Options (#) Unexercisable
Option
Exercise
Price
($)
Option
Expiration
Date
Directors
Christopher H. Dieterich
-
-
-
Director
Scott Yezner
1,000,000 (1)
-
0.70
09/01/2026
Director
(1)
In
September 2019, Mr. Yezner was granted options to purchase 1,000,000 shares of common stock at $0.70. The options vest quarterly
over 2 years, becoming fully vested on September 1, 2021. Each tranche of vested options begins to expire 5 years after they vest,
therefore these options expire quarterly, as they vested, between September 1, 2024 through September 1, 2026.
ITEM
12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
The
following table sets forth as of April 13, 2023, certain information regarding beneficial ownership of our common stock by:
●
Each
person known to us to beneficially own 5% or more of our common stock;
●
Each
executive officer who in this report are collectively referred to as the “Named Executive Officers;”
●
Each
of our directors; and
●
All
of our executive officers (as that term is defined under the rules and regulations of the SEC) and directors as a group.
We
have determined beneficial ownership in accordance with Rule 13d-3 under the Exchange Act. Beneficial ownership generally means having
sole or shared voting or investment power with respect to securities. Unless otherwise indicated in the footnotes to the table, each
shareholder named in the table has sole voting and investment power with respect to the shares of common stock set forth opposite the
shareholder’s name. As of March 30, 2022, 65,088,575 shares of our Common Stock were issued and outstanding.
33
Name and address of beneficial owners
Number of shares beneficially owned (1)
Percentage of class
Joseph John Combs, III
3,606,315 (2)
5.5 %
CEO, President, Secretary
370 Interlocken Blvd., Ste 680
Broomfield, CO 80021
Christopher H. Dieterich
-
*
Director
370 Interlocken Blvd., Ste 680
Broomfield, CO 80021
Scott Yezner
1,000,000 (3)
1.5 %
Director
370 Interlocken Blvd., Ste 680
Broomfield, CO 80021
Fortunato Villamagna
-
*
President - PWS
370 Interlocken Blvd., Ste 680
Broomfield, CO 80021
Clark Knopik
-
*
Interim Chief Financial Officer
370 Interlocken Blvd., Ste 680
Broomfield, CO 80021
LPD Investments, Ltd.
6,290,832 (4)
9.7 %
25025 145 North, Ste 410
The Woodlands, TX 77380
Clyde Berg
6,010,000 (5)
9.2 %
10050 Brandley Drive
Cupertino, CA 95014
Tracy Miller
3,925,316
6.0 %
1814 Larchmont Ct
Lafayette, CO 80026
Carl Berg
3,500,000 (6)
5.4 %
10050 Brandley Drive
Cupertino, CA 95014
All Officers and Directors as a Group (4 persons)
4,606,315
7.0 %
* Represents less than 1%
(1)
“Beneficial
ownership” is defined in the regulations promulgated by the U.S. Securities and Exchange Commission as having or sharing, directly
or indirectly (1) voting power, which includes the power to vote or to direct the voting, or (2) investment power, which includes
the power to dispose or to direct the disposition, of shares of the common stock of an issuer. The definition of beneficial ownership
includes shares underlying options or warrants to purchase common stock, or other securities convertible into common stock, that
currently are exercisable or convertible or that will become exercisable or convertible within 60 days. Unless otherwise indicated,
the beneficial owner has sole voting and investment power.
(2)
Consists
of 3,606,315 shares owned by Mr. Combs.
(3)
Consists
of options to purchase 1,000,000 shares of common stock, which were excersiable as of the date of this report, and shares becoming
vested within 60 days of this report.
(4)
Consists
of 5,140,832 shares according to Form 13G filed on August 29, 2014, 200,000 shares of common stock issued in August 2017 related
to penalty on payment of short-term debt, 250,000 shares of common stock issued in March 2018 related to a private offering, and
700,000 shares which were issued to LPD during fiscal year 2019 related to penalty on late payment of short-term note.
(5)
Consists
of 3,800,000 shares owned by Mr. Clyde Berg, and 2,210,000 shares which are issuable as of December 31, 2021, related to penalty
on late payment of short-term notes, issued in fiscal year 2019.
(6)
Consists
of 400,000 shares owned by Mr. Carl Berg and 2,400,000 shares owned by Carl and Mary Ann Berg CRT for which Mr. Berg has beneficial
ownership, 125,000 shares issuable related to a short-term note issued July 8, 2020, and 575,000 shares which are issuable as of
December 31, 2021, related to long term debt issued in July 2018.
34
ITEM
13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
CERTAIN
RELATIONSHIPS AND RELATED PERSON TRANSACTIONS
Notes
payable, related parties
Notes
payable, related parties and accrued interest due to certain related parties as of December 31, 2021, and 2020 are as follows:
December 31,
December 31,
2022
2021
Secured short term note payable dated August 21, 2019 with principal and interest due 60 days from issuance. The note requires a one-time fee in the amount of $4,150 to compensate for the first two weeks of the term and each week thereafter (weeks 3-8) a fee of $415 shall be due and owing accruing on the first day of the week, after which the fee is $600 per week, which is recorded as interest expense. The note is from a family member of the CEO, and thus classified as a related party note. For the year ended December 31, 2021, the Company recorded interest expense of $28,800. Unpaid interest as of December 31, 2021 is approximately $55,200.
125,000
125,000
Total short-term notes - related party
$ 125,000
$ 125,000
December 31,
December 31,
2022
2021
Accrued Interest
$ 59,000
$ 55,800
$ 59,000
$ 55,800
35
Review,
Approval or Ratification of Transactions with Related Persons
The
Company does not maintain a written policy with respect to related party transactions and our board of directors does not routinely review
potential transactions with those parties we have identified as related parties prior to the consummation of the transaction.
ITEM
14. Principal Accountant Fees and Services
The
following table presents aggregate fees billed to the Company for professional services rendered by L J Soldinger Associates, LLC for
the years ended December 31, 2022, and 2021:
2022 Fees
2021 Fees
Audit Fees
$ 278,100
$ 270,700
Audit-Related Fees
-
-
Tax Fees
24,500
53,200
Total Fees
$ 302,600
$ 323,900
Audit
Fees were for professional services rendered for the audit of the Company’s annual consolidated financial statements and review
of consolidated financial statements included in the Company’s Quarterly Reports on Form 10-Q and services that are normally provided
by the independent registered public accounting firm in connection with statutory and regulatory filings or engagements. The 2022 and
2021 fees include not only the annual audit fees but the review of the three quarterly 10-Q’s in 2022 and 2021, respectively.
Audit-Related
Fees were for assurance and related services that are reasonably related to the performance of the audit or review of the Company’s
financial statements and are not reported under “Audit Fees.”
Tax
Fees were for professional services rendered for federal, state and international tax compliance, tax advice and tax planning.
ITEM
15. FINANCIAL STATEMENTS AND EXHIBITS
a)
Financial Statements
The
following financial statements are included as Exhibit 99.1 and are hereby incorporated by reference:
Audited
Financial Statements
Page
Report
of Independent Registered Public Accounting Firm
F-1
Consolidated
Balance Sheets as of December 31, 2022 and 2021
F-2
Consolidated
Statements of Operations for the Years Ended December 31, 2022 and 2021
F-3
Consolidated
Statements of Stockholders’ Deficit for the Years Ended December 31, 2022 and 2021
F-4
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2022 and 2021
F-5
Notes
to Consolidated Financial Statements
F-6
36
(b)
Exhibits
EXHIBIT
INDEX
3.1
Articles
of Incorporation, dated February 13, 2002 (1)
3.2
Amendment
to the Articles of Incorporation, dated December 19, 2007, changing the name and effecting a reverse stock split (1)
3.3
Bylaws
of the corporation, effective February 13, 2002 (1)
4.1
$225,000
Convertible Note and Note Agreement of the Corporation, issued February 14, 2012 (2)
4.2
Form
of Warrant, having a 3-year life with $0.50 exercise price (1)
4.3
Form
of Warrant, having a 5-year life with $0.50 exercise price (1)
10.1
Agreement
for acquisition of MV, dated June 13, 2008 (1)
10.2
Agreement
for acquisition of intellectual property from Black Stone Management Services, LLC, dated August 10, 2011 (1)
10.3
Agreement
for Merger with Satellite Organizing Solutions, Inc. (1)
10.4
Consulting
Agreement between the Company and Monty R. Lamirato, dated October 8, 2013 (3)
10.5
Irrevocable
License and Royalty Agreement between the Company and Paragon Waste Solutions, LLC, dated March 21, 2012 (3)
14.1
Code
of Ethics (1)
21.1
Subsidiaries
of Registrant (1)
31.1*
Certification
of Principal Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934
31.2*
Certification
of Principal Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934
32.1**
Certification
of Principal Executive Officer ) pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002
32.2**
Certification
of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
99.1
Financial
Statements
101.INS***
Inline
XBRL Instance Document
101.SCH***
Inline
XBRL Taxonomy Extension Schema Document
101.CAL***
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF***
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB***
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE***
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover
Page Interactive Data File (embedded within the Inline XBRL document)
(1)
Incorporated
by reference to the Company’s Report on Form 10 filed May 21, 2013.
(2)
Incorporated
by reference to the Company’s Report on Form 10 Amendment No. 1 filed July 23, 2013.
(3)
Incorporated
by reference to the Company’s Report on Form 10-Q filed November 14, 2013
(4)
Incorporated
by reference to the Company’s Report on Form 10-K filed March 27, 2014
*
Filed
herewith
**
This
certification is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange
Act”), or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing
under the Securities Act of 1933, as amended or the Exchange Act.
