2 unchanged sentences
CONSOLIDATED BALANCE SHEETS
−Removed: September 30,
+Added: December 31, *
Current Assets
Cash and cash equivalents
−Removed: Accounts receivable, net of allowance for doubtful accounts of $ 19,800 and $ 0 ,
+Added: Accounts receivable, net of allowance for doubtful accounts of $ 179,000
Contract assets
Prepaid expenses and other current assets
+Added: Assets held for sale
Total Current Assets
7 unchanged sentences
Contract liabilities
−Removed: Deferred revenue
−Removed: Paycheck protection program liabilities
Short term notes
1 unchanged sentence
Convertible notes
−Removed: Current portion of long term debt and capital lease obligations
+Added: Current portion of long-term debt
Current portion of lease liabilities
+Added: Liabilities held for sale
Total Current Liabilities
Lease liabilities net of current portion
−Removed: Long term debt and capital lease obligations, net of current portion
+Added: Long term debt
Total Liabilities
6 unchanged sentences
Common stock;
−Removed: 70,000,000 shares
−Removed: 65,088,575 shares issued,
−Removed: issuable ** and outstanding September 30, 2022 and December 31, 2021
+Added: $ .001 par value;
+Added: 70,000,000 shares authorized;
+Added: 65,088,575 shares issued, issuable ** and outstanding December 31,
+Added: 2022 and December 31, 2021
Common stock issuable
1 unchanged sentence
Stock Subscription receivable
−Removed: Accumulated Other Comprhensive Income
Accumulated deficit
11 unchanged sentences
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
−Removed: The accompanying
−Removed: notes are an integral part of these consolidated financial statements.
−Removed: These numbers were derived from the audited financial statements
−Removed: for the year ended December 31, 2021.
−Removed: Includes 2,785,000 shares issuable at Setpember 30, 2022
−Removed: and December 31, 2021, per terms of note agreements.
+Added: numbers were derived from the audited financial statements for the year ended December 31, 2022.
+Added: 2,785,000 shares issuable as of March 31, 2023, and December 31, 2022, per terms of note agreements.
+Added: accompanying notes are an integral part of these consolidated financial statements.
ENVIRONMENTAL & ENERGY RESOURCES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
−Removed: For the Three Months Ended
−Removed: September 30,
−Removed: For the Nine Months Ended
−Removed: September 30,
+Added: For the Three Months Ended March 31,
Total revenue
5 unchanged sentences
Total operating expenses
−Removed: Income (loss) from operations
−Removed: ( 1,138,000 )
+Added: Loss from operations
Other income (expense):
Interest expense
−Removed: Gain on abandonment
Gain on debt extinguishment
Total non-operating expense, net
−Removed: Income (loss) from continuing operations
−Removed: ( 1,542,300 )
−Removed: Income from discontinued operations, net of tax
−Removed: Net lncome (loss)
−Removed: ( 1,542,300 )
+Added: Loss from continuing operations
+Added: Loss from discontinued operations, net of tax
Net income (loss) attributable to non-controlling interest
−Removed: Net income (loss) attributable to SEER common stockholders
+Added: Net Loss attributable to SEER common stockholders
$ ( 779,400 )
2 unchanged sentences
Loss from continuing operations, per share
−Removed: Loss from discontinued operations, per share
−Removed: Net income (loss) per share, basic
+Added: Income from discontinued operations, per share
+Added: Net Loss per share, basic
Fully diluted earnings per share attributable to SEER common stockholders
Loss from continuing operations, per share
−Removed: Loss from discontinued operations, per share
−Removed: Net income (loss) per share, basic
+Added: Income from discontinued operations, per share
+Added: Net Loss per share, basic
Weighted average shares outstanding – basic
Weighted average shares outstanding – diluted
+Added: * less than $0.01
accompanying notes are an integral part of these consolidated financial statements.
6 unchanged sentences
( 10,908,000 )
−Removed: of common stock upon debt penalty
−Removed: value of common stock and warrants related to debt
at March 31, 2023
2 unchanged sentences
( 11,684,600 )
−Removed: of common stock upon debt penalty
−Removed: at June 30, 2022
−Removed: ( 30,274,500 )
−Removed: ( 1,892,900 )
−Removed: ( 9,128,500 )
−Removed: of common stock upon debt penalty
−Removed: value of common stock and warrants related to debt
−Removed: at September 30, 2022
−Removed: $ ( 30,874,100 )
−Removed: $ ( 1,903,600 )
−Removed: $ ( 9,738,800 )
−Removed: Preferred Stock
Stockholders’
−Removed: Balances at December 31, 2020
−Removed: $ ( 29,693,700 )
−Removed: $ ( 2,061,400 )
−Removed: $ ( 8,728,800 )
−Removed: Issuance of common stock upon debt penalty
−Removed: Stock-based compensation
−Removed: Allocated value of common stock and warrants related to debt
−Removed: Balances at March 31, 2021
−Removed: ( 30,011,300 )
−Removed: ( 2,074,200 )
−Removed: ( 9,054,500 )
−Removed: Issuance of common stock upon debt penalty
−Removed: Stock-based compensation
−Removed: Balances at June 30, 2021
+Added: at December 31, 2021
$ ( 29,364,800 )
1 unchanged sentence
$ ( 8,196,500 )
−Removed: Issuance of common stock upon debt penalty
−Removed: Stock-based compensation
−Removed: Allocated value of common stock and warrants related to debt
−Removed: Net income (loss)
−Removed: Balances at September 30, 2021
+Added: at March 31, 2022
( 29,751,400 )
4 unchanged sentences
CONSOLIDATED STATEMENT OF CASH FLOWS
−Removed: For the nine months ended September 30,
+Added: For the three Months Ended March 31.
