true Q1 --12-31 0001438943 P6Y 0001438943 2024-01-01 2024-03-31 0001438943 2024-08-07 0001438943 2024-03-31 0001438943 2023-12-31 0001438943 2023-01-01 2023-03-31 0001438943 us-gaap:CommonStockMember 2023-12-31 0001438943 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001438943 us-gaap:RetainedEarningsMember 2023-12-31 0001438943 us-gaap:CommonStockMember 2022-12-31 0001438943 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001438943 us-gaap:RetainedEarningsMember 2022-12-31 0001438943 2022-12-31 0001438943 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001438943 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001438943 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001438943 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001438943 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001438943 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001438943 us-gaap:CommonStockMember 2024-03-31 0001438943 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001438943 us-gaap:RetainedEarningsMember 2024-03-31 0001438943 us-gaap:CommonStockMember 2023-03-31 0001438943 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001438943 us-gaap:RetainedEarningsMember 2023-03-31 0001438943 2023-03-31 0001438943 us-gaap:TransferredOverTimeMember 2024-01-01 2024-03-31 0001438943 us-gaap:TransferredOverTimeMember 2023-01-01 2023-03-31 0001438943 us-gaap:TransferredAtPointInTimeMember 2024-01-01 2024-03-31 0001438943 us-gaap:TransferredAtPointInTimeMember 2023-01-01 2023-03-31 0001438943 us-gaap:EquipmentMember 2024-03-31 0001438943 us-gaap:EquipmentMember 2023-12-31 0001438943 us-gaap:LandMember 2024-03-31 0001438943 us-gaap:LandMember 2023-12-31 0001438943 us-gaap:BuildingMember 2024-03-31 0001438943 us-gaap:BuildingMember 2023-12-31 0001438943 2023-01-01 2023-12-31 0001438943 us-gaap:EmployeeStockOptionMember 2024-01-01 2024-03-31 0001438943 us-gaap:EmployeeStockOptionMember 2023-01-01 2023-12-31 0001438943 us-gaap:WarrantMember 2024-01-01 2024-03-31 0001438943 us-gaap:WarrantMember 2023-01-01 2023-12-31 0001438943 srt:ScenarioPreviouslyReportedMember 2024-03-31 0001438943 srt:RestatementAdjustmentMember 2024-03-31 0001438943 RNGE:RestatedMember 2024-03-31 0001438943 srt:ScenarioPreviouslyReportedMember 2024-01-01 2024-03-31 0001438943 srt:RestatementAdjustmentMember 2024-01-01 2024-03-31 0001438943 RNGE:RestatedMember 2024-01-01 2024-03-31 0001438943 srt:ScenarioPreviouslyReportedMember 2023-12-31 0001438943 srt:RestatementAdjustmentMember 2023-12-31 0001438943 RNGE:RestatedMember 2023-12-31 0001438943 RNGE:CollinsBuildingAndContractingMember 2024-01-01 2024-03-31 0001438943 RNGE:SeparationAgreementMember RNGE:CollinsBuildingAndContractingMember 2023-08-31 2023-08-31 0001438943 RNGE:CollinsBuildingAndContractingMember 2023-08-31 2023-08-31 0001438943 2023-08-31 0001438943 RNGE:RangeReclamationEntitiesMember 2023-08-01 2023-08-31 0001438943 RNGE:CollinsBuildingAndContractingMember 2023-08-31 0001438943 RNGE:DirectorsAndAdvisorsAndEmployeesMember 2024-01-01 2024-03-31 0001438943 RNGE:DirectorsAndAdvisorsAndEmployeesMember 2023-01-01 2023-03-31 0001438943 RNGE:StockOptionsOneMember 2024-03-31 0001438943 RNGE:StockOptionsOneMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsTwoMember 2024-03-31 0001438943 RNGE:StockOptionsTwoMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsThreeMember 2024-03-31 0001438943 RNGE:StockOptionsThreeMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsFourMember 2024-03-31 0001438943 RNGE:StockOptionsFourMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsFiveMember 2024-03-31 0001438943 RNGE:StockOptionsFiveMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsSixMember 2024-03-31 0001438943 RNGE:StockOptionsSixMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsSevenMember 2024-03-31 0001438943 RNGE:StockOptionsSevenMember srt:MinimumMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsEightMember 2024-03-31 0001438943 RNGE:StockOptionsEightMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsNineMember 2024-03-31 0001438943 RNGE:StockOptionsNineMember srt:MinimumMember 2024-03-31 0001438943 RNGE:StockOptionsNineMember srt:MaximumMember 2024-03-31 0001438943 RNGE:StockOptionsNineMember srt:MinimumMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsNineMember srt:MaximumMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsTenMember 2024-03-31 0001438943 RNGE:StockOptionsTenMember srt:MinimumMember 2024-03-31 0001438943 RNGE:StockOptionsTenMember srt:MaximumMember 2024-03-31 0001438943 RNGE:StockOptionsTenMember srt:MinimumMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsTenMember srt:MaximumMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsElevenMember 2024-03-31 0001438943 RNGE:StockOptionsElevenMember srt:MinimumMember 2024-03-31 0001438943 RNGE:StockOptionsElevenMember srt:MaximumMember 2024-03-31 0001438943 RNGE:StockOptionsElevenMember srt:MinimumMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsElevenMember srt:MaximumMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsTwelveMember 2024-03-31 0001438943 RNGE:StockOptionsTwelveMember srt:MinimumMember 2024-03-31 0001438943 RNGE:StockOptionsTwelveMember srt:MaximumMember 2024-03-31 0001438943 RNGE:StockOptionsTwelveMember srt:MinimumMember 2024-01-01 2024-03-31 0001438943 RNGE:StockOptionsTwelveMember srt:MaximumMember 2024-01-01 2024-03-31 0001438943 us-gaap:WarrantMember 2023-12-31 0001438943 us-gaap:WarrantMember 2024-01-01 2024-03-31 0001438943 us-gaap:WarrantMember 2024-03-31 0001438943 2022-11-30 0001438943 2022-11-01 2022-11-30 0001438943 us-gaap:SecuredDebtMember 2023-06-30 0001438943 us-gaap:SecuredDebtMember 2023-11-01 2023-11-30 0001438943 us-gaap:SecuredDebtMember 2023-06-01 2023-06-30 0001438943 us-gaap:SecuredDebtMember 2024-03-31 0001438943 us-gaap:SecuredDebtMember 2023-12-31 0001438943 srt:MinimumMember 2024-03-31 0001438943 srt:MaximumMember 2024-03-31 0001438943 RNGE:FirstPromissoryNoteMember 2024-03-31 0001438943 RNGE:SecondPromissoryNoteMember 2024-03-31 0001438943 RNGE:EquipmentFinancingMember 2024-03-31 0001438943 RNGE:CollinsPromissoryNotesMember 2024-03-31 0001438943 us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember RNGE:LargestCustomerMember 2024-01-01 2024-03-31 0001438943 us-gaap:SalesRevenueNetMember us-gaap:CustomerConcentrationRiskMember RNGE:LargestCustomerMember 2023-01-01 2023-12-31 0001438943 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember RNGE:LargestCustomerMember 2024-01-01 2024-03-31 0001438943 us-gaap:AccountsReceivableMember us-gaap:CustomerConcentrationRiskMember RNGE:LargestCustomerMember 2023-01-01 2023-12-31 0001438943 RNGE:RangeReclaimMember 2024-01-01 2024-03-31 0001438943 RNGE:RangeMineralsMember 2024-01-01 2024-03-31 0001438943 RNGE:RangeWaterMember 2024-01-01 2024-03-31 0001438943 RNGE:RangeSecurityMember 2024-01-01 2024-03-31 0001438943 RNGE:RangeLandMember 2024-01-01 2024-03-31 0001438943 RNGE:GraphiumBiosciencesMember 2024-01-01 2024-03-31 0001438943 us-gaap:CorporateMember 2024-01-01 2024-03-31 0001438943 RNGE:RangeReclaimMember 2024-03-31 0001438943 RNGE:RangeMineralsMember 2024-03-31 0001438943 RNGE:RangeWaterMember 2024-03-31 0001438943 RNGE:RangeSecurityMember 2024-03-31 0001438943 RNGE:RangeLandMember 2024-03-31 0001438943 RNGE:GraphiumBiosciencesMember 2024-03-31 0001438943 us-gaap:CorporateMember 2024-03-31 0001438943 RNGE:RangeReclaimMember 2023-01-01 2023-03-31 0001438943 RNGE:RangeWaterMember 2023-01-01 2023-03-31 0001438943 RNGE:RangeSecurityMember 2023-01-01 2023-03-31 0001438943 RNGE:RangeLandMember 2023-01-01 2023-03-31 0001438943 RNGE:GraphiumBiosciencesMember 2023-01-01 2023-03-31 0001438943 us-gaap:CorporateMember 2023-01-01 2023-03-31 0001438943 RNGE:RangeReclaimMember 2023-03-31 0001438943 RNGE:RangeWaterMember 2023-03-31 0001438943 RNGE:RangeSecurityMember 2023-03-31 0001438943 RNGE:RangeLandMember 2023-03-31 0001438943 RNGE:GraphiumBiosciencesMember 2023-03-31 0001438943 us-gaap:CorporateMember 2023-03-31 0001438943 us-gaap:SubsequentEventMember us-gaap:CommonStockMember 2024-04-01 2024-04-30 iso4217:USD xbrli:shares iso4217:USD xbrli:shares RNGE:Segment xbrli:pure

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q/A

Amendment No. 2

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2024

 

TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from _____ to _____

 

Commission File Number: 000-53832

 

RANGE IMPACT, INC.