***
Pursuant
to applicable securities laws and regulations, these interactive data files will not be deemed “filed” for the purposes
of Section 18 of the Securities and Exchange Act of 1934 or otherwise subject to the liability of that section, nor will they be
deemed filed or made a part of a registration statement or prospectus for purposes of Sections 11 and 12 of the Securities Act of
1933, or otherwise subject to liability under those sections.
37
SIGNATURES
Pursuant
to the requirements of Section 13or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this registration statement
to be signed on its behalf by the undersigned, thereunto duly authorized.
Dated:
April 13, 2023
STRATEGIC
ENVIRONMENTAL & ENERGY RESOURCES, INC.
By
/s/
J. John Combs III
J.
John Combs III
Chief
Executive Officer with
Responsibility
to sign on behalf of Registrant as a
Duly
authorized officer and principal executive officer
By
/s/
Ian Smith
Ian
Smith
Interim
Chief Financial Officer with
responsibility
to sign on behalf of Registrant as a
duly
authorized officer and principal financial officer
Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated:
/s/
J. John Combs III
Chairman
of the Board of Directors
April 13, 2023
J.
John Combs III
/s/
Christopher Scott Yenzer
Director
April 13, 2023
Christopher
Scott Yenzer
/s/
Christopher Dieterich
Director
April 13, 2023
Christopher
Dieterich
38
Exhibit
99.1 Financial Statements
Annual
Audited Consolidated Financial Statements
Page
Report
of Independent Registered Public Accounting Firm
F-1
Consolidated
Balance Sheets as of December 31, 2022 and 2021
F-2
Consolidated
Statements of Operations for the Years Ended December 31, 2022 and 2021
F-3
Consolidated
Statements of Stockholders’ Deficit for the Years Ended December 31, 2022 and 2021
F-4
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2022 and 2021
F-5
Notes
to Consolidated Financial Statements
F-6
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and
Stockholders
of Strategic Environmental & Energy Resources, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheets of Strategic Environmental & Energy Resources, Inc. and subsidiaries (the
“Company”) as of December 31, 2022 and 2021 and the related consolidated statements of operations, stockholders’ deficit,
and cash flows for each of the two years in the period ended December 31, 2022 and the related notes (collectively referred to as the
“financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial
position of the Company as of December 31, 2022 and 2021, and the results of its operations and its cash flows for each of the two years
in the period ended December 31, 2022, in conformity with accounting principles generally accepted in the United States of America.
Explanatory
Paragraph – Going Concern
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note
1, the Company has (i) incurred significant losses since inception, (ii) has an accumulated deficit of approximately $32.0 million as
of December 31, 2022 and (iii) needs to raise substantial amounts of additional funds to meet its obligations as well as afford it time
to develop profitable operations. These conditions raise substantial doubt about the Company’s ability to continue as a going concern.
Management’s plans in regard to these matters are also described in Note 1. The financial statements do not include any adjustments
that might result from the outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits,
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
Critical
Audit Matters
Critical
audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be
communicated to the audit committee and that (1) relate to accounts or disclosures that are material to the financial statements and
(2) involved our especially challenging, subjective, or complex judgments. We determined that there were no critical audit matters.
/s/
LJ Soldinger Associates, LLC
We
have served as the Company’s auditor since 2013.
Deer
Park, IL
April
13, 2023
PCAOB
Audit ID # 318
F- 1
STRATEGIC
ENVIRONMENTAL & ENERGY RESOURCES, INC.
CONSOLIDATED
BALANCE SHEETS
2022
2021
December 31,
December 31,
2022
2021
*
*
ASSETS
Current Assets
Cash and cash
equivalents
$ 21,500
$ 188,800
Accounts receivable, net
of allowance for doubtful accounts of $ 179,000 and $ 0 , respectively
640,500
536,600
Inventory
9,400
201,700
Contract assets
138,700
3,600
Prepaid
expenses and other current assets
85,800
111,300
Total Current Assets
895,900
1,042,000
Property and equipment, net
255,700
433,000
Intangible Assets, net
20,700
419,300
Right of use assets
249,700
302,300
Investments
182,200
-
Other assets
40,200
40,600
TOTAL ASSETS
$ 1,644,400
$ 2,237,200
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current Liabilities
Accounts payable
$ 1,085,700
$ 471,200
Accrued liabilities
2,963,800
2,230,100
Contract liabilities
536,000
525,900
Paycheck protection program
liabilities
-
96,600
Short term notes
3,517,000
2,843,900
Short term notes and accrued
interest - related party
184,000
180,800
Convertible notes
1,605,000
1,605,000
Current portion of long
term debt
531,300
525,600
Current
portion of lease liabilities
63,100
54,700
Total Current Liabilities
10,485,900
8,533,800
Lease liabilities net of current portion
217,400
280,300
Long term debt, net of current portion
1,849,100
1,619,600
Total Liabilities
12,552,400
10,433,700
Commitments and contingencies
-
-
Stockholders’ deficit
Preferred stock; $ .001 par value; 5,000,000
shares authorized; - 0 - shares issued
-
-
Common stock; $ .001 par value; 70,000,000
shares authorized; 65,088,575 shares issued, issuable ** and outstanding December 31, 2022 and December 31, 2021
65,100
65,100
Common stock issuable
25,000
25,000
Additional paid-in capital
22,973,800
22,973,800
Stock Subscription receivable
( 25,000 )
( 25,000 )
Accumulated
deficit
( 32,005,100 )
( 29,364,800 )
Total
stockholders’ deficit
( 8,966,200 )
( 6,325,900 )
Non-controlling
interest
( 1,941,800 )
( 1,870,600 )
Total
Deficit
( 10,908,000 )
( 8,196,500 )
TOTAL LIABILITIES AND
STOCKHOLDERS’ DEFICIT
$ 1,644,400
$ 2,237,200
**
Includes
2,785,000 shares issuable at December 31, 2022 and December 31, 2021, per terms of note agreements.
The
accompanying notes are an integral part of these consolidated financial statements.
F- 2
STRATEGIC
ENVIRONMENTAL & ENERGY RESOURCES, INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS
2022
2021
For
The Years Ended December 31,
2022
2021
Revenue:
Products
$ 4,037,900
$ 3,238,300
Solid
waste
100,000
240,100
Total
revenue
4,137,900
3,478,400
Operating expenses:
Products costs
3,374,900
2,221,300
Solid waste costs
14,800
29,100
General and administrative
expenses
1,257,700
1,018,200
Salaries
and related expenses
1,250,300
946,100
Impairment - Intangibles
41,900
-
Impairment - Goodwill
277,800
Total
operating expenses
6,217,400
4,214,700
Loss from operations
( 2,079,500 )
( 736,300 )
Other income (expense):
Interest expense
( 805,700 )
( 738,600 )
Gain on abandonment
-
1,458,200
Gain on debt extinguishment
96,600
213,200
Other
77,100
31,100
Total
non-operating expense, net
( 632,000 )
963,900
Income (loss) from continuing operations
( 2,711,500 )
227,600
Income from discontinued
operations, net of tax
-
292,100
Net lncome (loss)
( 2,711,500 )
519,700
Less: Net income (loss)
attributable to non-controlling interest
( 71,200 )
190,800
Net income (loss) attributable to SEER common
stockholders
$ ( 2,640,300 )
$ 328,900
Basic earnings per share attributable to SEER
common stockholders
Loss from continuing operations, per share
$ ( 0.04 )
$ 0.00
Income from discontinued
operations, per share
-
0.01
Net income (loss) per share, basic
$ ( 0.04 )
$ 0.01
Fully diluted earnings per share attributable
to SEER common stockholders
Loss from continuing operations, per share
( 0.04 )
0.00
Income from discontinued
operations, per share
-
0.01
Net income (loss) per share, basic
$ ( 0.04 )
$ 0.01
Weighted average shares outstanding – basic
65,088,575
65,088,575
Weighted average shares outstanding –
diluted
65,088,575
65,178,575
The
accompanying notes are an integral part of these consolidated financial statements.
F- 3
STRATEGIC
ENVIRONMENTAL & ENERGY RESOURCES, INC.
CONSOLIDATED
STATEMENT OF STOCKHOLDERS’ DEFICIT
Shares
Amount
Shares
Amount
Capital
Subscribed
Receivable
Deficit
Interest
Deficit
Additional
Total
Preferred
Stock
Common
Stock
Paid-in
Common Stock
Stock Subscription
Accumulated
Non-controller
Stockholders’
Shares
Amount
Shares
Amount
Capital
Subscribed
Receivable
Deficit
Interest
Deficit
Balances
at December 31, 2020
-
-
65,088,600
65,100
22,961,200
25,000
( 25,000
)
( 29,693,700
)
( 2,061,400
)
( 8,728,800
)
Stock-based compensation
-
-
-
-
12,600
-
-
-
-
12,600
Net
income
-
-
-
-
-
-
-
328,900
190,800
519,700
Balances at December
31, 2021
-
-
65,088,600
65,100
22,973,800
25,000
( 25,000
)
( 29,364,800
)
( 1,870,600
)
( 8,196,500
)
Net
loss
-
-
-
-
-
-
-
( 2,640,300
)
( 71,200
)
( 2,711,500
)
Balances at December
31, 2022
-
-
65,088,600
65,100
22,973,800
25,000
( 25,000
)
( 32,005,100
)
( 1,941,800
)
( 10,908,000
)
The
accompanying notes are an integral part of these consolidated financial statements.