Cash flows from operating activities:
1 unchanged sentence
$ ( 764,900 )
−Removed: Loss from discontinued operations
−Removed: Net income (loss)
$ ( 369,400 )
+Added: Income from discontinued operations
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization
−Removed: Stock-based compensation expense
−Removed: Gain on abandoment of subsidiary
−Removed: ( 1,458,000 )
−Removed: Non-cash expense for interest, accretion of debt discount
Gain on debt distinguishment
−Removed: Gain on disposition of assets
Changes in operating assets and liabilities:
4 unchanged sentences
Contract liabilities
−Removed: Deferred revenue
+Added: Change in assets and liabilities held for sale
Net cash used in operating activities
−Removed: ( 1,418,200 )
Cash flows from investing activities:
Purchase of property and equipment
−Removed: Proceeds from the sale of fixed assets
Net cash (used) provided by investing activities
Cash flows from financing activities:
−Removed: Payments of notes and capital lease obligations
−Removed: Payments of short-term notes - related party
−Removed: Proceeds from short-term notes - related party
+Added: Payments of notes
Proceeds from short-term and long-term debt
−Removed: Proceeds from paycheck protection program
Net cash provided by financing activities
5 unchanged sentences
Cash paid for interest
−Removed: Investment in PSMW
Financing of prepaid insurance premiums
1 unchanged sentence
Non-cash repayment of debt - PPP Loan
−Removed: Non-cash repayment of debt - PPP Loan, discontinued operations
Non-cash payment of interest
3 unchanged sentences
Environmental & Energy Resources, Inc.
−Removed: (“SEER,” or the “Company”), a Nevada corporation, is a provider of
−Removed: next-generation clean-technologies, waste management innovations and related services.
−Removed: SEER has two wholly owned operating subsidiaries
−Removed: and three majority-owned subsidiaries;
−Removed: all of which together provide technology solutions and services to companies primarily in the
−Removed: oil and gas, refining, landfill, food, beverage & agriculture, and renewable fuel industries.
−Removed: The two wholly owned subsidiaries include:
−Removed: 1) MV, LLC (d/b/a MV Technologies) (“MV”), designs and builds biogas conditioning solutions for the production of renewable
−Removed: natural gas, odor control systems and natural gas vapor capture primarily for landfill operations, waste-water treatment facilities,
−Removed: oil and gas fields, refineries, municipalities and food, beverage & agriculture operations throughout the U.S.;
−Removed: 2) Strategic Environmental
−Removed: Materials, LLC, (“SEM”), a materials technology company focused on development of cost-effective chemical absorbents.
−Removed: Company had a third wholly owned subsidiary, REGS, LLC (d/b/a Resource Environmental Group Services (“REGS”)), which was
−Removed: discarded and abandoned September 1, 2021, and all operations are included in discontinued operations (See Note 15).
−Removed: two majority-owned subsidiaries include 1) Paragon Waste Solutions, LLC (“PWS”), and 2) PelleChar, LLC (“PelleChar”).
−Removed: PWS is currently owned 54 % by SEER and PelleChar is owned 51 % by SEER.
−Removed: has developed specific opportunities to deploy and commercialize patented technologies for a non-thermal plasma-assisted oxidation process
+Added: (“SEER,” or the “Company”), a Nevada corporation, is a provider
+Added: of next-generation clean-technologies, waste management innovations and related services.
+Added: SEER has two wholly owned operating
+Added: subsidiaries and three majority-owned subsidiaries;
+Added: all of which together provide technology solutions and services to companies
+Added: primarily in the oil and gas, refining, landfill, food, beverage & agriculture, and renewable fuel industries.
+Added: The two wholly
+Added: owned subsidiaries include:
+Added: 1) MV, LLC (d/b/a MV Technologies) (“MV”), designs and builds biogas conditioning solutions
+Added: for the production of renewable natural gas, odor control systems and natural gas vapor capture primarily for landfill operations,
+Added: waste-water treatment facilities, oil and gas fields, refineries, municipalities and food, beverage & agriculture operations
+Added: throughout the U.S.;
+Added: 2) Strategic Environmental Materials, LLC, (“SEM”), is a materials technology company focused on
+Added: development of cost-effective chemical absorbents.
+Added: SEM was discontinued in 2023 due to its products not meeting customer requirements.
+Added: three majority-owned subsidiaries are 1) Paragon Waste Solutions, LLC (“PWS”), 2) PelleChar, LLC (“PelleChar”),
+Added: and 3) Benefules, LLC (“Benefuels”).
+Added: PWS is currently owned 54 % by SEER, PelleChar is owned 51 % by SEER, and Benefuels is
+Added: owned 85 % by SEER.
+Added: Benefuels, focuses specifically on treating biogas for conversion to pipeline quality gas and/or compressed natural
+Added: gas (“CNG”) for fleet vehicle fuel.