(Exact name of registrant as specified in its charter)

 

Nevada   75-3268988

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

200 Park Avenue, Suite 400    
Cleveland, OH   44122
(Address of principal executive offices)   (Zip Code)

 

(216) 304-6556

Registrant’s telephone number, including area code

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class:   Trading Symbol   Name of each exchange on which registered:
Common Stock   RNGE   OTCQB

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” “non-accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated filer Smaller reporting company
  Emerging growth company

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No

 

As of August 7, 2024, there were 104,727,189 shares of the registrant’s common stock, $0.001 par value per share, outstanding.

 

 

 

 

 

 

EXPLANATORY NOTE

 

Range Impact, Inc. (the “Company”) is filing this Amendment No. 2 to Form 10-Q (“Amendment No. 2”) amending the Company’s Form 10-Q/A for the quarter ended March 31, 2024 (“Amendment No. 1”) filed with the U.S. Securities and Exchange Commission (the “SEC”) on August 8, 2024, which amended the original Form 10-Q filed by the Company with the SEC on May 15, 2024 (the “Original Form 10-Q”) to add Mine Safety Disclosures as required by Item 104 of Regulation S-K and set forth below in Part II, Item 4 (Mine Safety Disclosures).

 

Although this Amendment No. 2 amends and restates Amendment No. 1, which amended and restated the Original Form 10-Q in its entirety, except for the information described above, this Amendment No. 2 does not reflect events occurring after the filing of Amendment No. 1 or the Original Form 10-Q, and unless otherwise stated herein, the information contained in this Amendment No. 2 is current only as of the date of the Original Form 10-Q. Except as described above, no other changes have been made to the Amendment No. 1 or the Original Form 10-Q. Accordingly, this form should be read in conjunction with the Company’s filings made with the SEC subsequent to the filing of Amendment No. 1 and the Original Form 10-Q.

 

Background of Amendment

 

In its Amendment No. 1 to Form 10-K filed on August 8, 2024, the Company disclosed that no disclosures under Item 104 (Mine Safety Disclosures) would be required in filings for periods after such date. On October 3, 2024, the Company received a letter from the staff of the SEC’s Division of Corporation Finance stating that disclosures in the Company’s Form 10-Q for the period ended June 30, 2024 indicated that the Company was continuing to conduct mining activities. This Amendment No. 2 is being filed to add Mine Safety Disclosures as required by Item 104 of Regulation S-K and set forth below in Part II, Item 4 (Mine Safety Disclosures).

 

In accordance with applicable SEC rules, this Amendment No. 2 includes an updated signature page and certifications of our Chief Executive Officer and Chief Financial Officer in Exhibits 31.1, 31.2, 32.1 and 32.2 as required by Rule 12b-15.

 

 

 

 

RANGE IMPACT, INC.

Quarterly Report on Form 10-Q

For the Quarterly Period Ended

March 31, 2024

 

INDEX

 

PART I - FINANCIAL INFORMATION 3
   
Item 1. Financial Statements (unaudited) 3
Consolidated Unaudited Balance Sheets as of March 31, 2024 and December 31, 2023 4
Consolidated Unaudited Statements of Operations for the Three Months Ended March 31, 2024 and March 31, 2023 5
Consolidated Unaudited Statements of Changes in Stockholders’ Equity (Deficit) for the Three Months Ended March 31, 2024 and March 31, 2023 6
Consolidated Unaudited Statements of Cash Flows for the Three Months Ended March 31, 2024 and March 31, 2023 7
Notes to the Consolidated Unaudited Financial Statements 8
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 19
Item 3. Quantitative and Qualitative Disclosures About Market Risk 29
Item 4. Controls and Procedures 29
   
PART II - OTHER INFORMATION 30
   
Item 1. Legal Proceedings 30
Item 1A. Risk Factors 30
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 30
Item 6. Exhibits 30
   
SIGNATURES 31

 

2

 

 

PART I - FINANCIAL INFORMATION

 

Item 1. Financial Statements (unaudited)

 

RANGE IMPACT, INC.

CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

CONSOLIDATED UNAUDITED BALANCE SHEETS AS OF MARCH 31, 2024 AND DECEMBER 31, 2023 4
   
CONSOLIDATED UNAUDITED STATEMENTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND MARCH 31, 2023 5
   
CONSOLIDATED UNAUDITED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT) FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND MARCH 31, 2023 6
   
CONSOLIDATED UNAUDITED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND MARCH 31, 2023 7
   
NOTES TO THE CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS 8

 

3

 

 

RANGE IMPACT, INC.

CONSOLIDATED BALANCE SHEETS

 

   March 31, 2024

As Restated,

See Note 2

(unaudited)
   December 31, 2023 
Assets          
           
Current Assets          
Cash and cash equivalents  $667,698   $2,176,800 
Accounts receivable   6,003,777    7,185,411 
Contract assets   626,425    247,310 
Prepaid expenses   90,756    115,324 
Total current assets   7,388,656    9,724,845 
Long-term Assets          
Property and equipment, net of accumulated depreciation   12,663,467    13,301,902 
Goodwill   751,421    751,421 
Deposits   9,976    9,976 
Total long-term assets   13,424,864    14,063,299 
Total Assets  $20,813,520   $23,788,144 
           
Liabilities and Stockholders’ Equity          
           
Current Liabilities          
Accounts payable  $1,706,394   $3,714,014 
Line of credit   2,400,000    2,400,000 
Current portion of long-term debt   2,513,820    2,755,792 
Contract liabilities   

205,327

   

-

 
Accrued expenses   534,361    101,283 
Total current liabilities   7,359,902    8,971,089 
Long-term Liabilities          
Long-term debt, net of current portion   5,095,940    5,250,027 
Total long-term debt   5,095,940    5,250,027 
Total liabilities   12,455,842    14,221,116 
           
Stockholders’ Equity          
Common stock, par value $0.001 per share; 1,000,000,000 shares authorized; 101,023,485 and 101,023,485 shares issued and outstanding, respectively   101,023    101,023 
Additional paid-in-capital   56,552,294    56,547,804 
Accumulated deficit   (48,295,639)   (47,081,799)
Total stockholders’ equity   8,357,678    9,567,028 
Total Liabilities and Stockholders’ Equity  $20,813,520   $23,788,144 

 

See accompanying notes to the consolidated financial statements.

 

4

 

 

RANGE IMPACT, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

           
   Three Months Ended March 31, 
   2024

As Restated,

See Note 2

   2023 
         
Revenues  $3,909,893   $3,014,887 
Cost of services   3,891,039    2,365,885 
Gross profit   18,854    649,002 
           
Operating expenses:          
General and administrative   943,901    726,048 
Research and development   131,640    106,177 
Total operating expenses   1,075,541    832,225 
           
Loss from operations   (1,056,687)   (183,223)
           
Other income (expense):          
Other income   18,105    - 
Interest expense   (175,258)   (43,637)
Total other income (expense)   (157,153)   (43,637)
           
Net loss  $(1,213,840)  $(226,860)
           
Net loss per share – basic and diluted  $(0.01)  $(0.00)
Weighted average number of common shares outstanding – basic and diluted   101,023,485    78,116,814 

 

See accompanying notes to the consolidated financial statements.

 

5

 

 

RANGE IMPACT, INC.

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)

(Unaudited)

 

   Number of shares   Amount   Paid-in Capital   Accumulated Deficit   Total 
   Three Months Ended March 31, 2024

As Restated, See Note 2

 
   Common Stock   Additional         
   Number of
Shares
   Amount   Paid-in
Capital
   Accumulated Deficit   Total 
Balance as of December 31, 2023   101,023,485   $101,023   $56,547,804   $(47,081,799)  $9,567,028 
Stock based compensation   -    -    4,490    -    4,490 
Net loss   -    -    -    (1,213,840)   (1,213,840)
Balance as of March 31, 2024 (Unaudited)   101,023,485   $101,023   $56,552,294   $(48,295,639)  $8,357,678 

 

   Three Months Ended March 31, 2023  
   Common Stock   Additional         
   Number of Shares   Amount   Paid-in
Capital
   Accumulated Deficit   Total 
Balance as of December 31, 2022   78,116,814   $78,117   $53,074,180   $(50,212,854)  $2,939,443 
Net loss   -    -    -    (226,860)   (226,860)
Balance as of March 31, 2023 (Unaudited)   78,116,814   $78,117   $53,074,180   $(50,439,714)  $2,712,583

 

See accompanying notes to the consolidated financial statements.

 

6

 

 

RANGE IMPACT, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

           
   Three Months Ended March 31, 
   2024

As Restated,

See Note 2

   2023 
Cash flows from operating activities:          
Net loss  $(1,213,840)  $(226,860)
           
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:          
Fair value of vested stock options   4,490    - 
Depreciation   638,435    354,184 
Changes in operating assets and liabilities:          
Accounts receivable   1,181,634    (252,147)
Contract assets   

(379,115

)   

-

 
Prepaid expenses and other current assets   24,568    - 
Accounts payable   (2,007,621)   800,619 
Contract liabilities   

205,327

      
Accrued expenses   

433,077

     
Deposits   -    - 
Net cash provided by (used in) operating activities   (1,113,045)   675,796 
           
Cash flows from investing activities:          
Equipment purchases   -    (746,226)
Net cash used in investing activities   -    (746,226)
           
Cash flows from financing activities:          
Proceeds from long-term debt   -    383,202 
Repayment of long-term debt   (396,057)   (626,123)
Proceeds from line of credit   -    100,000 
Net cash used in financing activities   (396,057)   (142,921)
           
Net decrease in cash and cash equivalents   (1,509,102)   (213,351)
           
Cash and cash equivalents - beginning of period   2,176,800    442,369 
Cash and cash equivalents - end of period  $667,698   $229,018 
           
Supplemental disclosure of cash flow information:          
Cash paid during the period for:          
Interest  $89,570   $43,637 

 

See accompanying notes to the consolidated financial statements.

 

7

 

 

RANGE IMPACT, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

THREE MONTHS ENDED MARCH 31, 2024 AND 2023

(Unaudited)

 

1. BUSINESS OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Range Impact, Inc. (the “Company”, “we”, “us”, or “our”), was incorporated in the State of Nevada on June 29, 2007.