F- 4
STRATEGIC
ENVIRONMENTAL & ENERGY RESOURCES, INC.
CONSOLIDATED
STATEMENT OF CASH FLOWS
For
the year ended December 31,
Cash flows from operating
activities:
2022
2021
Loss from continuing
operations
$ ( 2,711,500 )
$ 227,600
Loss
from discontinued operations
-
292,100
Net income (loss)
( 2,711,500 )
519,700
Adjustments to reconcile net loss to net cash
provided by operating activities:
Depreciation and amortization
90,800
134,000
Stock-based compensation
expense
-
12,600
Gain on abandoment of subsidiary
( 1,458,000 )
Non-cash expense for interest,
accretion of debt discount
-
29,900
Gain on debt distinguishment
( 96,600 )
( 623,800 )
Other Income
( 50,800 )
Loss/(Gain) on disposition
of assets
4,900
( 217,300 )
Impairment Loss
319,700
-
Bad debt
179,200
( 1,000 )
Changes in operating assets and liabilities:
Accounts receivable
( 283,100 )
( 160,000 )
Contract assets
( 135,100 )
3,200
Inventory
192,300
( 106,200 )
Prepaid expenses and other
assets
79,900
120,900
Accounts payable, accrued
liabilities, and customer deposits
1,376,200
26,700
Contract liabilities
10,100
202,000
Deferred
revenue
-
( 30,200 )
Net cash used in operating
activities
( 1,024,000 )
( 1,547,500 )
Cash flows from investing activities:
Purchase of property and
equipment
( 18,400 )
( 3,000 )
Proceeds
from the sale of fixed assets
10,100
192,100
Net cash (used in)
provided by investing activities
( 8,300 )
189,100
Cash flows from financing activities:
Payments of notes
( 85,000 )
( 154,100 )
Payments of short-term
notes - related party
( 25,000 )
( 71,100 )
Proceeds from short-term
notes and accrued interest - related party
-
10,000
Proceeds from short-term
and long-term debt
975,000
1,585,000
Proceeds
from paycheck protection program
-
130,100
Net cash provided by
financing activities
865,000
1,499,900
Net increase (decrease) in cash
( 167,300 )
141,500
Cash
at the beginning of period
188,800
47,300
Cash
at the end of period
$ 21,500
$ 188,800
Supplemental disclosures
of cash flow information:
Cash
paid for interest
$ 34,600
$ 37,500
Cash paid for income taxes
$ -
$ -
Investment
in PSMW
$ 182,200
$ -
Financing
of prepaid insurance premiums
$ 56,000
$ 52,400
Non-cash
repayment of debt
$ -
$ 188,900
Non-cash
purcahse of equipment
$ 13,300
$ -
Non-cash
payment of interest
$ 15,400
$ 22,500
The
accompanying notes are an integral part of these consolidated financial statements.
F- 5
STRATEGIC
ENVIRONMENTAL & ENERGY RESOURCES, INC.
Notes
to 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”), is 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 on September 1, 2021, all operations are included in discontinued operations (See Note 14).
The
three majority-owned subsidiaries are 1) Paragon Waste Solutions, LLC (“PWS”), 2) PelleChar, LLC
(“PelleChar”), and 3) Benefules, LLC (“Benefuels”). PWS is currently owned 54 %
by SEER, PelleChar is owned 51 %
by SEER, and Benefuels is owned 85 % by SEER. Benefuels, focuses specifically on treating biogas for conversion to pipeline quality gas and/or compressed natural gas (“CNG”) for fleet vehicle fuel. Benefuels had minimal operations during the years ended December 31, 2022 and 2021.
PWS
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, this 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. In July 2022, the Company exchanged its patents and related technology, to its joint venture, Paragon Southwest Medical Waste (“PSMW”), in exchange for units in PSMW (See Note 9.)
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.
Principals
of Consolidation
The
accompanying consolidated financial statements include the accounts of SEER, its wholly owned subsidiaries, SEM, and MV, 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 an accumulated deficit
of approximately $ 32.0 million
as of December 31, 2022, and for the year ended December 31, 2022, we incurred a net loss from continuing operations of approximately
$ 2.7 million.
As of December 31, 2022, our current liabilities exceeded our current assets by approximately $ 9.6
million. These factors raise substantial doubt
about the ability of the Company to continue to operate as a going concern.
F- 6
Realization
of a major portion of the Company’s assets as of December 31, 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 year ended December 31, 2022, the Company raised approximately $ 1.0 million
from the issuance of short-term and long-term debt, offset by payments of principal on short term notes of $ 0.1 million,
for a net cash provided by financing activities of approximately $ 0.9 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. Critical to achieving profitability will be the ability to license and or sell, permit and operate though the
Company’s joint ventures. 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.
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 forecasted
cash flows used in the impairment testing of goodwill and intangible assets. The carrying amount of intangible assets; valuation allowances
and reserves for receivables; revenue recognition related to contracts accounted for under the percentage of completion method; and the
Company’s ability to continue as a going concern. Actual results could differ from those estimates.
Reclassifications
Certain reclassifications have been made in 2021 consolidated
financial statements to conform to the 2022 presentation. These reclassifications have no effect on net income for the year ended December
31, 2021.
Cash
and Cash Equivalents
We
consider all highly liquid debt investments with an original maturity of three months or less at the date of acquisition to be cash equivalents.
Periodically, we maintain deposits in financial institutions in excess of federally insured limits. The Company has not experienced any
losses in such accounts and believes it is not exposed to any significant credit risk on cash and cash equivalents. As of December 31,
2022, and 2021, we did not hold any assets that would be deemed to be cash equivalents.
Accounts
Receivable and Concentration of Credit Risk
Accounts
receivable are recorded at the invoiced amounts less an allowance for doubtful accounts. The allowance for doubtful accounts is based
on our estimate of the amount of probable credit losses in our accounts receivable. We determine the allowance for doubtful accounts
based upon an aging of accounts receivable, historical experience and management judgment. Accounts receivable balances are periodically
reviewed for collectability, and balances are charged off against the allowance when we determine that the potential for recovery is
remote. An allowance for doubtful accounts of approximately $ 179,000
and $ 0
had been reserved as of December 31, 2022, and
2021, respectively.
F- 7
We
are exposed to credit risk in the normal course of business, primarily related to accounts receivable. Our customers operate primarily
in the oil production and refining, biogas generating landfill and wastewater treatment industries in the United States. Accordingly,
we are affected by the economic conditions in these industries as well as general economic conditions in the United States. To limit
credit risk, management periodically reviews and evaluates the financial condition of its customers and maintains an allowance for doubtful
accounts.
As
of December 31, 2022, we had four customers who comprised 10% or more of our accounts receivable and had a balance of approximately $ 461,700 .
As of December 31, 2021, we had three customers who comprised 10% or more of our accounts receivable and had a balance of approximately
$ 295,900 .
For
the year ended December 31, 2022, we had two customers who each had sales in excess of 10% of our revenue and they represented approximately
23 %
of total revenue. For the year ended December 31, 2021, we had three customers who each had sales in excess of 10% of our revenue and
they represented approximately 36 %
of total revenue.
Inventories
Inventories
are stated at the lower of cost or net realizable value and maintained on a first in, first out basis and includes the following
amounts at December 31:
SCHEDULE
OF INVENTORY
December
31, 2022
December
31, 2021
Finished goods
$
9,400
$
98,200
Work in process
-
28,400
Raw materials
-
75,100
Inventory, net
$
9,400
$
201,700
Vendor
Concentration
The
Company has purchases from three vendors in 2022 and one vendor in 2021, each comprising more that 10% of total purchases. The Company
does not believe it is substantially dependent upon nor exposed to any significant concentration risk related to purchases from any single
vendor.
Fair
Value of Financial Instruments
The
carrying amounts of our financial instruments, including accounts receivable and accounts payable, are carried at cost, which approximates
their fair value due to their short-term maturities. We believe that the carrying value of notes payable with third parties, including
their current portion, approximate their fair value, as those instruments carry market interest rates based on our current financial
condition and liquidity. Receivables and payables, due to short term nature, approximate their fair values.
Fair
Value
As
defined in authoritative guidance, fair value is the price that would be received to sell an asset or paid to transfer a liability in
an orderly transaction between market participants at the measurement date (“exit price”). To estimate fair value, the Company
utilizes market data or assumptions that market participants would use in pricing the asset or liability, including assumptions about
risk and risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated or generally
unobservable.
F- 8
The
authoritative guidance establishes a fair value hierarchy that prioritizes the inputs used to measure fair value. The hierarchy gives
the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (“Level 1” measurements)
and the lowest priority to unobservable inputs (“Level 3” measurements). The three levels of the fair value hierarchy are
as follows:
Level
1 - Observable inputs such as quoted prices in active markets at the measurement date for identical, unrestricted assets or liabilities.
Level
2 - Other inputs that are observable, directly or indirectly, such as quoted prices in markets that are not active, or inputs which are
observable, either directly or indirectly, for substantially the full term of the asset or liability.
Level
3 - Unobservable inputs for which there is little or no market data and which the Company makes its own assumptions about how market
participants would price the assets and liabilities.
In
instances in which multiple levels of inputs are used to measure fair value, hierarchy classification is based on the lowest level input
that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular
input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
Property
and Equipment
Property
and equipment are recorded at cost less accumulated depreciation. Expenditures for replacements, renewals and betterments are capitalized.
Repairs and maintenance costs are expensed as incurred.