+Added: 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
−Removed: Additionally, PWS’ technology “cleans” and conditions emissions and gaseous waste streams ( i.e .,
−Removed: volatile organic compounds and other greenhouse gases) generated from diverse sources such as refineries, oil fields, and many others.
+Added: Additionally, this technology “cleans” and conditions emissions and gaseous waste streams ( i.e ., volatile
+Added: organic compounds and other greenhouse gases) generated from diverse sources such as refineries, oil fields, and many others.
+Added: 2022, the Company exchanged its patents and related technology, to its joint venture, Paragon Southwest Medical Waste (“PSMW”),
+Added: in exchange for units in PSMW (See Note 9.)
was established in September 2018 and is owned 51 % by SEER.
5 unchanged sentences
using the patented pyrolytic process.
−Removed: For the nine months ended September 30, 2022, PelleChar activity related to startup of operations
−Removed: that were interrupted by the pandemic in 2020, and a commencement to market its product.
−Removed: Revenue and expenses of PelleChar were not material
−Removed: for the six months then ended.
of Consolidation
−Removed: accompanying consolidated financial statements include the accounts of SEER, its wholly owned subsidiaries, SEM, MV and REGS (through
−Removed: September 1, 2021, as discontinued operations), and its majority-owned subsidiaries PWS and PelleChar, since their respective acquisition
−Removed: or formation dates.
−Removed: All material intercompany accounts, transactions, and profits have been eliminated in consolidation.
−Removed: has non-controlling interest in joint ventures, which are reported on the equity method.
+Added: accompanying consolidated financial statements include the accounts of SEER, its wholly owned subsidiaries, SEM, and MV, and its majority-owned
+Added: subsidiaries PWS and PelleChar, since their respective acquisition or formation dates.
+Added: All material intercompany accounts, transactions,
+Added: and profits have been eliminated in consolidation.
+Added: The Company has non-controlling interest in joint ventures, which are reported on
+Added: the equity method.
shown in the accompanying consolidated financial statements, the Company has experienced recurring losses, and has accumulated a deficit
−Removed: of approximately $ 30.9 million as of September 30, 2022, and $ 29.4 million as of December 31, 2021.
−Removed: For the nine months ended September
−Removed: 30, 2022, and 2021, the Company incurred a net loss of approximately $ 1.5 million and earned income of $ 1.0 million, respectively.
−Removed: had a working capital deficit of approximately $ 8.8 million as of September 30, 2022, and a working capital deficit of $ 7.5 million as
−Removed: of December 31, 2021.
−Removed: These factors raise substantial doubt about the ability of the Company to continue to operate as a going concern.
−Removed: of a major portion of the Company’s assets as of September 30, 2022, is dependent upon continued operations.
+Added: of approximately $ 32.8 million as of March 31, 2023, and $ 32.0 million as of December 31, 2022.
+Added: For the three months ended March 31,
+Added: 2023, the Company incurred a net loss of approximately $ 0.8 million and for the three months ended March 31, 2022, the Company incurred
+Added: a net loss of approximately $ 0.4 million.
+Added: The Company had a working capital deficit of approximately $ 10.2 million as of March 31, 2023,
+Added: and a working capital deficit of $ 9.4 million as of December 31, 2022.
+Added: These factors raise substantial doubt about the ability of the
+Added: Company to continue to operate as a going concern.
+Added: of a major portion of the Company’s assets as of March 31, 2023, 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.
−Removed: For the nine months
−Removed: ended September 30, 2022, the Company raised approximately $ 0.9 million from the issuance of related party and long-term debt, offset by
−Removed: payments of principal on related party notes and capital leases of $ 71,200 , for a net cash provided by financing activities of approximately
−Removed: $ 0.8 million.
−Removed: In addition, the Company has undertaken a number of specific steps to continue to operate as a going concern.
−Removed: continues to focus on developing organic growth in our operating companies and improving gross and net margins through increased attention
−Removed: to pricing, aggressive cost management and overhead reductions, including discontinuing REGS, a line of business with historically insufficient
−Removed: Critical to achieving profitability will be the ability to license and or sell, permit and operate though the Company’s
−Removed: joint ventures and licensees the CoronaLux™ waste destruction units.
−Removed: The Company has limited common shares available to issue which
−Removed: may limit the ability to raise new capital or settle debt through issuance of shares.
−Removed: The Company has increased business development
−Removed: efforts to address opportunities identified in expanding markets attributable to increased interest in energy conservation and emission
−Removed: control regulations.
+Added: For the three months
+Added: ended March 31, 2023, the Company raised approximately $ 0.7 million from the issuance of short-term and long-term debt, for a net cash
+Added: provided by financing activities of approximately $ 0.7 million.
+Added: In addition, the Company has undertaken a number of specific steps to
+Added: continue to operate as a going concern.
+Added: The Company continues to focus on developing organic growth in our operating companies and improving
+Added: gross and net margins through increased attention to pricing, aggressive cost management and overhead reductions, including discontinuing
+Added: SEM, a line of business with historically insufficient margins.
+Added: The Company has limited common shares available for issue which may limit
+Added: the ability to raise capital or settle debt through issuance of shares.
+Added: The Company has increased business development efforts to address
+Added: 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.