 

Originally founded in 2007 as Legend Mining Inc., the Company began operations as a mineral extraction exploration business. In 2011, the Company changed its name to Stevia First Corp and pursued a new strategy focused on developing stevia-based additives for the food and beverage industry. In 2015, the Company changed its name to Vitality Biopharma, Inc. and pursued a new strategy focused on developing cannabinoid-based prodrugs anticipated to treat inflammatory conditions of the gastrointestinal tract.

 

In October 2021, the Company changed its name to Malachite Innovations, Inc. and formed two wholly-owned operating subsidiaries: (i) Graphium Biosciences, Inc., a Nevada corporation (“Graphium”), into which the Company contributed all of its drug development assets; and (ii) Daedalus Ecosciences, Inc., a Nevada corporation (“Daedalus”), which was formed to serve as a holding company for the Company’s future impact investing businesses.

 

In May 2022, Daedalus acquired Range Environmental Resources, Inc., a West Virginia corporation (“Range Environmental”) and Range Natural Resources, Inc., a West Virginia corporation (“Range Natural” and together with Range Environmental, the “Range Reclamation Entities”). The Range Reclamation Entities provide land reclamation, water restoration and environmental consulting services to mining and non-mining customers throughout the Appalachian region with the goal of returning land to pre-mining conditions or repurposing the land for natural, commercial, agricultural or recreational use. The Range Reclamation Entities’ water restoration services seek to improve the water quality in rivers, streams and discharges through novel and innovative treatment applications to help customers meet their various regulatory standards and requirements. The Range Reclamation Entities also provide environmental consulting services to customers typically in connection with land reclamation and water restoration projects and as an additional value-add service, sells water treatment chemicals manufactured by third parties to its customers. Range Natural also provides resource mining services for customers incidental to the reclamation and repurposing of mine sites. In December 2022, Daedalus was merged into the Company.

 

In August 2023, the Company acquired Collins Building & Contracting, Inc., a West Virginia corporation (“Collins Building”), an environmental services business primarily focusing on the reclamation of abandoned mine land sites in West Virginia, as described in more detail in Note 2.

 

In December 2023, the Company changed its name to Range Impact, Inc., and reorganized into five operating business segments: (i) Range Reclaim; (ii) Range Water; (iii) Range Security; (iv) Range Land; and (v) Drug Development.

 

In January 2024, the Company added Range Minerals as its sixth operating business segment. Range Minerals was previously reported within the Range Reclaim operating business segment. The Drug Development segment was also renamed Graphium Biosciences.

 

8

 

 

Basis of Presentation

 

The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries: CLV Azurite Land LLC, Collins Building & Contracting, Inc., Graphium Biosciences, Inc., Range Environmental Resources, Inc., Range Land, LLC, Range Minerals, LLC, Range Natural Resources, Inc., Range Reclaim, LLC, Range Security, LLC, Range Security Resources, LLC, Range Water, LLC, Terra Preta, LLC, Aether Credit Ventures, Inc. (dissolved in November 2023), Pristine Stream Ventures, Inc. (dissolved in November 2023), NextGen AgriTech, Inc. (dissolved in November 2023), and Daedalus Ecosciences, Inc. (merged into Range Impact, Inc. in December 2022), and have been prepared in accordance with accounting principles generally accepted in the United States of America. Intercompany balances and transactions have been eliminated in consolidation.

 

Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Actual results could differ from those estimates.

 

Business Combinations

 

Business combinations are accounted for using the purchase method of accounting under ASC 805, “Business Combinations.” This method requires the Company to record assets and liabilities of the businesses acquired at their estimated fair values as of the acquisition date. Any excess of the cost of the acquisition over the fair value of the net assets acquired is recorded as goodwill. Any excess of the fair value of the net assets acquired over the cost of the acquisition is accounted for as a bargain purchase gain. Determining the fair value requires management to make estimates and assumptions including discount rates, rates of return on assets, and long-term sales growth rates.

 

Revenue Recognition

 

The Company recognizes revenue under ASC 606, “Revenue from Contracts with Customers”. The core principle of the ASC 606 revenue standard is that a company should recognize revenue by analyzing the following five steps: (1) identify the contract with the customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when (or as) each performance obligation is satisfied.

 

The Company primarily invoices customers and recognizes revenue on a periodic basis for equipment and labor hours provided to a customer on a particular job based on an agreed-upon hourly rate sheet or a fixed amount for a project. The Company also invoices customers and recognizes revenue for equipment mobilization fees and materials and supplies required to complete a project. The Company invoices for the sales of chemicals, stone and other products and recognizes revenue when the products are delivered to the customer’s designated site or when control of these products is transferred to its customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those products. Sales taxes and other taxes that the Company collects concurrent with revenue producing activities are excluded from revenue. Costs for equipment, labor and chemicals are generally expensed as incurred since the projects are generally short-term and not subject to a contract. The Company also invoices customers for the provision of environmental security services at an agreed-upon hourly rate for each project. All revenue is recognized at a point in time.

 

The Company recognizes revenue on reclamation contracts over time as performance obligations are satisfied due to the continuous transfer of control to the customer. The Company’s contracts are generally accounted for as a single performance obligation since the Company is providing a significant service of integrating components into a single project. The Company recognizes revenue using a cost-based input method by which actual costs incurred relative to total estimated contract costs determine, as a percentage, progress toward contract completion. This percentage is applied to the contract price to determine the amount of revenue to recognize. The Company believes the cost-based input method is the most faithful depiction of performance because it directly measures the value of the services transferred to the customer.

 

Contract Estimates

 

Due to the nature of the Company’s performance obligations, the estimation of total revenue and cost at completion is subject to many variables and requires significant judgment. Since a significant change in one or more of these variables could affect the profitability of contracts, the Company reviews and updates contract-related estimates regularly through a review process in which the Company reviews the progress and execution of performance obligations and the estimated cost at completion.

 

The Company recognizes adjustments in estimated profit on contracts under the cumulative catch-up method. Under this method, the impact of the adjustment on profit recorded to date is recognized in the period the adjustment is identified. Revenue and profit in future periods of contract performance is recognized using the adjusted estimate. If at any time the estimate of contract profitability indicates an anticipated loss on the contract, a provision for the entire loss is recognized in the period it is identified.

 

Contract Modifications

 

Contract modifications can occur during the performance of the Company’s contracts. Contracts may be modified to account for changes in contract specifications or requirements. In most instances, contract modifications are for goods or services that are not distinct, and, therefore, are accounted for as part of the existing contract.

 

Cost and Expense Recognition

 

Contract costs include all direct labor, materials, equipment mobilization, subcontractor, and equipment costs, and those indirect costs related to contract performance, such as indirect labor, tools and supplies. Costs are recognized as incurred.

 

The Company recognizes revenue from contracts for financial reporting purposes over time. Progress toward completion of the Company’s contracts is measured by the percentage of cost incurred to date compared to estimated total costs for each contract. This method is used because management considers total cost to be the best available measure of progress on contracts. Because of inherent uncertainties in estimating costs, it is at least reasonably possible that the estimates used will change significantly over the course of the contract’s performance.

 

9

 

 

Revenue earned over time compared to a point in time is as follows for the quarters ended March 31, 2024 and 2023.

 

   Quarter Ended
March 31, 2024
   Quarter Ended
March 31, 2023
 
         
Earned over time  $870,494   $- 
Point in time   3,039,399    3,014,887 
Total revenue   3,909,893    3,014,887 

 

Cost of Services

 

Contract costs include all direct labor, materials, subcontractor, and equipment costs and those indirect costs related to contract performance, such as indirect labor, tools and supplies. For construction contracts, costs are generally recognized as incurred. Under certain circumstances, costs incurred in the period related to future activity on contracts may be capitalized.

 

Costs incurred that do not contribute to satisfying performance obligations are excluded from the cost input calculation for revenue recognition. Excluded costs include both uninstalled materials and abnormal costs. Abnormal costs comprise wasted materials, wasted or rework labor and other resources to fulfill a contract that were not reflected in the price of the contract. A limited allowance for material overages and labor inefficiencies is typically included in our contract costs estimates (and by extension, in the contract price).

 

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of three months or less at the date of acquisition to be cash equivalents. From time to time, the Company’s cash account balances exceed the balances covered by the Federal Deposit Insurance Corporation. The Company has never suffered a loss due to such excess balances.

 

Accounts Receivable

 

Included as a component of accounts receivable are contract receivables that represent the Company’s unconditional right, subject only to the passage of time, to receive consideration arising from performance obligations under reclamation contracts with customers. Billed contract receivables have been invoiced to customers based on contracted amounts. Contract receivables were $504,050 at March 31, 2024 and $2,100,255 as of December 31, 2023. Trade accounts receivable are stated at the amount management expects to collect from the balances outstanding as of March 31, 2024 or December 31, 2023 in the consolidated balance sheets. Based on management’s assessment, it has concluded that losses on balances outstanding as of those dates will be immaterial and therefore, no allowances were recorded for the three months ended March 31, 2024 or the three months ended March 31, 2023. Accounts receivable, including contract receivables, were $6,003,777 and $7,185,411 at March 31, 2024 and December 31, 2023, respectively. No bad debt expense was accrued in either the three months ended March 31, 2024 or the three months ended March 31, 2023 and there is no allowance for doubtful accounts as of March 31, 2024 or December 31, 2023.

 

Contract Assets

 

Billing practices are governed by the contract terms of each project based upon costs incurred, achievement of milestones or predetermined schedules. Billings do not necessarily correlate with revenue recognized over time using the percentage-of-completion method. Contract assets include unbilled amounts typically resulting from revenue under long-term contracts when the percentage-of-completion method of revenue recognition is utilized, and revenue recognition exceeds the amount billed to the customer. The Company’s contract assets are reported on a contract-by-contract basis at the end of each reporting period. The Company classifies contract assets as current or noncurrent based on whether the revenue is expected to be recognized sooner or later than one year from the balance sheet date.