Depreciation
is calculated using the straight-line method over the estimated useful lives of the assets of generally five to seven years for equipment,
five to ten years for vehicles and three years for computer related assets. Assets are depreciated starting at the time they are placed
into service. A portion of depreciation expense is charged to cost of product revenue on the consolidated statement of operations.
Leasehold
improvements are amortized using the straight-line method over the shorter of the lease term (including reasonably assured renewal periods),
which range from three to seven years, or their estimated useful life.
Goodwill
and Intangible Assets
Intangible
Assets. Intangible assets deemed to have finite lives are amortized on a straight-line basis over their estimated useful lives, where
the useful life is the period over which the asset is expected to contribute directly, or indirectly, to our future cash flows. Intangible
assets are reviewed for impairment on an interim basis when certain events or circumstances exist. For amortizable intangible assets,
impairment exists when the carrying amount of the intangible asset exceeds its fair value. At least annually, the remaining useful life
is evaluated.
An
intangible asset with an indefinite useful life is not amortized but assessed for impairment annually, or more frequently, when events
or changes in circumstances occur indicating that it is more likely than not that the indefinite-lived asset is impaired. Impairment
exists when the carrying amount exceeds its fair value. In testing for impairment, the Company has the option to first perform a qualitative
assessment to determine whether it is more likely than not that an impairment exists. If it is determined that it is not more likely
than not that an impairment exists, a quantitative impairment test is not necessary. If the Company concludes otherwise, it is required
to perform a quantitative impairment test. To the extent an impairment loss is recognized, the loss establishes the new cost basis of
the asset that is amortized over the remaining useful life of that asset, if any. Subsequent reversal of impairment losses is not permitted.
Goodwill
represents the excess of purchase price of acquired businesses over the fair value of the assets acquired and liabilities assumed. Goodwill
is allocated to the reporting unit in which the business that created the goodwill resides. The Company evaluates the recoverability
of goodwill annually; however, we could be required to evaluate the recoverability of goodwill more often if impairment indicators exist.
In
2022, we early adopted ASU 2017-04, Intangibles-Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment ,
which eliminates the two-step goodwill impairment process. Goodwill is first qualitatively assessed to determine whether further impairment
testing is necessary. Factors that management considers in this assessment include macroeconomic conditions, industry and market considerations,
overall financial performance (both current and projected), changes in management and strategy, and changes in the composition or carrying
amount of net assets. If this qualitative assessment indicates that it is more likely than not that the fair value of a reporting unit
is less than its carrying amount, a one-step test is then performed by comparing the fair value of a reporting unit to its carrying amount.
If the fair value of a reporting unit is less than its carrying value, an impairment charge will be recorded for the difference between
the fair value and carrying value, but is limited to the carrying value of the reporting unit’s goodwill. An impairment loss was
charged to goodwill in the amount of $ 277,800 for the year ended December 31, 2022. No impairment was recorded for the year ended December
31, 2021.
Impairment
of Long-lived Assets
We
evaluate the carrying value of long-lived assets for impairment on an annual basis or whenever events or changes in circumstances indicate
that the carrying amounts may not be recoverable. Further testing of specific assets or grouping of assets is required when undiscounted
future cash flows associated with the assets is less than their carrying amounts. An asset is considered to be impaired when the anticipated
undiscounted future cash flows of an asset group are estimated to be less than its carrying value. The amount of impairment recognized
is the difference between the carrying value of the asset group and its fair value. Fair value estimates are based on assumptions concerning
the amount and timing of estimated future cash flows. We recorded no impairment of long-lived assets for the year ended December 31,
2022.
F- 9
Revenue
Recognition
In
May 2014, the FASB issued guidance on revenue from contracts with customers that superseded most current revenue recognition guidance,
including industry-specific guidance. The underlying principle of the guidance is to recognize revenue to depict the transfer of goods
or services to customers at an amount to which the company expects to be entitled in exchange for those goods or services. The new guidance
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)
Stock-based
Compensation
We
account for stock-based awards at fair value on the date of grant and recognize compensation over the service period that they are expected
to vest. We estimate the fair value of stock options and stock purchase warrants using the Black-Scholes option pricing model. The estimated
value of the portion of a stock-based award that is ultimately expected to vest, taking into consideration estimated forfeitures, is
recognized as expense over the requisite service periods. The estimate of stock awards that will ultimately vest requires judgment, and
to the extent that actual forfeitures differ from estimated forfeitures, such differences are accounted for using the simplified method
to estimate the expected term of the option and recorded in the period that estimates are revised.
Research
and Development
Research
and development (“R&D”) costs are charged to expense as incurred and are included in selling, general and administrative
costs in the accompanying consolidated statement of operations. 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 the years ended
December 31, 2022, and 2021. R & D expenses are included in general and administrative expenses, when incurred.
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 years ended December 31, 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 at December 31, 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, 2021. The tax periods for the years ending December 31, 2019, through
2022 are open to examination by federal and state authorities.
F- 10
Recently
issued accounting pronouncements
Changes
to accounting principles generally accepted in the United States of America (U.S. GAAP) are established by the Financial Accounting Standards
Board (FASB) in the form of accounting standards updates (ASU’s) to the FASB’s Accounting Standards Codification. The Company
considers the applicability and impact of all new or revised ASU’s.
In
March 2020, the FASB issued ASU No. 2020 - 04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference
Rate Reform on Financial Reporting . ASU 2020 - 04 provides optional expedient and exceptions for applying generally accepted
accounting principles to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria
are met. In response to the concerns about structural risks of interbank offered rates and, particularly, the risk of cessation of the
London Interbank Offered Rate (“LIBOR”), regulators in several jurisdictions around the world have undertaken reference rate
reform initiatives to identify alternative reference rates that are more observable or transaction-based and less susceptible to manipulation.
The ASU provides companies with optional guidance to ease the potential accounting burden associated with transitioning away from reference
rates that are expected to be discontinued. In January 2021, the FASB issued ASU 2021 - 01, Reference Rate Reform — Scope ,
which clarified the scope and application of the original guidance. In December 2022, the FASB issued ASU 2022 - 06, Reference
Rate Reform — Deferral of the Sunset Date of Topic 848 . This update extends the sunset provision of ASU 2020 - 04
to December 31, 2024. The Company has not yet adopted this ASU and is evaluating the effect of adopting this new accounting
guidance.
In
June 2016, the FASB issued ASU No. 2016 - 13, Financial Instruments – Credit Losses (Topic 326): Measurement
of Credit Losses on Financial Instruments . ASU 2016 - 13 requires companies to measure credit losses utilizing a methodology
that reflects expected credit losses and requires a consideration of a broader range of reasonable and supportable information to inform
credit loss estimates. For companies that qualified as Smaller Reporting Companies as defined by the SEC as of November 19, 2019,
ASU 2016 - 13 is effective for fiscal years beginning after December 15, 2023, including interim periods within
those fiscal years. The Company is evaluating the impact of the guidance on its financial statements.
NOTE
3 – REVENUE
Products
Revenue
Product
revenue is generated from contracts with customers, for the design and manufacturing of odor and emission control solutions. Total
estimated revenue includes all of the following: (1) the basic contract price, (2) contract options, and (3) change orders and is recognized as the contract progresses and costs are incurred. 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, we found no significant change in the manner we recognize
product revenue. 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.
F- 11
Disaggregation
of Revenue
SCHEDULE OF DISAGGREGATION OF REVENUE
Environmental
Solutions
Solid
Waste
Total
Year
ended December 31, 2022
Environmental
Solutions
Solid
Waste
Total
Sources of Revenue
Product sales
$ 2,826,700
$ -
$ 2,826,700
Media sales
1,211,200
-
1,211,200
Management fees
-
100,000
100,000
Total
Revenue
$ 4,037,900
$ 100,000
$ 4,137,900
Environmental
Solutions
Solid
Waste
Total
Year
ended December 31, 2021
Environmental
Solutions
Solid
Waste
Total
Sources of Revenue
Product sales
(1)
$ 2,430,500
-
$ 2,430,500
Media sales
807,800
-
807,800
Licensing fees
-
30,200
30,200
Operating fees
-
9,900
9,900
Management fees
-
200,000
200,000
Total
Revenue
$ 3,238,300
$ 240,100
$ 3,478,400
(1) Includes $ 177,200
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, contract assets, and contract liabilities (current and non-current)
are as follows:
SCHEDULE OF CONTRACT BALANCES
Contract
Liabilities
Accounts
Deferred
Deferred
Receivable,
net
Contract
Assets
Contract
Liabilities
Revenue
(current)
Revenue
(non-current)
Balance as of December 31, 2022
$ 640,500
$ 138,700
$ 536,000
$ -
$ -
Balance as of December 31, 2021
536,600
3,600
525,900
-
-
Increase
(decrease)
$ 103,900
$ 135,100
$ 10,100
$ -
$ -
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. Deferred revenue is recorded when cash payments are received or due in advance of the Company’s performance,
including amounts that are refundable.
F- 12
Remaining
Performance Obligations
As
of December 31, 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 %
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
December
31, 2022
December
31, 2021
*
Field and shop equipment
$ 507,200
$ 553,200
Vehicles
72,500
72,500
Waste destruction equipment, placed in service
0
553,300
Furniture and office equipment
333,800
342,400
Leasehold improvements
36,200
36,200
Building and improvements
0
21,200
Land
162,900
162,900
Property and equipment, gross
1,112,600
1,741,700
Less: accumulated depreciation
and amortization
( 856,900 )
( 1,308,700 )
Property
and equipment, net
$ 255,700
$ 433,000
Depreciation
expense for the years ended December 31, 2022, and 2021 was $ 70,900
and $ 105,900 ,
respectively. For the year ended December 31, 2022, and 2021, depreciation expense included in cost of goods sold was $ 59,900
and $ 80,200 ,
respectively. For the year ended December 31, 2022, and 2021 depreciation expense included in selling, general and administrative expenses
was $ 11,000
and $ 25,700 ,
respectively.