−Removed: There can be no
−Removed: assurance that the Company will secure additional financing for working capital, increase revenues and achieve the desired result of
−Removed: net income and positive cash flow from operations in future years.
−Removed: These financial statements do not give any effect to any adjustments
−Removed: that would be necessary should the Company be unable to report on a going concern basis.
+Added: There can be no assurance that the Company
+Added: will secure additional financing for working capital, increase revenues and achieve the desired result of net income and positive cash
+Added: flow from operations in future years.
+Added: These financial statements do not give any effect to any adjustments that would be necessary should
+Added: the Company be unable to report on a going concern basis.
of Presentation Unaudited Interim Financial Information
17 unchanged sentences
of revenues and expenses during the period.
−Removed: Significant items subject to such estimates and assumptions include the carrying amount of
−Removed: intangible assets;
−Removed: valuation allowances and reserves for receivables and inventory and deferred income taxes;
−Removed: revenue recognition related
−Removed: to contracts accounted for under the percentage of completion method;
−Removed: share-based compensation;
−Removed: and loss contingencies, including those
−Removed: related to litigation.
+Added: Significant items subject to such estimates and assumptions include the forecasted cash flows
+Added: used in the impairment testing of goodwill and intangible assets.
+Added: The carrying amount of intangible assets;
+Added: valuation allowances and
+Added: reserves for receivables;
+Added: revenue recognition related to contracts accounted for under the percentage of completion method;
+Added: and the Company’s
+Added: ability to continue as a going concern.
Actual results could differ from those estimates.
3 unchanged sentences
had no effect on reported consolidated net loss.
−Removed: is recognized under FASB guidelines, which requires an evaluation of revenue arrangements with customers following a five-step approach:
+Added: May 2014, the FASB issued guidance on revenue from contracts with customers that superseded most current revenue recognition guidance,
+Added: including industry-specific guidance.
+Added: The underlying principle of the guidance is to recognize revenue to depict the transfer of goods
+Added: or services to customers at an amount to which the company expects to be entitled in exchange for those goods or services.
+Added: The new guidance
+Added: requires an evaluation of revenue arrangements with customers following a five-step approach:
(1) identify the contract with a customer;
1 unchanged sentence
(3) determine the transaction price;
−Removed: (4) allocate the transaction price to the performance obligations;
−Removed: and (5) recognize revenue when (or as) the company satisfies each
−Removed: performance obligation.
−Removed: Revenues are recognized when control of the promised services are transferred to the customers in an amount that
−Removed: reflects the expected consideration in exchange for those services.
−Removed: A customer obtains control when it has the ability to direct the
−Removed: use of and obtain the benefits from the services.
−Removed: Other major provisions of the guidance include capitalization of certain contract costs,
−Removed: consideration of the time value of money in the transaction price and allowing estimates of variable consideration to be recognized before
−Removed: contingencies are resolved in certain circumstances.
−Removed: The guidance also requires enhanced disclosures regarding the nature, amount, timing
−Removed: and uncertainty of revenue and cash flows arising from contracts with customers.
−Removed: December 31, 2021, the Company adopted a sequencing policy under ASC 815-40-35 whereby in the event that reclassification of contracts
−Removed: from equity to assets or liabilities is necessary pursuant to ASC 815 due to the Company’s inability to demonstrate it has sufficient
−Removed: authorized shares as a result of certain securities with a potentially indeterminable number of shares, shares will be allocated on the
−Removed: basis of the earliest issuance date of potentially dilutive instruments, with the earliest grants receiving the first allocation of shares.
−Removed: Pursuant to ASC 815, issuance of securities to the Company’s employees or directors are not subject to the sequencing policy.
+Added: (4) allocate the transaction price to
+Added: the performance obligations;
+Added: and (5) recognize revenue when (or as) the company satisfies each performance obligation.
+Added: Revenues are recognized
+Added: when control of the promised services are transferred to the customers in an amount that reflects the expected consideration in exchange
+Added: for those services.
+Added: A customer obtains control when it has the ability to direct the use of and obtain the benefits from the services.
+Added: Other major provisions of the guidance include capitalization of certain contract costs, consideration of the time value of money in
+Added: the transaction price and allowing estimates of variable consideration to be recognized before contingencies are resolved in certain
+Added: circumstances.
+Added: The guidance also requires enhanced disclosures regarding the nature, amount, timing and uncertainty of revenue and cash
+Added: flows arising from contracts with customers.
and Development
3 unchanged sentences
R&D expenses were
−Removed: $ 0 for both the nine months ended September 30, 2022, and 2021.
+Added: $ 0 for both the three months ended March 31, 2023, and 2022.
are stated at the lower of cost or net realizable value on a first in, first out basis and includes the following amounts:
SCHEDULE OF INVENTORY
−Removed: September 30, 2022
−Removed: December 31, 2021
Finished goods
−Removed: Work in process
−Removed: Raw materials
Inventory, net
8 unchanged sentences
to be recognized.
−Removed: During the nine months ended September 30, 2022, and 2021 the Company recognized no adjustments for uncertain tax positions.
+Added: During the three months ended March 31, 2023, and 2022 the Company recognized no adjustments for uncertain tax positions.
Company recognizes interest and penalties related to uncertain tax positions in income tax expense.