 

Details of contract assets arising from reclamation contracts in process as of March 31, 2024 and December 31, 2023 are as follows:

 

   March 31, 2024   December 31, 2023 
Costs incurred on contracts in progress  $920,618   $425,634 
Estimated earnings   716,038    340,528 
Revenue earned on contracts in progress   1,636,656    766,162 
Less: Billings to date   (1,215,558)   (518,852)
Total contract assets  $421,098   $247,310 

 

10

 

 

   March 31, 2024   December 31, 2023 
Costs and estimated earnings in excess of billings on contracts in progress  $626,425   $247,310 
Billings in excess of costs and estimated earnings on contracts in progress   (205,327)   - 
Net contract assets  $421,098   $247,310 

 

Property & Equipment

 

Property and equipment is carried at cost. Expenditures for maintenance and repairs are charged to cost of services. Additions and betterments are capitalized. The cost and related accumulated depreciation of equipment sold or otherwise disposed of are removed from the accounts and any gain or loss is reflected in the current year’s earnings.

 

   March 31, 2024   December 31, 2023 
         
Equipment  $13,835,929   $13,835,929 
Land   1,563,797    1,563,797 
Buildings   199,500    199,500 
Accumulated depreciation   (2,935,759)   (2,297,324)
Net book value   12,663,467    13,301,902 
Depreciation expense  $638,435   $1,781,573 

 

The Company provides for depreciation of its buildings, property and equipment using the straight-line method for both financial reporting and federal income tax purposes over the estimated six-year useful lives of the assets.

 

The Company assesses the recoverability of its property and equipment by determining whether the depreciation of the assets over their remaining lives can be recovered through projected future cash flows generated by the assets. There were no assets identified for impairment.

 

Land

 

Land is carried at cost. The Company assesses the recoverability of its land by determining whether the cost of the land can be recovered through projected future cash flows generated by the land. No land was identified for impairment.

 

Delivery Costs

 

Delivery costs are classified as cost of sales.

 

Goodwill

 

U.S. GAAP requires that goodwill be tested for impairment annually and more frequently if events or changes in circumstances indicate that it is more likely than not (i.e., a likelihood greater than 50%) that the reporting unit is impaired. During interim periods, ASC 350 requires companies to focus on those events and circumstances that affect the significant inputs used to determine the fair value of the reporting unit to determine whether an interim quantitative impairment test is required.

 

The Company performed its quarterly impairment test for goodwill on March 31, 2024. The Company first assessed certain qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount, and whether it is therefore necessary to perform the quantitative impairment test. The qualitative analysis indicated that a quantitative impairment test was not necessary.

 

Income Taxes

 

The Company follows the asset and liability method of accounting for income taxes. Under this method, deferred income tax assets and liabilities are recognized for the estimated tax consequences attributable to differences between the financial statement carrying values and their respective income tax basis (temporary differences). The effect on deferred income tax assets and liabilities of a change in tax rates is recognized as income (loss) in the period that includes the enactment date.

 

Leases

 

The Company determines whether a contract is, or contains, a lease at inception. Right-of-use assets represent the Company’s right to use an underlying asset during the lease term, and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Right-of-use assets and lease liabilities are recognized at lease commencement based upon the estimated present value of unpaid lease payments over the lease term. The Company uses its incremental borrowing rate based on the information available at lease commencement in determining the present value of unpaid lease payments. As of March 31, 2024, the Company had no material lease commitments for longer than one year.

 

Stock-Based Compensation

 

The Company periodically issues stock options and restricted stock awards to employees and non-employees in non-capital raising transactions for services. The Company accounts for such grants issued and vesting based on ASC 718, Compensation-Stock Compensation whereby the value of the award is measured on the date of grant and recognized for employees as compensation expense on the straight-line basis over the vesting period. Recognition of compensation expense for non-employees is in the same period and manner as if the Company had paid cash for the services. The Company recognizes the fair value of stock-based compensation within its Consolidated Statements of Operations with classification depending on the nature of the services rendered.

 

11

 

 

The fair value of the Company’s stock options is estimated using the Black-Scholes-Merton Option Pricing model, which uses certain assumptions related to risk-free interest rates, expected volatility, expected life of the stock options or restricted stock, and future dividends. Compensation expense is recorded based upon the value derived from the Black-Scholes-Merton Option Pricing model and based on actual experience. The assumptions used in the Black-Scholes-Merton Option Pricing model could materially affect compensation expense recorded in future periods.

 

Basic and Diluted Income (Loss) Per Share

 

Basic income (loss) per share is computed by dividing the net income (loss) applicable to common stockholders by the weighted average number of outstanding common shares during the period. Shares of restricted stock are included in the basic weighted average number of common shares outstanding from the time they vest. Diluted income (loss) per share is computed by dividing net income (loss) applicable to common stockholders by the weighted average number of common shares outstanding plus the number of additional common shares that would have been outstanding if all dilutive potential common shares had been issued. Diluted income (loss) per share excludes all potential common shares if their effect is anti-dilutive. The following potentially dilutive shares were excluded from the shares used to calculate diluted earnings per share as their inclusion would be anti-dilutive:

 

   March 31, 2024   December 31, 2023 
Options   11,385,877    11,392,544 
Warrants   3,313,335    3,313,335 
Total   14,699,212    14,705,879 

 

Patents and Patent Application Costs

 

Although the Company believes that its patents and underlying technology have continuing value, the amount of future benefits to be derived from the patents is uncertain. Accordingly, patent costs are expensed as incurred.

 

Research and Development

 

Research and development costs consist primarily of fees paid to consultants and outside service providers, patent fees and costs, and other expenses relating to the acquisition, design, development and testing of the Company’s treatments and product candidates. Research and development costs are expensed as incurred.

 

Fair Value of Financial Instruments

 

FASB ASC 825, “Financial Instruments” requires that the Company disclose estimated fair values of financial instruments. Financial instruments held by the Company include, among others, accounts receivable, accounts payable and long-term debt. The carrying amounts reported in the balance sheets for assets and liabilities qualifying as financial instruments are a reasonable estimate of fair value.

 

Segments

 

As of March 31, 2024, the Company has six operating business segments: (i) Range Reclaim; (ii) Range Minerals; (iii) Range Water; (iv) Range Security; (v) Range Land’ and (vi) Graphium Biosciences. Previously, beginning in October 2021, the Company began operating under two segments: (A) the Drug Development segment, which reports the operating results of the Company’s broad portfolio of glycosylated cannabinoid prodrugs operating under the name Graphium Biosciences, and (B) the Range Reclaim segment, which provides land reclamation, water restoration and incidental mining to mining and non-mining customers throughout Appalachia. The Range Water, Range Security and Range Land business segments began operations in 2023. Beginning in January 2024, Range Minerals, which was previously reported within the Range Reclaim operating business segment, was separately reported as its own operating business segment focused on mining and related reclamation activities, and the Drug Development segment was renamed Graphium Biosciences.

 

12

 

 

In accordance with the “Segment Reporting” Topic of the ASC 280, the Company’s chief operating decision-maker has been identified as the Chief Executive Officer, who reviews operating results to make decisions about allocating resources and assessing performance for the entire Company. Existing guidance, which is based on a management approach to segment reporting, establishes requirements to report selected segment information quarterly and to report annually entity-wide disclosures about products and services, major customers, and the countries in which the entity holds material assets and reports revenue. All material operating units qualify for aggregation under “Segment Reporting” due to their similar customer base and similarities in: economic characteristics; nature of products and services; and procurement, manufacturing, and distribution processes.

 

Recent Accounting Pronouncements

 

In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” This ASU enhances reportable segment disclosures on both an annual and interim basis primarily in regards to the disclosure of significant segment expenses that are regularly provided to the chief operating decision maker (CODM) and included within the reported measure(s) of segment profit or loss. In addition, the ASU requires disclosure, by segment, of other items included in the reported measure(s) of segment profit or loss, including qualitative information describing the composition, nature and type of each item. The ASU also expands disclosure requirements related to the CODM, including how the reported measure(s) of segment profit or loss are used to assess segment performance and allocate resources, and the method used to allocate overhead for significant segment expenses. All current required annual segment reporting disclosures under Topic 280 are now effective for interim periods. The ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is evaluating the impact of adopting this ASU.

 

In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” This ASU enhances income tax disclosures by providing information to better assess how an entity’s operations, related tax risks, tax planning and operational opportunities affect its tax rate and prospects for future cash flows. This ASU requires additional disclosures to the annual effective tax rate reconciliation including specific categories and further disaggregated reconciling items that meet the quantitative threshold. Additionally, the ASU requires disclosures relating to income tax expense and payments made to federal, state, local and foreign jurisdictions. This ASU is effective for fiscal years and interim periods beginning after December 15, 2024. The Company is evaluating the impact of adopting this ASU.

 

2. RESTATEMENT OF PREVIOUSLY REPORTED FINANCIAL STATEMENTS

 

The Company concluded it should restate its previously issued financial statements to include an expense that was inadvertently posted to the improper period of April 2024 instead of the proper period of March 2024.

 

In accordance with SEC Staff Accounting Bulletin No. 99, “Materiality,” the Company evaluated the corrections and has determined that the related impact was material to the previously filed financial statement that contained the error, and the Company’s Form 10-Q for the quarterly period ended March 31, 2024 (the “Affected Quarterly Period”). Therefore, the Company, in consultation with its Audit Committee, concluded that the Affected Quarterly Period should be restated to present the additional expense related to the three-month period ended March 31, 2024. The previously presented Affected Quarterly Period should no longer be relied upon.

 

The impact of the restatement on the financial statements for the Affected Quarterly Period is presented below.