The
Company evaluated its fixed assets for impairment, and determined that no impairment charges were incurred in fiscal years ended December
31, 2022 and 2021.
F- 13
NOTE
5 – INTANGIBLE ASSETS
Intangible
assets were comprised of the following:
SCHEDULE
OF INTANGIBLE ASSETS
December
31, 2022
Gross
carrying amount
Accumulated
amortization
Impairment
Net
carrying value
Goodwill
$ 277,800
$ -
$ ( 277,800 )
$ -
Customer list
42,500
( 42,500 )
-
-
Technology
875,900
( 813,300 )
( 41,900 )
20,700
Trade name
54,900
( 54,900 )
-
-
$ 1,251,100
$ ( 910,700 )
$ ( 319,700 )
$ 20,700
December
31, 2021
Gross
carrying amount
Accumulated
amortization
Impairment
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, included in selling,
general and administrative expenses in the accompanying consolidated statements of operations, was $ 19,900
and $ 28,000
for the years ended December 31, 2022, and 2021,
respectively.
As of December 31, 2022, the Company qualitatively
assessed whether it is more likely than not that the fair value of the SEER Environmental Materials reporting unit was less than its carrying
amount. In 2022, SEM became aware of quality issues concerning its inventory production process and determined that as of December 31,
2022 it was more likely than not that the carrying value of the SEER Environmental Materials reporting unit exceeded its estimated fair
value. Accordingly, the Company performed an impairment analysis as of December 31, 2022 using the income approach. This analysis generally
requires management to make significant estimates and assumptions related to forecasts of future revenues, operating margins, and discount
rates. Pursuant to Accounting Standard Update (“ASU”) 2017-04, the Company recorded an impairment of goodwill of approximately
$ 277,800 for the year ended December 31, 2022. No impairment of goodwill was recorded for the year ended December 31, 2021.
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 December 31, 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 December 31, 2022, Consolidated Balance Sheets. As of December 31, 2022, total right-of-use
assets were approximately $ 249,700 ,
and operating lease liabilities were approximately $ 280,500
respectively . All operating lease expense is
recognized on a straight-line basis over the lease term. In the year ended December 31, 2022, the Company recognized approximately
$ 83,600 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.
F- 14
Information
related to the Company’s right-of-use assets and related lease liabilities were as follows:
SCHEDULE
OF RIGHT-OF-USE-ASSETS AND RELATED LEASE LIABILITIES
Years Ended
December 31,
2022
2021
Cash paid for operating lease liabilities
$ 124,900
$ 247,600
Right-of-use assets obtained in exchange for
new operating lease obligations
-
-
Weighted-average remaining lease term
44
months
56 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
$ 88,300
2024
90,900
2025
93,600
2026
64,500
2027
-
Thereafter
-
Lease liabilities
337,300
Less imputed interest
( 56,800 )
Total lease liabilities
280,500
Current operating lease liabilities
63,100
Non-current operating
lease liabilities
217,400
Total lease liabilities
$ 280,500
NOTE
7 - ACCRUED LIABILITIES
Accrued
liabilities were comprised of the following:
SCHEDULE
OF ACCRUED LIABILITIES
December 31,
December 31,
2022
2021
*
Accrued compensation and related
taxes
$ 81,900
$ 124,600
Accrued interest
2,562,300
1,818,500
Accrued settlement/litigation claims
150,000
150,000
Warranty and defect claims
57,000
40,000
Other
112,600
97,000
Total Accrued Liabilities
$ 2,963,800
$ 2,230,100
F- 15
NOTE
8 - UNCOMPLETED CONTRACTS
Costs,
estimated earnings and billings on uncompleted contracts are as follows:
SCHEDULE
OF UNCOMPLETED CONTRACTS
December 31,
December 31,
2022
2021
Revenue recognized
$ 440,200
$ 285,600
Less: billings to date
( 301,500 )
( 282,000 )
Contract assets
138,700
3,600
Billings to date
2,849,400
1,578,300
Revenue recognized
( 2,313,400 )
( 1,052,400 )
Contract liabilities
$ 536,000
$ 525,900
NOTE
9 – INVESTMENT IN PARAGON WASTE SOLUTIONS LLC
Paragon
Waste Solutions LLC
In
2010, the Company and Black Stone Management Services, LLC (“Black Stone”) formed PWS, whereby a total of 1,000,000
membership units were issued, 600,000
membership units to the Company and 400,000
membership units to Black Stone. Fortunato Villamagna,
who serves as President of our PWS subsidiary, is a managing member and Chairman of Black Stone. In June 2012, the Company and Blackstone
each allocated 10 %
of their respective membership units in PWS to Mr. J John Combs III, an officer and shareholder of the Company and Mr. Michael Cardillo,
a shareholder of the Company and an officer of a subsidiary. There was no value attributable to the units at the time of the allocation.
As of December 31, 2021, and 2020 the Company owned 54 %
of the membership units, Black Stone owned 36 %
of the membership units, and two related parties (as noted above), each owned 5 %
of the membership units.
In
August 2011, the Company acquired certain intellectual property in regard to waste destruction technology (the “IP”) from
Black Stone in exchange for 1,000,000
shares of our common stock valued at $ 100,000 .
We estimated the useful life of the IP at ten years, which was consistent with the useful life of other technology included in our intangible
assets, and management’s initial assessment of the potential marketability of the IP. In March 2012, the Company entered into an
Irrevocable License & Royalty Agreement with PWS that grants PWS an irrevocable world-wide license to the IP in exchange for a 5 %
royalty on all revenues from the sale or lease of all CoronaLux™ units from PWS and its affiliates. The term commenced as of the
date of the Agreement and shall continue for a period not to exceed the life of the patent or patents filed by the Company. PWS may sub
license the IP and any revenue derived from sub licensing shall be included in the calculation of Gross Revenue for purposes of determining
royalty payments due the Company. Royalty payments are due 30 days after the end of each calendar quarter. PWS generated licensing and
unit sales revenues of approximately $ 0
and $ 30,200
for the years ended December 31, 2022, and 2021,
respectively.
Since
its inception through December 31, 2022, we have provided approximately $ 6.4
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 that we will provide the funding
as an advance against future earnings distributions made by PWS.
F- 16
Licensing
Agreements
On
November 17, 2014, PWS entered into an Exclusive Licensing and Equipment Lease Agreement, for a limited license territory, with Medical
Waste Services, LLC (“MWS”). The License Agreement grants to MWS the use of the PWS Technology and the CoronaLux™ waste
destruction units for an initial term of seven years and required a payment of $ 225,000
as a non-refundable initial licensing fee and
distributions of 50 %
of net operating profits, as defined in the agreement, in lieu of continuing royalty payments for the use of the licensed technology.
PWS and Medical Waste Services, LLC (“MWS”) formed a contractual joint venture to exploit the PWS medical waste destruction
technology. MWS has received approval from the California Department of Public Health and a restricted permit from the South Coast Air
Quality Management District (“SCAQMD”) to operate the CoronaLux™ unit licensed by MWS at its facility in Southern California.
The original licensing and partnership agreement was formally canceled in 2019, because MWS failed to implement the expansion plan outlined
in the original agreement), with both parties agreeing to continue operating the CoronaLux under the original terms of the agreement,
for strategic reasons. PWS has no obligations, commitments, or liabilities relative to MWS, and is free to sublicense to anyone or develop
company owned facilities. Operations to date have included the destruction of medical waste under a temporary operating permit issued
by SCAQMD since May 2015 and efforts to obtain a full operating permit from SCAQMD were successful and SCAQMD issued a ‘Notice
of Intent to Issue Permit to Operate’ in March 2017. In November 2017, the full operating permit was issued by SCAQMD.
In
December 2017, PWS and GulfWest Waste Solutions, LLC (“GWWS”) formed Paragon Southwest Medical Waste, LLC (“PSMW”)
to exploit the PWS medical waste destruction technology. PSMW has an exclusive license to the CoronaLux™ technology in a
six-state area of the Southern United States. In 2017, PSMW purchased and installed three CoronaLux™
units for $ 600,000 .
PWS incurred costs of $ 525,700
to prepare the three units for sale. Operations
in the form of medical waste destruction began in 2018.
Paragon
Southwest Medical Waste, LLC
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 non-voting units in PSMW. The units in PSMW transferred in
connection with this transaction increased SEER’s equity in PSMW to approximately 20 %,
on a total consolidated basis. This transaction also canceled the irrevocable license and royalty agreement, and the management
agreement between PWS and PSMW. The Company recorded its investment in PSMW of $ 182,200 under the cost method of accounting. The Company assessed
its investment in PSMW for impairment, and as of December 31, 2022, determined that no impairment was required.
NOTE
10 – INVESTMENTS IN UNCONSOLIDATED JOINT VENTURES
The
Company has a non-controlling interest in other joint ventures, currently three primarily for licensing and operating PWS CoronaLux™
waste destruction units and one for development of hybrid scrubber systems. Two joint ventures have limited their activity to formation
only, no other operations have commenced. The Company has no fixed commitment to fund any losses of the operating joint ventures and has no investment basis in any of
the joint ventures therefore the Company has suspended the recognition of losses under the equity method of accounting, in accordance with ASC 323-10-35-20.