No interest and penalties related
−Removed: to uncertain tax positions were recognized as of September 30, 2022, and 2021.
−Removed: The Company expects no material changes to unrecognized
−Removed: tax positions within the next twelve months.
+Added: to uncertain tax positions were recognized as of March 31, 2023, and 2022.
+Added: The Company expects no material changes to unrecognized tax
+Added: positions within the next twelve months.
Company has filed federal and state tax returns through December 31, 2021.
25 unchanged sentences
revenue also includes media sales which are recognized as the product is shipped to the customer for use.
−Removed: Waste Revenue
−Removed: Company’s revenues from waste destruction licensing agreements are recognized as a single accounting unit over the term of the
−Removed: Revenue from joint venture operations of the Company’s CoronaLux™ units is recognized as the revenue is earned by
−Removed: the joint venture.
−Removed: Revenue from management services is recognized as services are performed.
Disaggregation
1 unchanged sentence
SCHEDULE OF DISAGGREGATION OF REVENUE
−Removed: Environmental
−Removed: Three months ended September 30, 2022
−Removed: Environmental
−Removed: Sources of Revenue
−Removed: Product sales
−Removed: Management fees
−Removed: Total Revenue
−Removed: Environmental
−Removed: Three months ended September 30, 2021
−Removed: Environmental
−Removed: Sources of Revenue
−Removed: Product sales
−Removed: Licensing fees
−Removed: Management fees
−Removed: Total Revenue
−Removed: Environmental
−Removed: Nine months ended September 30, 2022
−Removed: Environmental
+Added: Environmental Solutions
+Added: Three Months Ended March 31, 2023
+Added: Environmental Solutions
Sources of Revenue
Product sales
−Removed: Management fees
Total Revenue
−Removed: Environmental
−Removed: Nine months ended September 30, 2021
−Removed: Environmental
+Added: Environmental Solutions
+Added: Three Months Ended March 31, 2022
+Added: Environmental Solutions
Sources of Revenue
Product sales
−Removed: Licensing fees
Management fees
Total Revenue
−Removed: (1) Includes $ 171,400 of revenue included in discontinued operations
a performance obligation has been satisfied but not yet invoiced at the reporting date, a contract asset is recognized on the balance
3 unchanged sentences
SCHEDULE OF CONTRACT BALANCES
−Removed: Receivable, net
Deferred Revenue
1 unchanged sentence
(non-current)
−Removed: as of September 30, 2022
−Removed: as of December 31, 2021
+Added: Balance as of March 31, 2023
+Added: Balance as of December 31, 2022
+Added: Increase (decrease)
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.
−Removed: Contract liabilities and deferred revenue are recorded when cash payments are received or due in advance of
−Removed: the Company’s performance, including amounts that are refundable.
+Added: Contract liabilities are recorded when cash payments are received or due in advance of the Company’s
+Added: performance, including amounts that are refundable.
Performance Obligations
−Removed: of September 30, 2022, the aggregate amount of the transaction price allocated to the remaining performance obligations was approximately
+Added: of March 31, 2023, the aggregate amount of the transaction price allocated to the remaining performance obligations was approximately
$ 1.2 million, of which the Company expects to recognize approximately 85 % of this revenue over the next 12 months.
3 unchanged sentences
and equipment was comprised of the following:
−Removed: SCHEDULE OF PROPERTY PLANT AND EQUIPMENT
+Added: OF PROPERTY PLANT AND EQUIPMENT
Field and shop equipment
−Removed: Waste destruction equipment, placed in service
Furniture and office equipment
Leasehold improvements
−Removed: Building and improvements
Property and equipment, gross
accumulated depreciation and amortization
−Removed: ( 1,103,000 )
−Removed: ( 1,308,700 )
Property and equipment, net
−Removed: expense for the three months ended September 30, 2022, and 2021 was $ 13,100 and $ 26,800 , respectively.
−Removed: For the three months ended September
+Added: expense for the three months ended March 31, 2023, and 2022 was $ 4,900 and $ 24,800 , respectively.
+Added: For the three months ended March 31,
2023, and 2022, depreciation expense included in cost of goods sold was $ 4,900 and $ 18,400 , respectively.
For the three months ended
−Removed: September 30, 2022, and 2021, depreciation expense included in selling, general and administrative expenses was $ 1,000 and $ 6,400 , respectively.
−Removed: expense for the nine months ended September 30, 2022, and 2021 was $ 61,100 and $ 80,000 , respectively.
−Removed: For the nine months ended September
−Removed: 30, 2022, and 2021, depreciation expense included in cost of goods sold was $ 50,200 and $ 60,700 , respectively.
−Removed: For the nine months ended
−Removed: September 30, 2022, and 2021, depreciation expense included in selling, general and administrative expenses was $ 10,800 and $ 19,300 ,
−Removed: respectively.
−Removed: expense on leased CoronaLux™ units included in depreciation and amortization above is $ 0 as of September 30, 2022, and 2021, respectively.
−Removed: and equipment included the following amounts for leases that have been capitalized at:
−Removed: SCHEDULE OF PROPERTY AND EQUIPMENT FOR LEASES CAPITALIZED
−Removed: September 30, 2022
−Removed: December 31, 2021
−Removed: Vehicles, field and shop equipment
−Removed: accumulated amortization
−Removed: Property and equipment
−Removed: for lease capitalized
+Added: March 31, 2023, and 2022, depreciation expense included in selling, general and administrative expenses was $ 0 and $ 6,400 , respectively.