 

The table below presents the effect of the financial statement adjustments related to the restatement discussed above of the Company’s previously reported unaudited balance sheet as of March 31, 2024:

 

   As Previously Reported   Adjustment  

As Restated

 
   As of March 31, 2024 
   As Previously Reported   Adjustment  

As Restated

 
Assets               
                
Total Assets  $20,813,520    -   $20,813,520 
                
Liabilities and Stockholders’ Equity               
                
Current Liabilities               
Accounts payable  $1,706,394    -   $1,706,394 
Line of credit   2,400,000    -    2,400,000 
Current portion of long-term debt   2,513,820    -    2,513,820 
Contract liabilities   205,327    -    205,327 
Accrued expenses   71,670    462,691    534,361 
Total current liabilities   6,897,211    462,691    7,359,902 
Long-term Liabilities               
Long-term debt, net of current portion   5,095,940    -    5,095,940 
Total long-term debt   5,095,940    -    5,095,940 
Total liabilities   11,993,151    462,691    12,455,842 
                
Stockholders’ Equity               
Common stock, par value $0.001 per share; 1,000,000,000 shares authorized; 101,023,485 and 101,023,485 shares issued and outstanding, respectively   101,023    -    101,023 
Additional paid-in-capital   56,552,294    -    56,552,294 
Accumulated deficit   (47,832,948)   (462,691)   (48,295,639)
Total stockholders’ equity   8,820,369    (462,691)   8,357,678 
Total Liabilities and Stockholders’ Equity  $20,813,520    -   $20,813,520 

 

13

 

 

The table below presents the effect of the financial statement adjustments related to the restatement discussed above of the Company’s previously reported unaudited consolidated statement of operations for the three-month period ended March 31, 2024:

 

   As Previously Reported   Adjustment  

As Restated

 
  

Three Months Ended March 31, 2024

 
   As Previously Reported   Adjustment  

As Restated

 
             
Revenues  $3,909,893    -   $3,909,893 
Cost of services   3,428,348    462,691    3,891,039 
Gross profit   481,545    (462,691)   18,854 
                
Operating expenses:               
General and administrative   943,901    -    943,901 
Research and development   131,640    -    131,640 
Total operating expenses   1,075,541    -    1,075,541 
                
Loss from operations   (593,996)   (462,691)   (1,056,687)
                
Other income (expense):               
Other income   18,105    -    18,105 
Interest expense   (175,258)   -    (175,258)
Total other income (expense)   (157,153)   -    (157,153)
                
Net loss  $(751,149)   (462,691)  $(1,213,840)
                
Net loss per share – basic and diluted  $(0.01)   -   $(0.01)

 

The table below presents the effect of the financial statement adjustments related to the restatement discussed above of the Company’s previously reported unaudited statement of cash flows for the three-month period ended March 31, 2024:

 

   As Previously Reported   Adjustment   As Restated 
  

Three Months Ended March 31, 2024

 
   As Previously Reported   Adjustment   As Restated 
Cash flows from operating activities:               
Net loss  $(751,149)   (462,691)  $(1,213,840)
                
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:               
Fair value of vested stock options   4,490    -    4,490 
Depreciation   638,435    -    638,435 
Changes in operating assets and liabilities:               
Accounts receivable   1,181,634    -    1,181,634 
Contract assets   (379,115)   -    (379,115)
Prepaid expenses and other current assets   24,568    -    24,568 
Accounts payable   (2,007,621)   -    (2,007,621)
Contract liabilities   205,327    -    205,327 
Accrued expenses   (29,614)   462,691    433,077 
Deposits   -         - 
Net cash provided by (used in) operating activities   (1,113,045)   -    (1,113,045)
                
Cash flows from investing activities:               
Equipment purchases   -    -    - 
Net cash used in investing activities   -         - 
                
Cash flows from financing activities:               
Net cash used in financing activities   (396,057)   -    (396,057)
                
Net decrease in cash and cash equivalents   (1,509,102)   -    (1,509,102)
                
Cash and cash equivalents - beginning of period   2,176,800    -    2,176,800 
Cash and cash equivalents - end of period  $667,698    -   $667,698 

 

3. ACQUISITION OF COLLINS BUILDING & CONTRACTING

 

On August 31, 2023, the Company entered into a stock purchase agreement with the owner of Collins Building & Contracting, Inc. (“Collins Building”) pursuant to which the owner agreed to sell all of the outstanding common stock of Collins Building to the Company in exchange for (a) cash consideration of $1,000,000, (b) a five-year secured promissory note in the principal amount of $2,000,000, bearing interest at 7.0% per annum (the “First Promissory Note”), and (c) a two-year secured promissory note in the principal amount of $2,035,250, bearing interest at 8.25% per annum (the “Second Promissory Note”). The First Promissory Note is secured by the acquired real property and quarry infrastructure, and the Second Promissory Note is secured by the acquired equipment.

 

The Company accounted for the transaction as a business combination in accordance ASC 805 “Business Combinations”. The Company has performed an allocation of the purchase price paid for the assets acquired and the liabilities assumed. The fair values of the assets acquired are set forth below. Because the fair values exceeded the purchase price, we recognized a gain on the purchase of $1,875,150. The allocation of the purchase price is based on management’s estimates and a third-party assessment of the fair value of the equipment purchased.

 

14

 

 

Fair value of assets acquired:     
Equipment  $6,156,000 
Land   554,900 
Buildings   199,500 
Total assets acquired   6,910,400 
Less: Gain on bargain purchase price   (1,875,150)
Purchase price  $5,035,250 
Cash consideration   1,000,000 
Long-term notes issued to the seller   4,035,250 
Total purchase price  $5,035,250 
Acquisition transaction costs incurred  $167,212 

 

Collins Building contributed revenues of $0 and net loss of $270,755 to the Company’s consolidated revenues and net loss for the three months ended March 31, 2024. The net loss is a result of depreciation on the equipment and buildings acquired in the transaction. Collins Building did not contribute any revenue or net income to the Company’s consolidated revenues and net income for the three months ended March 31, 2023.

 

4. GOODWILL

 

Goodwill is $751,421 at March 31, 2024 and at December 31, 2023. The goodwill as of both dates represents the value of the Range Reclamation Entities’ employee relations. Goodwill by reportable segment is as follows:

 

   March 31, 2024   December 31, 2023 
Environmental Services:          
Beginning Balance  $751,421   $751,421 
Acquisitions   -    - 
Adjustments   -    - 
Ending Balance  $751,421   $751,421 

 

5. STOCK OPTIONS

 

Stock options issued during the three months ended March 31, 2024 and the three months ended March 31, 2023

 

No stock options were granted to directors, advisors, and employees during the three months ended March 31, 2024 or the three months ended March 31, 2023.

 

During the three months ended March 31, 2024, the Company recorded $4,490 in stock-based compensation expense. For the three months ended March 31, 2023, the Company recorded no stock-based compensation expense related to vested stock options. At March 31, 2024, there was $17,960 of unamortized cost of the outstanding stock-based awards.

 

A summary of the Company’s stock option activity during the three months ended March 31, 2024 is as follows:

   Shares  

Weighted

Average

Exercise Price

 
Balance outstanding at December 31, 2023   11,392,544   $0.47 
Granted   -    - 
Exchanged   -    - 
Exercised   -    - 
Expired   (6,667)   4.70 
Forfeited   -    - 
Balance outstanding at March 31, 2024   11,385,877   $0.46 
Balance exercisable at March 31, 2024   11,185,877   $0.47 

 

At March 31, 2024, the 11,385,877 outstanding stock options had $1,133,480 of intrinsic value.

 

15

 

 

A summary of the Company’s stock options outstanding as of March 31, 2024 is as follows:

 

   Number of Options   Weighted Average Exercise Price   Weighted Average Grant- Date Stock Price 
Options Outstanding, March 31, 2024   100,000   $0.1337   $0.1337 
    3,050,000   $0.18   $0.18 
    1,550,000   $0.212   $0.212 
    1,150,000   $0.277   $0.277 
    750,000   $0.30   $0.30 
    2,000,000   $0.35   $0.35 
    1,664,542   $0.50   $0.50 
    128,000   $0.96   $0.96 
    350,834   $1.50 - 1.95   $1.50 - 1.95 
    597,500   $2.00 - 2.79   $2.00 - 2.79 
    33,334   $3.10 - 3.80   $3.10 - 3.80 
    11,667   $4.00 - 4.20   $4.00 - 4.20 
    11,385,877           

 

A summary of the Company’s stock options outstanding and exercisable as of March 31, 2024 is as follows:

 

   Number of Options   Weighted Average Exercise Price   Weighted Average Grant- Date Stock Price 
Options Outstanding and Exercisable, March 31, 2024   100,000   $0.1337   $0.1337 
    2,850,000   $0.18   $0.18 
    1,550,000   $0.212   $0.212 
    1,150,000   $0.277   $0.277 
    750,000   $0.30   $0.30 
    2,000,000   $0.35   $0.35 
    1,664,542   $0.50   $0.50 
    128,000   $0.96   $0.96 
    350,834   $1.50 - 1.95   $1.50 - 1.95 
    597,500   $2.00 - 2.79   $2.00 - 2.79 
    33,334   $3.10 - 3.80   $3.10 - 3.80 
    11,667   $4.00 - 4.20   $4.00 - 4.20 
    11,185,877           

 

6. WARRANTS

 

A summary of warrants to purchase common stock issued during the three months ended March 31, 2024 is as follows:

 

SCHEDULE OF WARRANTS ACTIVITY

   Shares  

Weighted

Average

Exercise Price

 
Balance outstanding and exercisable at December 31, 2023   3,313,335   $0.66 
Granted   -    - 
Exercised   -    - 
Expired   -    - 
Balance outstanding and exercisable at March 31, 2024   3,313,335   $0.66 

 

At March 31, 2024, the 3,313,335 outstanding stock warrants had $30,000 of intrinsic value.

 

7. NOTES PAYABLE

 

The Company had no notes payable outstanding as of March 31, 2024, or December 31, 2023.