F- 17
NOTE
11 – DEBT
Debt
as of December 31, 2022, and 2021 was comprised of the following:
SCHEDULE OF DEBT
December
31,
December
31,
2022
2021
PAYROLL PROTECTION PROGRAM
Under the Small
Business Administration (“SBA”), the Company applied for the Paycheck Protection Program (“PPP”) loan. These
loans are forgiven if used for payroll, payroll benefits, including health insurance and retirement plans, as well as certain rent
payments, leases, and utility payments, which are limited to 40 % of the loan proceeds, all of which if paid within either 8 weeks
or 24 weeks of the receipt of the loan proceeds . At the time of this filing, the loans were forgiven by the SBA and recorded as a gain on debt extinguishment.
$
-
$
96,600
SHORT TERM NOTES
Secured short term note
payable dated October 13, 2017 with principal and interest due 60 days from issuance. The note requires a one-time fee in the amount
of $ 4,000 to compensate for the first two weeks of the term and each week thereafter (weeks 3-8) a fee of $ 400 shall be due and owing
accruing on the first day of the week. The total one-time fee paid was $ 6,400 and was recorded as interest. A fee of 40,000 shares
of restricted common stock shall be issued as a penalty for each month or prorated for any two-week portion of any month the note
is outstanding past the original maturity date for months 3 through 6, and a fee of 80,000 shares of restricted common stock shall
be issued to lender for each month or prorated for each two-week portion of any month the note is outstanding past the original maturity
date beginning in month 7 until paid in full. The note is secured by the future sale of CoronaLux units and a personal guarantee
of an officer of the Company. The penalty period for shares to be issued has been reached, however, the debt holder agreed to a reduction
and a fixed amount of penalty shares in 2018, as issuable under the terms of this agreement. No additional shares will be issued
by the Company. The reduction of penalty shares was accounted for as debt extinguishment and a gain was recorded in 2018. No
interest accrues on the unpaid balance.
100,000
100,000
Secured short term note
payable dated November 6, 2017 with principal and interest due 60 days from issuance. The note requires a one-time fee in the amount
of $ 5,000 to compensate for the first two weeks of the term and each week thereafter (weeks 3-8) a fee of $ 400 shall be due and owing
accruing on the first day of the week. The total one-time fee paid was $ 7,400 and was recorded as interest. A fee of 50,000 shares
of restricted common stock shall be issued as a penalty for each month or prorated for any two-week portion of any month the note
is outstanding past the original maturity date for months 3 through 6, and a fee of 100,000 shares of restricted common stock shall
be issued to lender for each month or prorated for each two-week portion of any month the note is outstanding past the original maturity
date beginning in month 7 until paid in full. The note is secured by the future sale of CoronaLux units and a personal guarantee
of an officer of the Company. The penalty period for shares to be issued has been reached, however, the debt holder agreed to a reduced
and fixed amount of penalty shares during 2018. No additional shares will be issued by the Company. The reduction of penalty shares
was accounted for as debt extinguishment and a gain was recorded in 2018. No interest accrues on the unpaid balance.
125,000
125,000
Note payable dated November
20, 2017, interest at 30 % per annum, principal and accrued interest due on or before February 28, 2018 . The note is unsecured. During
2018, a verbal agreement was made to allow month-to-month extension of the due date as long as interest payments were made monthly.
The Company made interest payments totaling $ 84,100 of which $ 37,726 of interest and principal reduction of $ 1,900 was paid by the
issuance of 140,000 shares of common stock during 2018 and the note holder has continued to extend the due date . Unpaid interest
at December 31, 2022 is approximately $ 375,700 .
297,000
298,100
F- 18
Secured short
term note payable dated February 1, 2019 with principal and interest due 90 days from issuance. The note requires a one-time fee
in the amount of $15,000 to compensate for the first two weeks of the term and each week thereafter (weeks 3-12) a fee of $ 1,500
shall be due and owing accruing on the first day of the week. The total one-time fee totals $ 30,000 and was recorded as interest.
A fee of 50,000 shares of restricted common stock shall be issued as a penalty for each month or prorated for any two-week portion
of any month the note is outstanding past the original maturity date for months 4 through 6, and a fee of 100,000 shares of restricted
common stock shall be issued to lender for each month or prorated for each two-week portion of any month the note is outstanding
past the original maturity date beginning in month 7 until paid in full . The note is secured by the future sale of any and all PelleChar
products and a personal guarantee of an officer of the Company. The penalty period for shares to be issued has been reached, and
the maximum agreed common shares have been accrued, and has been recorded as interest expense in prior periods. Unpaid one-time fees
at December 31, 2022 is approximately $ 30,000 .
500,000
500,000
Secured short term note
payable dated July 2, 2019 with principal and interest due 60 days from issuance. The note requires a one-time issuance of 500,000
options, which the company recorded the fair value of $ 37,300 as debt discount, amortized over the life of the note. The note accrues
interest at 12 % annually. The note is past due as the date of this filing. The Company has not received notice from the lender and
continue to accrue interest. For the year ended December 31, 2022, the Company recorded interest expense of $ 12,000 . Unpaid interest
at December 31, 2022 is approximately $ 30,000 .
100,000
100,000
Secured short term note
payable dated July 18, 2019 with principal and interest due 60 days from issuance. The note requires a one-time fee in the amount
of $ 5,000 to compensate for the first two weeks of the term and each week thereafter (weeks 3-12) a fee of $ 500 shall be due and
owing accruing on the first day of the week and was recorded as interest. A fee of 15,000 shares of restricted common stock shall
be issued as a penalty for each month or prorated for any two-week portion of any month the note is outstanding past the original
maturity date for months 3 through 6, and a fee of 30,000 shares of restricted common stock shall be issued to lender for each month
or prorated for each two-week portion of any month the note is outstanding past the original maturity date beginning in month 7 until
paid in full . The note is secured by the future sale of any and all MV Technology, LLC products. The penalty period for shares to
be issued has been reached, and the maximum agreed common shares have been accrued, and has been recorded as interest expense in
prior periods. Unpaid interest at December 31, 2022 is approximately $ 10,000 .
150,000
150,000
Secured short term note
payable dated October 17, 2019 with principal and interest due 6 months from issuance. On April 24, 2020, this note was extended
to October 15, 2020. The note requires a one-time issuance of 200,000 common shares of the Company upon the maturity date of the
note, which the company recorded the fair value of $ 13,000 as debt discount, amortized over the life of the note. The note extension
requires a one-time issuance of 200,000 common shares of the Company upon the extended maturity date of the note, which the company
recorded the fair value of $ 20,000 as debt discount, amortized over the life of the note. On November 3, 2020, this note
was extended to October 15, 2021. The note is past due as the date of this filing. The note accrues interest at 15 % annually. For
the year ended December 31, 2022, the Company recorded interest expense of $ 45,000 . Unpaid interest at December 31, 2022 is approximately
$ 144,500 .
300,000
300,000
Secured short term note
payable dated December 14, 2019 with principal and interest due 6 months from issuance. The note requires a one-time issuance of
250,000 common shares of the Company upon the maturity date of the note, which the company recorded the fair value of $ 16,300 as
debt discount, amortized over the life of the note. The note accrues interest at 15 % annually. The note is past due as the date of
this filing. For the year ended December 31, 2022, the Company recorded interest expense of $ 67,500 . Unpaid interest at December
31, 2022 is approximately $ 205,800 .
450,000
450,000
Secured short term note
payable dated October 1, 2019. The note accrues interest at 6 %
annually. The note’s principal is to be paid in twelve
monthly installments commencing on January 15,
2020. In 2021, an extension was negotiated with the lender. In 2022 the lender’s note balance of $50m800 and $ 15,400 of accrued interest
was paid by the repurchase of units the Company held in the lender.
-
50,800
F- 19
Secured short term note payable
dated March 16, 2020, maturing on March 15, 2021 . The note bears annual simple interest, at a rate of 14 %, and matures
on March 15, 2021. The Lender receives a one-time option grant to purchase 60,000 shares of the Company’s common stock for
$ 0.10 per share for a period of 3 years from grant date, on the maturity date, with payment of principal and interest. These
options were value at approximately $ 3,500 , and are recorded as debt discount, and amortized over the life of the loan. The
note is past due as the date of this filing. For the year ended December 31, 2022, the Company recorded interest expense of $ 14,000 ,
and $ 800 of interest related to debt discount. Unpaid interest at December 31, 2022 is approximately $ 39,100 .
100,000
100,000
Secured short term note payable dated March
17, 2020, maturing on March 16, 2021 . The note bears annual simple interest, at a rate of 14 %. The Lender receives a one-time option
grant to purchase 30,000 shares of the Company’s common stock for $ 0.10 per share for a period of 3 years from grant date,
on the maturity date, on the maturity date, with payment of principal and interest. These options were value
at approximately $ 2,000 , and are recorded as debt discount, and amortized over the life of the loan. The note is past
due as the date of this filing. For the year ended December 31, 2022, the Company recorded interest expense of $ 7,000 . Unpaid interest
at December 31, 2022 is approximately $ 19,500 .
50,000
50,000
Secured short term note payable dated July
8, 2020, maturing on December 7, 2020 , bearing annual simple interest at a rate of 15 %. The note requires a one-time issuance
of 200,000 common shares of the Company upon the maturity date of the note, which the company recorded the fair value of $ 11,300
as debt discount, amortized over the life of the note. The note is past due as the date of this filing. For the year ended
December 31 2022, the Company recorded interest expense of $ 33,000 . Unpaid interest at December 31, 2022 is approximately
$ 81,900
220,000
220,000
Unsecured short term note payable dated
August 18, 2020, maturing on November 17, 2020 , bearing annual simple interest at a rate of 15 %. The note is past due
as the date of this filing. For theyear ended December 31, 2022, the Company recorded interest expense of $ 18,000 . Unpaid
interest at December 31, 2022 is approximately $ 42,600 .