5 – INTANGIBLE ASSETS
−Removed: SCHEDULE OF INTANGIBLE ASSETS
−Removed: September 30, 2022 (unaudited)
+Added: OF INTANGIBLE ASSETS
+Added: March 31, 2023 (Unaudited)
Gross carrying amount
7 unchanged sentences
Net carrying value
+Added: $ ( 277,800 )
Customer list
$ ( 910,700 )
+Added: $ ( 319,700 )
estimated useful lives of the intangible assets range from seven to twenty years.
−Removed: Amortization expense was $ 4,400 and $ 6,400 for the
−Removed: three months ended September 30, 2022, and 2021, respectively.
−Removed: Amortization expense was $ 15,500 and $ 22,400 for the nine months ended
−Removed: September 30, 2022, and 2021, respectively.
+Added: Amortization expense was $ 700 and $ 5,500 for the three
+Added: months ended March 31, 2023, and 2022, respectively.
Company has entered into operating leases primarily for real estate.
4 unchanged sentences
These operating leases are included in “Right
−Removed: of use assets” on the Company’s September 30, 2022, Consolidated Balance Sheets and represent the Company’s right to
−Removed: use the underlying asset for the lease term.
+Added: of use assets” on the Company’s March 31, 2023, Consolidated Balance Sheets and represent the Company’s right to use
+Added: the underlying asset for the lease term.
The Company’s obligation to make lease payments are included in “Current portion
−Removed: of lease liabilities” and “Lease liabilities net of current portion” on the Company’s September 30, 2022, Consolidated
+Added: of lease liabilities” and “Lease liabilities net of current portion” on the Company’s March 31, 2023, Consolidated
Balance Sheets.
−Removed: Based on the present value of the lease payments for the remaining lease term of the Company’s existing leases,
−Removed: the Company recognized right-of-use assets of approximately $ 225,300 and lease liabilities for operating leases of approximately $ 246,100
−Removed: on January 1, 2019, when the new lease standard was effective.
−Removed: Operating lease right-of-use assets and liabilities commencing after January
−Removed: 1, 2019, are recognized at commencement date based on the present value of lease payments over the lease term.
−Removed: As of September 30, 2022,
−Removed: total right-of-use assets and operating lease liabilities were approximately $ 263,400 and $ 294,900 respectively.
−Removed: All operating lease
−Removed: expense is recognized on a straight-line basis over the lease term.
−Removed: In the nine months ended September 30, 2022, the Company recognized
−Removed: approximately $ 62,700 in operating lease costs for right-of-use assets.
+Added: As of March 31, 2023, total right-of-use assets and operating lease liabilities were approximately $ 235,700 and $ 265,700 ,
+Added: respectively.
+Added: All operating lease expense is recognized on a straight-line basis over the lease term.
+Added: In the three months ended March
+Added: 31, 2023, the Company recognized approximately $ 20,900 in operating lease costs for right-of-use assets.
the rate implicit in each lease is not readily determinable, the Company uses its incremental borrowing rate to determine the present
3 unchanged sentences
related to the Company’s right-of-use assets and related lease liabilities were as follows (unaudited):
−Removed: SCHEDULE OF RIGHT-OF-USE ASSETS AND RELATED LEASE LIABILITIES
−Removed: Nine months ended September 30,
+Added: OF RIGHT-OF-USE-ASSETS AND RELATED LEASE LIABILITIES
+Added: Three Months Ended March 31,
Cash paid for operating lease liabilities
2 unchanged sentences
Weighted-average discount rate
−Removed: Maturities of lease liabilities as of September 30, 2022 were as follows:
−Removed: SCHEDULE OF MATURITIES OF LEASE LIABILITIES
−Removed: Lease liabilities
+Added: of lease liabilities as of March 31, 2023 were as follows:
+Added: OF MATURITIES OF LEASE LIABILITIES
Less imputed interest
6 unchanged sentences
SCHEDULE OF ACCRUED LIABILITIES
−Removed: September 30,
Accrued compensation and related taxes
5 unchanged sentences
estimated earnings and billings on uncompleted contracts are as follows:
−Removed: SCHEDULE OF UNCOMPLETED CONTRACTS
+Added: OF UNCOMPLETED CONTRACTS
+Added: Revenue recognized
billings to date
+Added: Contract assets
+Added: Billings to date
+Added: Revenue recognized
( 2,128,900 )
( 2,313,400 )
+Added: Contract liabilities
9 – INVESTMENTS
Waste Solutions LLC
−Removed: its inception through September 30, 2022, the Company has provided approximately $ 6.5 million in funding to PWS for working capital and
−Removed: the further development and construction of various prototypes and commercial waste destruction units.
+Added: its inception through March 31, 2023, the Company has provided approximately $ 6.5 million in funding to PWS for working capital and the
+Added: further development and construction of various prototypes and commercial waste destruction units.
No members of PWS have made capital
9 unchanged sentences
license and royalty agreement, and the management agreement between PWS and PSMW.