 

8. LINE OF CREDIT

 

In November 2022, the Company secured a line of credit with a bank with a limit of $1,000,000. In November 2023, the Company amended and restated this line of credit. The line of credit has a maturity date of November 30, 2024, and bears interest at one percent (1%) above the prime rate (9.50% at March 31, 2024). As of March 31, 2024, the balance due under the line of credit was $1,000,000. As of December 31, 2023, the balance due under the line of credit was $1,000,000.

 

In June 2023, Range Environmental secured a bank loan with a limit of $1,000,000. In November 2023, the loan amount was increased to $1,400,000. Principal and accrued interest payments are required in March, June, September and December 2024. The loan has a maturity date of December 31, 2024, and bears interest at the prime rate (8.50% at March 31, 2024). As of March 31, 2024, the balance due under the line of credit was $1,400,000. As of December 31, 2023, the balance due under the loan was $1,400,000.

 

16

 

 

9. LONG-TERM DEBT OBLIGATIONS

 

Long-term debt consists of debt on vehicles and equipment, which serves as the collateral, and debt issued as part of the acquisition of Collins Building.

 

Interest rates on the equipment financings range from 3.69% to 9.95% for 2024 and mature between 2025 through 2029.

 

The Collins Building debt consists of a five-year secured promissory note with an original principal amount of $2,000,000, bearing interest at 7.0% per annum (the “First Promissory Note”), and a two-year secured promissory note with an original principal amount of $2,035,250, bearing interest at 8.25% per annum (the “Second Promissory Note”, and, together with the First Promissory Note, the “Collins Promissory Notes”). The First Promissory Note is secured by the acquired real property and quarry infrastructure and the Second Promissory Note is secured by the acquired equipment. At March 31, 2024, the First Promissory Note had an outstanding balance of $1,830,106 and the Second Promissory Note had an outstanding balance of $1,557,549.

 

A summary of payments due under the long-term debt by year is as follows:

 

   Equipment
Financing
  

Collins

Promissory Notes

 
         
2024 – due between April 1, 2024 and March 31, 2025  $1,139,038   $1,374,782 
2025 – due between April 1, 2025 and March 31, 2026   971,776    924,611 
2026 – due between April 1, 2026 and March 31, 2027   799,740    413,000 
2027 – due between April 1, 2027 and March 31, 2028   784,521    442,375 
2028 and later – due on April 1, 2028 and thereafter   527,030    232,887 
Total long-term debt  $4,222,105   $3,387,655 

 

10. MAJOR CUSTOMER AND CONCENTRATION OF CREDIT RISK

 

Sales to the Company’s largest customer were 67% of total sales for the three months ended March 31, 2024. Sales to the Company’s largest customer for the year ended December 31, 2023 was 70%.

 

Accounts receivable from the same customer were 89% of total accounts receivable as of March 31, 2024 and 70% as of December 31, 2023.

 

11. COMMITMENTS AND CONTINGENCIES

 

From time to time, the Company is involved in legal matters arising in the ordinary course of business. While the Company believes that such matters are currently not material, there can be no assurance that matters arising in the ordinary course of business for which the Company is, or could be, involved in litigation, will not have an adverse effect on its business, financial condition or results of operations.

 

12. SEGMENT INFORMATION

 

ASC 280, “Segment Reporting” establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organizational structure as well as information about services, categories, business segments and major customers in financial statements. The Company has six reportable segments that are based on the following business units: (i) Range Reclaim; (ii) Range Minerals; (iii) Range Water’ (iv) Range Security; (v) Range Land; and (vi) Graphium Biosciences. In accordance with the “Segment Reporting” Topic of the ASC, the Company’s chief operating decision-maker has been identified as the Company’s Chief Executive Officer, who reviews operating results to make decisions about allocating resources and assessing performance for the entire Company. Existing guidance, which is based on a management approach to segment reporting, establishes requirements to report selected segment information quarterly and to report annually entity-wide disclosures about products and services, major customers and the countries in which the entity holds material assets and reports revenue. All material operating units qualify for aggregation under “Segment Reporting” due to their similar customer base and similarities in (i) economic characteristics, (ii) nature of products and services, and (iii) procurement, manufacturing and distribution processes.

 

The six reportable segments that result from applying the aggregation criteria are as follows:

 

Range Reclaim – land reclamation, water restoration and land repurposing

   
Range Minerals – mining and reclamation activities
   
Range Water – biochar product development and water solutions business
   
Range Security – security services on mine land being reclaimed and repurposed for non-fossil fuel uses
   
Range Land – mine land being acquired, reclaimed and repurposed for non-fossil fuel uses
   
Graphium Biosciences – glycosylated cannabinoid drug development program

 

The Company had no inter-segment sales for the periods presented.

 

17

 

 

Summarized financial information concerning the Company’s reportable segments is shown as below:

By Categories

 

   Range Reclaim   Range Minerals   Range Water   Range Security   Range Land   Graphium Biosciences   Corporate   Total 
   For the three months ended March 31, 2024 
   Range Reclaim   Range Minerals   Range Water   Range Security   Range Land   Graphium Biosciences   Corporate   Total 
                                 
Sales  $1,505,983   $1,982,115   $-    421,795   $-   $-   $-   $3,909,893 
Gross profit   (579,683)   336,812    -    261,725    -    -    -    18,854 
Net income (loss)   (1,046,372)   236,576    (33,582)   232,240    -    (131,640)   (471,062)   (1,213,840)
                                         
Total assets   13,090,077    5,487,595    13,219    199,184    1,009,866    8,753    1,004,826    20,813,520 
Depreciation   634,905    -    640    2,890    -    -    -    638,435 
Interest expense   92,978    -    -    -    -    -    82,280    175,258 
Tax expense   -         -    -    -    -    -    - 
Capital expenditures for long-lived assets  $-   $-   $-    -   $-   $-   $-   $- 

 

   Range Reclaim   Range Water   Range Security   Range Land   Graphium Biosciences   Corporate   Total 
   For the three months ended March 31, 2023 
   Range Reclaim   Range Water   Range Security   Range Land   Graphium Biosciences   Corporate   Total 
                             
Sales  $2,988,487   $-   $26,400   $   -   $-   $-   $3,014,887 
Gross profit   638,579    -    10,423    -    -    -    649,002 
Net income (loss)   186,643    (19,164)   (17,105)   -    (106,177)   (271,057)   (226,860)
                                    
Total assets   8,550,781    15,564    77,962    -    8,584    8,412    8,661,303 
Depreciation   352,756    -    1,428    -    -    -    354,184 
Interest expense   42,750    -    -    -    -    887    43,637 
Tax expense   -    -    -    -    -    -    - 
Capital expenditures for long-lived assets  $678,202   $15,350   $52,674   $-   $-   $-   $746,226 

 

13. SUBSEQUENT EVENTS

 

In April 2024, the Company issued options to purchase 250,000 shares of the Company’s common stock to an officer.

 

18

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Cautionary Statement

 

Restatement of Previously Issued Financial Statements

 

As discussed in Note 2, the consolidated financial statements included in this quarterly report on Form 10-Q/A have been restated. The accompanying Management’s Discussion and Analysis gives effect to the restatement.

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our Unaudited Condensed Financial Statements and the related notes thereto contained in Part I, Item 1 of this Quarterly Report. The information contained in this Quarterly Report on Form 10-Q is not a complete description of our business or the risks associated with an investment in our common stock. We urge you to carefully review and consider the various disclosures made by us in this Quarterly Report and in our other reports filed with the Securities and Exchange Commission (the “SEC”), including our Annual Report on Form 10-K for the year ended December 31, 2023 filed on March 29, 2024, and the related audited financial statements and notes included therein.

 

Certain statements made in this Quarterly Report on Form 10-Q constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (the “Exchange Act”). Forward-looking statements are projections in respect of future events or our future financial performance. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “intend,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” or “continue” or the negative of these terms or other comparable terminology. These statements are only predictions and involve known and unknown risks, uncertainties and other factors, which may cause our or our industry’s actual results, levels of activity or performance to be materially different from any future results, levels of activity or performance expressed or implied by these forward-looking statements. These risks and uncertainties include: general economic and financial market conditions; our ability to obtain additional financing as necessary; our ability to continue operating as a going concern; any adverse occurrence with respect to our business or; results of our research and development activities that are less positive than we expect; our ability to bring our intended products to market; market demand for our intended products; shifts in industry capacity; product development or other initiatives by our competitors; fluctuations in the availability and costs of raw materials required in our drug development process; other factors beyond our control; and the other risks described under the heading “Risk Factors” in our Annual Report on Form 10-K filed with the SEC on March 29, 2024.

 

Although we believe that the expectations and assumptions reflected in the forward-looking statements we make are reasonable, we cannot guarantee future results, levels of activity or performance. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those expressed by any forward-looking statements. As a result, readers should not place undue reliance on any of the forward-looking statements we make in this report. Forward-looking statements speak only as of the date on which they are made. Except as required by law, we undertake no obligation to revise or update publicly any forward-looking statements for any reason.

 

Company Overview

 

Range is a public company dedicated to improving the health and wellness of people and the planet through a novel and innovative approach to impact investing. We own and operate several complementary operating businesses focused on developing long-term solutions to environmental, social, and health challenges, with a particular focus on acquiring, reclaiming and repurposing mine sites and other undervalued land in economically disadvantaged communities throughout Appalachia. Range takes an opportunistic approach to impact investing by leveraging its competitive advantages and looking at solving old problems in new ways. Range seeks to thoughtfully allocate its capital into strategic opportunities that are expected to make a positive impact on the people-planet ecosystem and generate strong investment returns for its shareholders.