120,000
120,000
Secured short term note payable dated September
3, 2020, maturing on December 4, 2020 , bearing annual simple interest at a rate of 15 %. The note is past due as the date
of this filing. For the year ended December 31, 2022, the Company recorded interest expense of $ 42,000 . Unpaid interest
at December 31, 2022 is approximately $ 97,700 .
280,000
280,000
A secured note payable of $ 500,000
dated August 15, 2022 , secured by net revenue from sale of any and all MV Technology products, bearomg 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. For the year ended
December 31, 2022 the company recorded interest expense of $ 18,800 . Unpaid interest at December 31, 2022 was approximately $ 18,800 .
500,000
-
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. For the year ended December 31, 2022 the Copmany recorded interest expense of $ 3,600 . Unpaid
interest at December 31, 2022 was approximately $ 3,600 .
100,000
-
Secured short term note payable dated November 17, 2022, interest at an annual rate of 12 % payable on or before February
17, 2023. Unpaid interest at December 31, 2022 was approximately $ 5,000 .
125,000
-
Total Short-term notes
$ 3,517,000
$ 2,843,900
F- 20
Secured short term note payable dated August
21, 2019 with principal and interest due 60 days from issuance. The note requires a one-time fee in the amount of $ 4,150 to compensate
for the first two weeks of the term and each week thereafter (weeks 3-8) a fee of $ 415 shall be due and owing accruing on the first
day of the week, after which the fee is $ 600 per week, which is recorded as interest expense. The note is from a family member of
the CEO, and thus classified as a related party note. For the year ended December 31, 2021, the Company recorded interest expense
of $ 28,800 . Unpaid interest as of December 31, 2021 is approximately $ 55,200 .
125,000
125,000
Total short-term
notes - related party
$ 125,000
$ 125,000
Convertible notes payable, interest at 8 %
per annum, unpaid principal and interest maturing 3 years from note date between August 2018 and October 2019, convertible into common
stock at the option of the lenders at a rate of $ 0.70 per share; one convertible note for $ 250,000 has a personal guarantee of an
officer of the Company. The notes that matured in August 2018, were subsequently extended by one year to August 2019, all other terms
remained the same. The note that matured November 2018 was subsequently extended to May 2019 and the interest rate increased to 13 %
per annum. No default notice has been received from the noteholders. For the year ended December 31, 2022, the Company recorded interest
expense of $ 155,300 . Unpaid interest at December 31, 2022 is approximately $ 666,700 .
$ 1,605,000
$ 1,605,000
Total convertible notes
1,605,000
1,605,000
Less: current
portion
( 1,605,000 )
( 1,605,000 )
Long term convertible
notes, including debt discount
$ -
$ -
F- 21
LONG TERM NOTES
Note payable dated July 13,
2018, interest at 20 % per annum, payable July 13, 2021. No monthly payments are due for the first six months, commencing in month
seven, principal and accrued interest will be amortized and payable over the remaining 30 months. Monthly payments of principal and
accrued interest did not commence in 2019. The note is secured by all assets of SEM and personally guaranteed by an officer of the
Company. A fee of 200,000 shares of restricted common stock was issuable at the time of funding. During the year ended December 31,
2018, the Company recorded 200,000 shares of its common stock as issuable under the terms of this agreement. The shares were valued
at $ 44,000 recorded as debt discount. For the year ended December 31, 2022, the Company recorded interest expense of $ 100,000 . Unpaid
interest at December 31, 2022 was approximately $ 446,600 .
$ 500,000
$ 500,000
Note payable dated April 2020, interest
at 6.8 % per annum, secured by a piece of heavy equipment, of which the borrowing was used to purchase. Forty-eight monthly payments
of principal and accrued interest of $ 2,400 , commence on April 17, 2020. For the year ended December 31, 2022, the Company recorded
interest expense of $ 2,600 .
34,600
60,200
Note payable dated January 19, 2021, interest
at an annual rate of 8 % simple interest and matures on January 18, 2026 . 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., in accordance with the note’s provisions.
For the year ended December 31, 2022, the Company recorded interest expense of $ 12,000 Unpaid interest at December 31, 2022 was approximately
$ 23,400
150,000
150,000
Note payable dated February 2, 2021, interest
at an annual rate of 8 % simple interest and matures on January 18, 2026 . 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., in accordance with the note’s provisions.
For the year ended December 31, 2022, the Company recorded interest expense of $ 40,000 . Unpaid interest at December 31, 2021 was
approximately $ 76,400 .
500,000
500,000
Note payable dated May 25, 2021, interest
at an annual rate of 8 % simple interest and matures on January 18, 2026 . 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., in accordance with the note’s provisions.
For the year ended December 31, 2022, the Company recorded interest expense of $ 14,800 . Unpaid interest at December 31, 2022 was
approximately $ 23,300 .
185,000
185,000
Note payable dated August 5, 2021, interest
at an annual rate of 8 % simple interest and matures on January 18, 2026 . 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., in accordance with the note’s provisions.
For the year ended December 31, 2022, the Company recorded interest expense of $ 40,000 . Unpaid interest at December 31, 2022 was
approximately $ 55,900 .
500,000
500,000
Note payable dated November 2, 2021, interest
at an annual rate of 8 % simple interest and matures on January 18, 2026 . 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., in accordance with the note’s provisions.
For the year ended December 31, 2022, the Company recorded interest expense of $ 20,000 . Unpaid interest at December 31, 2021 was
approximately $ 23,300 .
250,000
250,000
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 year ended December 31, 2022, the Company recorded interest expense of $ 17,800 . Unpaid interest
at December 31, 2022 was approximately $ 17,800 .
250,000
-
Other
10,800
Total long-term notes
2,380,400
2,145,200
Less: current portion
( 531,300 )
( 525,600 )
Long term notes, long-term, including debt discount
$ 1,849,100
$ 1,619,600
F- 22
Debt
maturities as of December 31, 2022, are as follows:
SCHEDULE
OF DEBT MATURITIES
Year Ending
December 31,
2022(Past Due)
$ 3,290,300
2023
759,500
2024
11,400
2025
1,200
2026
1,835,000
Thereafter
-
Debt
maturities
$ 5,897,400
NOTE
12 – RELATED PARTY TRANSACTIONS NOT DISCLOSED ELSEWHERE
Notes
payable and accrued interest, related parties
Notes
payable (See Note 11), and accrued interest due to certain related parties as of December 31, 2022, and 2021 are as follows:
SCHEDULE
OF RELATED PARTIES NOTES PAYABLE AND ACCRUED INTEREST
December 31,
December 31,
2022
2021
Short term notes
$ 125,000
$ 125,000
Accrued interest
59,000
55,800
Total short-term notes
and accrued interest - Related parties
$ 184,000
$ 180,800
NOTE
13 - COMMITMENTS AND CONTINGENCIES
Operating
Lease Commitments
Future
commitments under non-cancellable operating leases with terms longer than one year for office and warehouse space as of December 31,
2022, are as follows:
SCHEDULE
OF FUTURE COMMITMENTS UNDER NON-CANCELLABLE OPERATING LEASES
Year Ending
December 31,
2023
$ 88,300
2024
90,900
2025
93,600
2026
64,000
2027
-
Thereafter
-
$ 336,800
For
the years ended December 31, 2022, and 2021, rent expense, including prorated charges and net of sub-lease income, was $ 141,400
and $ 145,600 ,
respectively.
F- 23
NOTE
14 – 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 years ended December 31, 2021, and 2020, all operations from REGS have been reported as discontinued operations.
Major
classes of line items constituting the balance sheet on discontinued operations:
SCHEDULE
OF CONSTITUTING BALANCE SHEET AND PRETAX INCOME (LOSS) ON DISCONTINUED OPERATIONS
September 30,
2021
ASSETS
Cash and cash equivalents
$ -
Inventory
-
Prepaid expenses and other current assets
-
Property and equipment, net
-
Right of use assets
-
Other assets
18,900
TOTAL ASSETS
$ 18,900
LIABILITIES
Accounts payable
$ 169,100
Accrued liabilities
220,800
Payroll taxes payable
1,076,800
Customer deposits
10,200
Paycheck protection program liabilities
-
Current portion of lease liabilities
-
Accrued interest - related
party
-
TOTAL LIABILITIES
$ 1,476,900
Major
classes of line items constituting pretax income (loss) on discontinued operations:
For the year ended
December 31,
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
The
net assets and liabilities disposed of, resulting in the gain on the abandonment, are summarized in the following table:
SCHEDULE
OF NET ASSETS AND LIABILITIES DISPOSED OF RESULTING IN THE GAIN ON THE ABANDONMENT
Year
Ended
December 31,
2021
Assets, net
( 18,900 )
Liabilities - Other, net including intercompany
assets
391,500
IRS payroll tax liability
1,085,400
Gain on abandonment
1,458,000
NOTE
15 – EQUITY TRANSACTIONS
2022
Common Stock Transactions
During
the year ended December 31, 2022, no new equity transactions have occurred.
F- 24
2021
Common Stock Transactions
During
the year ended December 31, 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, a 49 % non-controlling equity interest in PelleChar, and a 15 % non-controlling interest in Benefuels . 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.