−Removed: as of September 30, 2022 (Unaudited), and December 31, 2021, was comprised of the following:
+Added: as of March 31, 2023 (Unaudited), and December 31, 2022, was comprised of the following:
SCHEDULE OF DEBT
−Removed: protection program
−Removed: notes, unsecured
−Removed: Current portion of long-
−Removed: term debt and
−Removed: capital lease obligations
−Removed: Long term debt and
−Removed: capital lease
+Added: Short term notes
+Added: Convertible notes, unsecured
+Added: Current portion of long-term debt
+Added: Long term debt
Balance December 31, 2022
−Removed: $ 1,619,600 (4)
Increase in borrowing
Principal reductions
−Removed: Long term debt to current
Amortization of debt discount
1 unchanged sentence
$ 4,208,300 (2)
−Removed: Protection Program final note forgiveness confirmed during the first quarter of 2022.
−Removed: Secured note payable of $ 13,300 , secured by and proceeds used to buy a forklift, dated March 15, 2022, interest at an annual rate
−Removed: of 6.5 % simple interest and matures on February 15, 2025 , with payments of approx $ 400 per month, in accordance with the note’s
−Removed: For the nine months ended September 30, 2022, the Company recorded interest expense of $ 300 .
−Removed: Unpaid interest at September
−Removed: 30, 2022 was $ 0 .
−Removed: $ 4,300 of this note is included in the current portion of long-term debt.
−Removed: B) Note payable of $ 250,000 dated February
−Removed: 11, 2022, interest at an annual rate of 8 % simple interest and matures on February 10, 2027 .
−Removed: This note is included as part of a series
−Removed: of anticipated notes, all of which will be converted into common equity of Paragon Waste Services, LLC.
−Removed: (Note 1), in accordance with
−Removed: the note’s provisions.
−Removed: For the nine months endedSeptember 30, 2022, the Company recorded interest expense of $ 12,700 .
−Removed: interest at September 30, 2022 was approximately $ 12,700 .
−Removed: The balance consists of $ 2,910,200
−Removed: of secured notes, and $ 484,700
−Removed: unsecured notes payable.
−Removed: There were two new notes entered into
−Removed: during the three months ended September 30, 2022.
−Removed: A) A secured note payable of $ 500,000 ,
−Removed: secured by net revenue from sale of any and all MV Technology products, interest at an annual rate of 10 %
−Removed: simple interest and matures on August
−Removed: Monthly payments of $ 25,000
−Removed: a month on the last day of the third month and continue in months four and five.
−Removed: At the end of the sixth month monthly payments
−Removed: in the amount of $ 50,000
−Removed: and continue until the end month twelve at which time all outstanding principal and interest shall be due.
−Removed: Unpaid interest at
−Removed: September 30, 2022 was approximately $ 6,200 .
−Removed: B) An unsecured note of $ 100,000
−Removed: payable, dated July 20, 2022, interest at an annual rate of 8 %
−Removed: payable on or before July 19, 2023.
−Removed: Unpaid interest at September 30, 2022 was approximately $ 1,600 .
+Added: $ 1,838,300 (3)
+Added: Secured note payable of $ 350,000 , secured by certain real estate and equity, dated January 20, 203, interest at an annual rate of
+Added: 8.0 % simple interest and matures on October 18, 2023 .
+Added: For the three months ended March 31, 2023, the Company recorded interest expense
+Added: There was no unpaid interest as of March 31, 2023.
+Added: B) A secured note payable of $ 300,000 , secured by real estate and equity
+Added: in subsidiaries dated March 10, 2023, interest at an annual rate of 8 % simple interest and matures on December 10, 2023 .
+Added: For the three
+Added: months ended March 31, 2023, the Company recorded interest expense of $ 1,800 .
+Added: There was no unpaid interest as of March 31, 2023.
+Added: (C) Insurance premium financing note for $ 51,100
+Added: balance consists of $ 3,717,100 of secured notes, and $ 493,200 unsecured notes payable.
11 – RELATED PARTY TRANSACTIONS
2 unchanged sentences
SCHEDULE OF RELATED PARTIES NOTES PAYABLE AND ACCRUED INTEREST
−Removed: September 30,
Short term notes
3 unchanged sentences
Common Stock Transactions
−Removed: the nine months ended September 30, 2022, no new equity transactions have occurred.
+Added: the three months ended March 31, 2022, no new equity transactions have occurred.
Common Stock Transactions
−Removed: the nine months ended September 30, 2021, no new equity transactions have occurred.
+Added: the three months ended March 31, 2023, no new equity transactions have occurred.
Non-controlling
5 unchanged sentences
13 – CUSTOMER CONCENTRATIONS
−Removed: Company had sales from operations to three and two customers, for the nine months ended September 30, 2022, and 2021, respectively,
−Removed: that surpassed the 10% threshold of total revenue, respectively.
+Added: Company had sales from operations to three customers, for the three months ended March 31, 2023, and 2022 that surpassed the 10% threshold of
+Added: total revenue, respectively.
In total, these customers represented approximately 68 %
−Removed: of our total sales for the nine months ended September 30, 2022, and 2021, respectively.
−Removed: The concentration of the Company’s
−Removed: business with a relatively small number of customers may expose us to a material adverse effect if one or more of these large
−Removed: customers were to experience financial difficulty or were to cease being customers for non-financial related issues.
+Added: of our total sales, respectively.