 

19

 

 

Our corporate headquarters is located in Cleveland, Ohio, with additional office locations in Flatwoods, West Virginia, Fola, West Virginia and Rocklin, California. As of May 15, 2024, we employed 43 full-time employees. In addition, we have, from time to time, engaged various consultants and professional service firms to provide us with flexible and experienced resources to advance our corporate objectives in order to maintain a cost-effective overhead structure. We strive to instill a corporate culture of honesty, integrity and respect while advancing our mission of doing well by doing good.

 

Impact Investing Strategy

 

Our impact investing strategy aims to improve the health and wellness of people and the planet, while also generating long-term sustainable financial returns for our shareholders. We believe that doing well and doing good are not mutually exclusive, and that an impact investing strategy can balance the environmental, social and economic needs of people and the planet while also generating attractive risk-adjusted financial returns for shareholders.

 

Our impact investing strategy provides an opportunity for our dedicated team to address pressing environmental, social and economic challenges, such as air and water pollution, educational inequality and economic disparity, and climate change, through the development of technology-based solutions. By actively directing investment capital towards businesses that are working to create positive environmental, social and economic outcomes, we believe that our impact investing strategy can contribute to an improved people-planet ecosystem and a healthier and happier way of life.

 

We have a particular interest in providing environmental and social solutions in economically-disadvantaged regions of the United States. Initially, the Company is targeting the Appalachian region, which is home to communities with some of the most disadvantaged income, education and employment demographics in the United States. Our ambitious strategy is to allocate investment capital and build operating businesses that provide positive environmental and social impact in the disadvantaged coal communities of Appalachia to maximize the good we can do for people and the planet.

 

Operating Business Segments

 

Our six operating business segments are: (i) Range Reclaim; (ii) Range Minerals; (iii) Range Water; (iv) Range Security; (v) Range Land; and (vi) Graphium Biosciences.

 

Range Reclaim

 

In May 2022, the Company acquired Range Environmental Resources, Inc., a West Virginia corporation (“Range Environmental”). Range Environmental provides land reclamation, water restoration and environmental consulting services to mining and non-mining customers throughout the Appalachian region with the goal of returning land to pre-mining conditions or repurposing the land for natural, commercial, agricultural or recreational use. Range Environmental’s water restoration services seek to improve the water quality of rivers, streams and discharges through novel and innovative treatment applications to help customers meet their various regulatory standards and requirements. Range Environmental also provides environmental consulting services to customers, typically in connection with land reclamation and water restoration projects, and, as an additional value-add service, sells water treatment chemicals manufactured by third parties to its customers.

 

According to the U.S. Energy Information Administration (“EIA”), the United States had 551 coal mines in 2020, comprised of 370 active mines, 141 idled or closed mines, and 40 new or activated mines. Approximately 82% of those coal mines were located in Appalachia (which comprises the Appalachian Mountains and is commonly known as the cultural region in the Eastern United States stretching from the southern part of New York to the northern parts of Alabama and Georgia). According to the EIA, there were approximately three times as many coal mines in the United States in 2008 compared to 2020 with approximately 89% located in Appalachia. The precipitous decline in the number of operating coal mines since 2008 is due to various supply, demand and regulatory factors, including a reduction in demand for coal as a source of electricity due to the increased use of natural gas and renewable energy, an increase in coal production costs due to inflation, the dearth of cost-effective locations remaining for mining, and a more stringent and costly regulatory environment, all of which have resulted in an increasingly difficult market for coal producers.

 

In 2000, coal was responsible for 1,966 billion kWh of electricity generation, which represented 52% of the total electricity generation in the United States. By contrast, in 2022, coal was responsible for only 828 billion kWh of electricity generation, which represented 20% of the total electricity generation in the United States. According to the EIA, 23% of the 200,568 megawatts of coal-fired capacity currently operating in the United States is scheduled to be retired by the end of 2029 due to the high cost of operations, continued competition from natural gas and renewable energy resources, and sustainable initiatives of energy producers.

 

However, the reclamation of closed and inactive mine sites has not kept pace with the increase in closed and idled mine sites, thus creating a substantial backlog of reclamation work that needs to be completed on former mine sites. According to the U.S. Office of Surfacing Mining Reclamation and Enforcement (“OSMRE”), there are approximately 50,000 high-priority abandoned mine land locations in the United States resulting from legacy coal mining operations that failed to adequately reclaim the land and waterways back to their natural state. Additionally, there are tens of thousands of active mine sites in the United States that require contemporaneous reclamation of land and waterways during the active mining process, and an estimated equally large number of idled mine locations that also require significant land reclamation and water restoration services.

 

20

 

 

Under the Surface Mining Control and Reclamation Act of 1977 (“SMRCA”), OSMRE was established for two basic purposes: (i) to ensure coal mines in the United States operate in a manner that protects citizens and the environment during mining operations and to restore the land to beneficial use following mining; and (ii) to implement an Abandoned Mine Land (“AML”) reclamation program to address the hazards and environmental degradation resulting from two centuries of coal mining activities that occurred before SMRCA was passed in 1977. The AML reclamation program is funded through fees levied against coal producers based on tons of coal produced. As of September 2020, the AML reclamation fund had collected a total of $11.7 billion in coal mining fees over the life of the program, with $9.5 billion (81%) appropriated and distributed in accordance with SMCRA, and $2.2 billion (19%) unappropriated and available for future disbursement. In November 2021, the Infrastructure Investment and Jobs Act was enacted, which, among other things, authorized $11.3 billion in new funding to be appropriated for deposit into the AML reclamation fund. Importantly, the AML reclamation fund is only available to help fund the reclamation of mines abandoned before SMCRA was enacted in 1977; therefore, all mines abandoned after the year 1977 cannot access funding from the AML reclamation fund and must obtain funding from other sources.

 

While much of the funding for this reclamation work comes from the federal government, each state in Appalachia has a Department of Environmental Protection or an equivalent agency (“DEP”) that oversees coal mining permitting, operations, and reclamation. Under DEP rules and regulations, coal mining companies are required to develop a mining and reclamation plan that is approved by the applicable state agency, obtain a mining permit from the state, and secure a reclamation surety bond from a qualified third-party insurance company or provide a comparable financial guarantee. The reclamation surety bond provides the state with financial assurances that land reclamation and waterway restoration will be performed in accordance with the original reclamation plan once mining is complete if the coal mining company, as primary obligor, fails to perform. Therefore, there are at least three groups who may need land reclamation, water restoration and environmental auditing services: (i) mining companies when permits are active and reclamation bonds are not in default; (ii) surety bond insurers when reclamation bonds are in default; and (iii) states through their AML reclamation funds for mine lands abandoned before 1977 and for mine lands with defaulted coal mining companies and surety bond insurers after 1977.

 

Range Environmental is planning for continued growth in its land reclamation, water restoration and consulting businesses by expanding its market share with existing coal mining customers and reclamation bond insurers, adding new coal mining and non-coal mining customers, and collaborating with the Company’s other operating businesses to generate incremental sales opportunities. We will seek to add additional people, equipment and technologies to support our ambitious growth goals to ensure we successfully execute our value creation plans for the Company and our shareholders.

 

In August 2023, the Company acquired Collins Building & Contracting, Inc. (“Collins Building”), a West Virginia-based environmental services business focused on performing reclamation services on abandoned mine lands throughout West Virginia. Collins Building, along with Range Environmental, are classified within the Range Reclaim operating business segment.

 

Range Minerals

 

In May 2022, the Company acquired Range Natural Resources, Inc., a West Virginia corporation (“Range Natural”). Range Natural provides mining and reclamation services through subcontractors with oversight by the Company’s management team. Currently, Range Natural is mining and reclaiming several surface mines at the Fola Mine Complex in Fola, West Virginia (“Fola Mine”). The Company anticipates increasing mining and reclamation activity at the Fola Mine, and therefore, in January 2024, the Company separated Range Natural’s results from the “Range Reclaim” reporting segment and has included Range Natural’s results in a new “Range Minerals” reporting segment. The Company believes reporting the results of Range Minerals separately from Range Reclaim will provide better insight and transparency into the overall operational performance of both operating business segments.

 

Range Water

 

Terra Preta, LLC, an Ohio limited liability company (“Terra Preta”), is a biochar product development and environmental solutions business started by the Company in December 2022. Terra Preta is developing a novel and innovative combination of biochar, proprietary materials and structural designs intended to create several first-of-its-kind agricultural and water filtration products and solutions.

 

21

 

 

Biochar is a solid, lightweight carbon-rich material produced by the thermal decomposition of organic material (such as cellulosic feedstock, including wood and plants) using a chemical-conversion process known as pyrolysis. Carbonization pyrolysis is a chemical degradation process that heats organic materials to produce carbon-rich biochar, liquid bio-oils, and syngas products. Since organic material is thermally decomposed without oxygen during the pyrolysis process, combustion does not occur, so the process allows for the permanent capture of carbon in the biochar end-product and eliminates the release of climate-damaging carbon dioxide into the atmosphere. The specific yield of biochar during the carbonization pyrolysis process depends on several variables such as temperature, heating time and heating rate. Lower temperatures, longer heating times and lower heating rates typically yield more biochar and less bio-oil and syngas.

 

Terra Preta has been launched to build a full-cycle, carbon-negative business that reduces greenhouse gases from the atmosphere, passively filters contaminated water without the use of harsh chemicals, and provides a fortified, nutrient-rich soil amendment to improve the growth of agricultural products.

 

Greenhouse gases, comprised of carbon dioxide, methane, nitrous oxide and fluorinated gases, are gases that trap heat in the atmosphere, and are generally believed to result in warmer temperatures and climate change, including changing weather patterns, rising sea levels, and more extreme weather events. Carbon dioxide enters the atmosphere through, among other things, the burning of fossil fuels, solid waste and other biomass materials, and is removed from the atmosphere when absorbed by plants during the photosynthesis process. Terra Preta is in discussions with a large affiliated landowner to enter into a long-term lease or purchase of at least 100 acres of former mine land in West Virginia for the planting, growth and harvesting of crops to serve as the primary feedstock for our biochar production operations. The newly planted crops would then act as a “carbon sink”, drawing substantial amounts of carbon dioxide from the atmosphere into the plants through the photosynthesis process. When the plants are harvested, biochar is produced through the carbonization pyrolysis process and the captured carbon dioxide is permanently preserved as carbon in the biochar product for use in water treatment and agricultural end uses.