Warrants
In
2022 and 2021, no warrants were issued.
A
summary of warrant activity for the years ended December 31, 2022, and December 31, 2021, is presented as follows:
SCHEDULE
OF WARRANT ACTIVITY
Weighted
Weighted
Average
Average
Remaining
Exercise
Number
of
Contractual
Price
Warrants
Term
in Years
Balance
as of December 31, 2020
$ 0.74
271,000
1.5
Granted
-
-
Exercised
-
-
Cancelled
0.85
( 71,000 )
-
Balance
as of December 31, 2021
$ 0.70
200,000
0.7
Granted
-
-
Exercised
-
-
Cancelled
-
-
-
Balance
as of December 31, 2022
$ 0.70
200,000
0.3
Vested
and exercisable as of December 31, 2022
$ 0.70
200,000
0.3
NOTE
16 – STOCK-BASED COMPENSATION AND EMPLOYEE BENEFIT PLAN
Except
as noted below, we do not have a qualified stock option plan, but have issued stock purchase warrants and stock options on a discretionary
basis to employees, directors, service providers, private placement participants and outside consultants.
The
Company utilizes ASC 718, Stock Compensation, related to accounting for share-based payments and, accordingly, records compensation
expense for share-based awards based upon an assessment of the grant date fair value for stock options and restricted stock awards. The
Black Scholes option pricing model was used to estimate the fair value of the options granted. This option pricing model requires a number
of assumptions, of which the most significant are the expected stock price volatility and the expected option term (the amount of time
from the grant date until the options are exercised or expire). The Company does not estimate forfeitures, and accounts for forfeitures
as they occur. The Company estimated a volatility factor utilizing a weighted average of comparable published volatilities. The Company
applied the simplified method to determine the expected term of all stock-based compensation grants. The risk-free interest rate is based
on or approximates the U.S. Treasury yield curve in effect at the time of the grant.
F- 25
Stock
compensation expense for stock options is recognized on a straight-line basis over the vesting period of the award. The Company accounts
for stock options as equity awards.
A
summary of stock option activity for the year ended December 31, 2022, and 2021 is presented as follows:
SCHEDULE OF STOCK OPTION
ACTIVITY
Weighted
Weighted
Average
Average
Weighted
Remaining
Optioned
Average
Number of
Contractual
Grant
Aggregate
Exercise
Optioned
Term in
Date
Intrinsic
Price
Shares
Years
Fair
Value
Value
Balance as of December 31,
2020
$ 0.66
1,640,000
2.83
$ 0.04
$ -
Granted
-
-
-
Exercised
-
-
-
Cancelled/expired
0.60
( 50,000 )
0.19
Balance as of December 31, 2021
$ 0.67
1,590,000
1.91
$ 0.04
$ -
Granted
-
-
-
Exercised
-
-
-
Cancelled/expired
0.70
( 500,000 )
0.03
Balance as of December 31, 2022
$ 0.65
1,090,000
1.55
$ 0.04
$ -
Vested and exercisable
as ofDecember 31, 2022
$ 0.65
1,090,000
1.55
$ 0.04
$ -
For
the years ended December 31, 2022, and 2021, we recorded stock-based compensation awarded to employees of $ 0
and $ 12,600 ,
respectively, which is included in selling, general and administrative expense in our consolidated statements of operations.
As
of December 31, 2021, there was no unrecognized compensation cost related to non-vested stock options.
F- 26
Employee
Benefit Plan
The
Company has a defined contribution 401(k) plan that covers substantially all employees. Additionally, at the discretion of management,
the Company may make contributions to eligible participants, as defined. During the years ended December 31, 2022, and 2021, we made
no contributions in each year.
NOTE
17 – NET EARNINGS (LOSS) PER SHARE
Basic
net loss per share is computed by dividing net loss attributable to common shareholders by the weighted average number of common shares
outstanding. Diluted net 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
the year ended December 31, 2022, all potentially dilutive securities were excluded from the diluted share calculations as they were
anti-dilutive as a result of the net loss incurred. Accordingly, basic shares equal diluted shares for the year ended December 31, 2022.
As of December 31, 2021, 90,000
potentially dilutive stock options were included
in the diluted earnings per share calculation.
Potentially
dilutive securities were comprised of the following:
SCHEDULE
OF POTENTIALLY DILUTIVE SECURITIES
2022
2021
Years
Ended December 31,
2022
2021
Warrants
0
200,000
Options
1,090,000
1,500,000
Convertible notes payable,
including accrued interest
3,292,400
3,070,900
Potentially dilutive
securities
4,382,400
4,770,900
NOTE
18 - SEGMENT INFORMATION AND MAJOR SEGMENT 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.
F- 27
Segment
information as of December 31, 2022, and 2021 and for the years then ended is as follows:
SCHEDULE
OF SEGMENT INFORMATION
Year ended
December 31,
2022
Environmental
Solid
Solutions
Waste
Corporate
Total
Revenue
$ 4,037,900
$ 100,000
$ -
$ 4,137,900
Depreciation and amortization
(1)
45,100
14,700
11,000
70,800
Impairment loss - goodwill
277,800
-
-
277,800
Impairment loss - other intangible assets
41,900
-
-
41,900
Interest expense
4,400
12,000
789,700
806,100
Net income (loss)
( 586,300 )
( 213,100 )
( 1,912,100 )
( 2,711,500 )
Capital expenditures (cash
and noncash)
31,800
-
-
31,800
Total assets
$ 1,103,400
$ 100
$ 540,900
$ 1,644,400
2021
Environmental
Solid
Solutions
Waste
Corporate
Total
Revenue
$ 3,238,300
$ 240,100
$ -
$ 3,478,400
Depreciation and amortization
(1)
68,300
34,000
31,700
134,000
Interest expense
1,500
300
736,800
738,600
Stock-based compensation
-
-
12,600
12,600
Net income (loss)
413,000
437,600
( 330,900 )
519,700
Capital expenditures (cash
and noncash)
3,000
-
-
3,000
Total assets
$ 1,359,200
$ 305,400
$ 572,600
$ 2,237,200
(1)
Includes
depreciation of property, equipment and leasehold improvement and amortization of intangibles.
NOTE
19 - INCOME TAXES
As
of December 31, 2022, we estimate we will have net operating loss carryforwards available to offset future federal income tax of approximately
$ 24.4 million. These carryforwards will expire between the years 2028 through 2037 . Under the Tax Reform Act of 1986, the amount of and
the benefit from net operating losses that can be carried forward may be limited in certain circumstances. Events that may cause changes
in our tax carryovers include, but are not limited to, a cumulative ownership change of more than 50% over a three-year period. Therefore,
the amount available to offset future taxable income may be limited. We carry a deferred tax valuation allowance equal to 100% of total
deferred assets. In recording this allowance, we have considered a number of factors, but chiefly, our operating losses from inception.
We have concluded that a valuation allowance is required for 100% of the total deferred tax assets as it is more likely than not that
the deferred tax assets will not be realized.
F- 28
The
non-current deferred tax asset is summarized below:
SCHEDULE OF NON-CURRENT DEFERRED TAX ASSETS
2022
2021
Deferred tax assets
Net operating loss carry forwards
$ 6,245,000
$ 5,557,000
Intangible and fixed assets
$ 75,000
Other
50,000
30,000
Total deferred tax assets
6,370,000
5,587,000
Deferred tax liabilities
Depreciation and amortization
-
( 107,000 )
Valuation allowance
( 6,370,000 )
( 5,480,000 )
Net deferred tax asset
$ -
$ -
The
benefit for income taxes differed from the amount computed using the U.S. federal income tax rate of 21 % for December 31, 2022 and 2021,
as follows:
SCHEDULE
OF COMPONENTS OF INCOME TAX EXPENSE (BENEFIT)
2022
2021
Income tax benefit
$ 570,000
$ ( 69,000 )
Non-deducible items
( 18,000 )
( 142,000 )
State and other benefits included in valuation
103,000
16,000
Provision to return adjustments
55,000
Impairment of intangible assets
82,000
Exclusion of income (losses) of pass-through
entity
55,000
52,000
Other
43,000
-
Change in valuation
allowance
( 890,000 )
143,000
Income tax benefit
$ -
$ -
NOTE
20 – ENVIRONMENTAL COMPLIANCE
Significant
federal environmental laws affecting us are the Resource Conservation and Recovery Act (“RCRA”), the Comprehensive Environmental
Response, Compensation and Liability Act (“CERCLA”), also known as the “Superfund Act”, the Clean Air Act, the
Clean Water Act and the Toxic Substances Control Act (“TSCA”).
Pursuant
to the EPA’s authorization of the RCRA equivalent programs, a number of states have regulatory programs governing the operations
and permitting of hazardous waste facilities. Our facilities are regulated pursuant to state statutes, including those addressing clean
water and clean air. Our facilities are also subject to local siting, zoning and land use restrictions. We believe we are in substantial
compliance with all federal, state and local laws regulating our business.
NOTE
21 – EMPLOYEE RETENTION CREDIT
During
the year ended December 31, 2021, the Company applied for certain Employee Retention Credits (“ERTC”) under the CARES Act
in the approximate amount of $ 0.2
million, which is reflected within the statement
of operations as a reduction to salaries and related expenses. The remaining balance of the ERTC receivable as of December 31, 2022 was
$ 0 .
NOTE 22 – SUBSEQUENT EVENTS
In March 2023, the Company received proceeds of $ 300,000
by issuing a secured promissory note, bearing interest at a rate of 8 % per annum, and maturing in November 2023 .
F- 29
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.