+Added: The concentration of the Company’s business with a relatively small number of customers may
+Added: expose us to a material adverse effect if one or more of these large customers were to experience financial difficulty or were to
+Added: cease being customers for non-financial related issues.
14 – NET GAIN OR LOSS PER SHARE
6 unchanged sentences
would be anti-dilutive.
−Removed: For nine months ended September 30, 2022, all potentially dilutive securities have been excluded from the diluted
+Added: For three months ended March 31, 2023, all potentially dilutive securities have been excluded from the diluted
share calculations because they were anti-dilutive as a result of the net losses incurred for the respective period, or were dilutive,
3 unchanged sentences
SCHEDULE OF POTENTIALLY DILUTIVE SECURITIES
−Removed: Nine Months Ended September 30,
+Added: Three Months Ended March 31,
Convertible notes payable, including accrued interest
Potentially dilutive
−Removed: 15 – ABANDONMENT OF SUBSIDIARY
−Removed: September 1, 2021, the Company’s board of directors, by unanimous consent, adopted a resolution to abandon the Company’s
−Removed: wholly owned subsidiary, REGS, LLC.
−Removed: The abandonment resulted in a gain to the Company of approximately $ 1.5 million for the year ended
−Removed: December 31, 2021.
−Removed: For the nine months ended September 30, 2021, all operations from REGS have been reported as discontinued operations.
−Removed: classes of line items constituting pretax income on discontinued operations (unaudited):
−Removed: SCHEDULE OF DISPOSAL GROUPS, INCLUDING DISCONTINUED OPERATIONS
−Removed: For the nine months ended
−Removed: September 30,
+Added: 15 – DISCONTINUED SEM OPERATIONS
+Added: March 31, 2023, the Company’s board of directors, by unanimous consent, adopted a resolution to discontinue operations of the
+Added: Company’s wholly owned subsidiary, SEM, LLC.
+Added: For the unaudited three months ended March 31, 2023 and March 31, 2022, all
+Added: operations from SEMS have been reported as discontinued operations.
+Added: following table presents the assets and liabilities associated with the discontinued operations of SEM:
+Added: SCHEDULE OF DISCONTINUED OPERATIONS
+Added: Property and equipment, net
+Added: Total assets held for sale
+Added: Current Liabilities
+Added: Accounts payable
+Added: Accrued liabilities
+Added: Current portion of long-term debt
+Added: Total Current Liabilities
+Added: Long term debt
+Added: Total liabilities held for sale
+Added: classes of line items constituting pretax income on discontinued operations:
+Added: For the three months ended
Services revenue
2 unchanged sentences
Salaries and related expenses
−Removed: Gain on debt extinguishment
+Added: Other expense
Total expenses
−Removed: Operating income
+Added: Operating loss
Income tax benefit
−Removed: Total income from discontinued operations
+Added: Total Loss from discontinued operations
16 – SEGMENT INFORMATION AND MAJOR CUSTOMERS
Company currently has identified two segments as follows:
−Removed: SEM, PelleChar
Environmental
−Removed: composition of our reportable segments is consistent with that used by our chief decision makers to evaluate performance and allocate
+Added: composition of our current reportable segments is consistent with that used by our chief decision makers to evaluate performance and
+Added: allocate resources.
All of our operations are located in the U.S.
−Removed: The Company has not allocated corporate selling, general and administrative
−Removed: expenses, and stock-based compensation to the segments.
−Removed: All intercompany transactions have been eliminated.
−Removed: information for the three and nine months ended September 30, 2022 (unaudited), and 2021 is as follows:
−Removed: SCHEDULE OF SEGMENT INFORMATION
−Removed: Months ended September 30,
−Removed: Environmental
−Removed: Depreciation and amortization (1)
−Removed: Interest expense
−Removed: Stock-based compensation
−Removed: Net income (loss)
−Removed: Capital expenditures (cash and noncash)
−Removed: Environmental
−Removed: Depreciation and amortization (1)
−Removed: Interest expense
−Removed: Stock-based compensation
−Removed: Net income (loss)
−Removed: Capital expenditures (cash and noncash)
−Removed: months ended September 30,
+Added: The Company has not allocated corporate selling, general and
+Added: administrative expenses, and stock-based compensation to the segments.
+Added: All intercompany transactions have been
+Added: information for the (unaudited) three months ended March 31, 2023 and 2022 is as follows:
+Added: OF SEGMENT INFORMATION
+Added: Months ended March 31,
Environmental
1 unchanged sentence
Interest expense
−Removed: Stock-based compensation
−Removed: Net income (loss)
−Removed: ( 1,425,200 )
−Removed: ( 1,542,300 )
+Added: Net income (loss) attributable to SEER common stockholders
Capital expenditures (cash and noncash)
Environmental (1)
+Added: Solutions (1)
Depreciation and amortization
Interest expense
−Removed: Stock-based compensation
−Removed: Net income (loss)
+Added: Net income (loss) attributable to SEER common stockholders
Capital expenditures (cash and noncash)
−Removed: Includes depreciation of property, equipment, and leasehold
−Removed: improvements and amortization of intangibles.
−Removed: The environmental solutions segment contains the total
−Removed: net income (loss) from discontinued operations of REGS.
+Added: the Results of SEM which was discontinued January 1, 2023.
+Added: (See Note 15)
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.