 

Pursuant to rules adopted under the Clean Water Act of 1972 (“Clean Water Act”), the U.S. Environmental Protection Agency (“EPA”) has implemented various pollution control programs such as wastewater standards for industry and recommendations for pollutants in surface waters. The Clean Water Act prohibits any party from discharging pollutants into a water of the United States unless they have a permit issued under the National Pollutant Discharge Elimination System (“NPDES”), which contains limits on what a party can discharge and establishes monitoring and reporting requirements. On mining sites, coal operators are required to sample and test their water discharges on a regular basis to ensure compliance with the Clean Water Act and applicable NPDES permits. Currently, most mining operators treat non-compliant water with temporary holding ponds and expensive chemicals such as pH adjusters, coagulants and flocculants that require constant reapplication to ensure compliance. Terra Preta will focus on developing a proprietary, biochar-based passive treatment system that treats non-compliant mine site discharges to ensure compliance with the Clean Water Act and NPDES permits without the need for holding ponds or expensive chemicals.

 

Sustainable agriculture plays a critical role in the stability, growth, and diversification of our future food supply chain and the growth of plants intended to serve as a carbon sink to reduce greenhouse gases. High-quality soil, a key condition for sustainable agriculture, requires organic matter, microorganisms, nutrients, and optimal compaction. Subsoils with a sufficient number of air-filled pores have little restriction to drainage and aeration, and typically are able to decompose and cycle organic matter and nutrients more efficiently. Alternatively, soil with poor aeration leads to the build-up of carbon dioxide, reduces the ability of plants to absorb water and nutrients, and leads to increased plant stress and root disease. To help address the ill effects of soil compaction, Terra Preta is developing a proprietary, fortified biochar soil amendment that provides unique soil structuring characteristics that will allow plants to grow strong roots that optimize the absorption of water and nutrients, thereby reducing root stress and disease.

 

22

 

 

In December 2022, Terra Preta filed trademarks for biochar goods and services related to agricultural and water treatment applications. In March 2023, Terra Preta filed provisional patents related to novel and innovative agricultural and water treatment solutions and designs. Additionally, in March 2023, Terra Preta purchased two pyrolysis ovens with the capacity to produce one ton of biochar per day to advance our research and development activities. We are currently evaluating the purchase of a large continuous-process pyrolysis oven to increase the scale of our biochar production to commercial levels.

 

Range Security

 

Range Security Resources, LLC, an Ohio limited liability company (“Range Security”), is an environmental security services business started by the Company in November 2022. Range Security is focused on providing eco-friendly, technology-driven security services to active and former mine sites, with a particular focus on locations transitioning from coal mining to next generation industries and uses. Range Security is intended to serve as a complementary business to the Range Reclaim and Range Minerals entities.

 

Mine sites in the Appalachian region frequently comprise thousands of acres of natural habitat with valuable infrastructure and operating assets disbursed across large tracts of land. However, many of these mine sites lack adequate broadband access or cellular service, and therefore traditional technology-based security solutions are not available. Also, due to the large land areas and often challenging access roads and mountainous terrain, consistent visual confirmation of the safety and security of high value assets is problematic, and unnecessary amounts of carbon dioxide are emitted from heavy-duty trucks used to perform frequent visual security checks. Furthermore, due to the remoteness and lack of technological options, most security services in the market fail to provide an independent verification of the security status of a mine site and confirmation of visual security checks, resulting in a customer’s uncertainty regarding the actual security services being provided.

 

Valuable assets commonly found on mine sites requiring high-levels of security services include office buildings, coal operation facilities such as preparation plants and loadout facilities, power stations and electrical lines, vehicles and heavy equipment, supplies and chemicals, and spare parts and components. These high-value assets are frequently the target of theft since all or parts of these assets can be easily removed from the mine site and sold for cash. Unfortunately, the actual damage to the operation resulting from this type of destructive theft is frequently many times the market value of the stolen item, primarily due to the losses resulting from the down-time of operations, the cost of repairs and replacement components, and the long-term damage to critical infrastructure that can be repurposed and used to attract next generation industries once the mining is complete.

 

In March 2023, Range Security was engaged by its first customer for environmental security services covering a 13,000-acre coal mine site in West Virginia. As of May 15, 2024, Range Security employed 7 security professionals, and is focusing its recruitment efforts on military veterans, police officers, and other professionals with security experience. Range Security has purchased two fuel-efficient utility task vehicles for ground surveillance and a thermal-imaging drone for aerial surveillance, all of which use significantly less fuel and electricity to operate than traditional security vehicles and provide a much broader coverage range with a substantially lower carbon footprint. Range Security is also in the process of establishing satellite-based wireless service to support video surveillance and enable a mobile technology solution used by our security professionals to provide real-time evidence of visual security checks. Range Security plans to expand its security service business to additional mine sites, with a particular focus on locations with valuable infrastructure being repurposed into non-coal multi-use complexes with attractive job growth prospects and next generation industry opportunities.

 

Range Land

 

Range Land, LLC, an Ohio limited liability company (“Range Land”), is a land acquisition company started by the Company in August 2023. Range Land is focused on acquiring former mine lands with the goal of reclaiming and repurposing the sites for non-fossil fuel uses, including commercial, industrial, residential and recreational developments. Range Land is specifically focused on acquiring land to be used for renewable energy facilities, innovative agricultural installations, and projects focused on improving the quality and condition of our air, land and waterways.

 

According to industry estimates, Appalachia contains nearly one million acres of abandoned, idled and non-performing mine sites that are burdened with significant land reclamation and water restoration obligations. Many of these troubled mine sites are subject to mining permits and associated reclamation bonds, which as a result, prevents the land from being repurposed for non-mining uses until the land has been reclaimed and the permits and bonds have been released by the applicable state’s environmental protection department. Water quality is a particularly challenging issue since a permit can only be released if the site has at least 12-months of compliant water samples without active chemical treatment, which heightens the need for water restoration solutions to help transition former mine land to economically viable non-mining uses.

 

The Company has assembled the internal resources and capabilities to reclaim land, restore waterways, install innovative water treatment solutions, and secure the mine site to protect the significant historical investment in infrastructure. In addition, the Company has extensive knowledge and expertise regarding the permit and bond release process, which is a critical step necessary to unlock the underlying value of the former mine land for non-fossil fuel uses. Range Land is actively reviewing several mine sites throughout Appalachia to acquire, reclaim and repurpose in order to improve the land and create non-fossil fuel economic development opportunities for disadvantaged local coal communities.

 

In September 2023, Range Land, through its wholly-owned subsidiary CLV Azurite Land, LLC, an Ohio limited liability company (“CLV Azurite”), acquired over 1,900 acres of surface interest at an idled mine complex in West Virginia. CLV Azurite is in active discussions with the holder of the permits and bonds associated with the acquired land to ensure that the acquired surface acreage can be repurposed for alternative non-fossil fuel uses. Concurrently, CLV Azurite is in active discussions with two experienced and well-capitalized solar developers to convert the former mine land into a large solar energy facility on a majority of the acquired surface acreage, as well as additional acreage for commercial, industrial, recreational and residential development. Under the solar arrangements, CLV Azurite would be the landlord and the solar developer-operator would be the tenant required to pay CLV Azurite a negotiated lease payment on a per acre basis.

 

Graphium Biosciences

 

Graphium Biosciences, Inc., a Nevada corporation (“Graphium”), is a cannabinoid-based drug development company tracing its history of technological innovation and drug advancement back to October 2011 through two predecessor entities, Stevia First Corp. and Vitality Biopharma, Inc. In October 2021, the Company formed Graphium as a wholly-owned subsidiary and transferred all of its drug development assets to this newly-formed entity.

 

Graphium is advancing a broad portfolio of glycosylated cannabinoid prodrugs that have been developed to unlock the rebalancing effects of the endocannabinoid system to address numerous chronic conditions with inadequate pharmaceutical options. Graphium’s leading drug candidate, VBX-100, is a glycosylated tetrahydrocannabinol (“THC”) cannabinoid that targets inflammatory conditions of the gastrointestinal tract but without unwanted psychoactive or intoxicating side effects.

 

23

 

 

Cannabinoids, including THC and cannabidiol (“CBD”), have well-known therapeutic benefits through their interaction with the human endocannabinoid system, which serves a regulating and rebalancing function in the body. For decades, patients have used cannabinoids to activate the endocannabinoid system to provide relief for numerous chronic and debilitating ailments, including inflammation, pain, anxiety, depression, and cancer. However, THC, a commonly-used cannabinoid with significant therapeutic benefit, is psychoactive and intoxicating, and therefore its use has many practical, and in some cases legal, limitations. Nevertheless, many patients with chronic health conditions, including gastrointestinal inflammation, continue to use cannabinoids because current pharmaceutical offerings do not provide adequate therapeutic relief or result in unwanted side effects.

 

Our novel scientific discovery was the development of a proprietary enzymatic bioprocessing technology that adds one or more glucose molecules to a cannabinoid, resulting in our proprietary glycosylated cannabinoid compounds. Our glycosylated cannabinoids act as prodrugs that achieve targeted delivery of the bioactive cannabinoids within the body once they are activated. Prodrugs are compounds that, after administration, are metabolized into a pharmacologically active drug and are often designed to improve drug properties and reduce known or expected toxicities and adverse side effects. The advantages of our glycosylated cannabinoid prodrugs may include: (i) administration in a convenient oral formulation; (ii) targeted delivery with release in the colon or large intestine; (iii) improved stability with limited degradation or drug metabolism; and (iv) delayed release enabling longer-lasting effects and fewer administrations by patients.

 

We have learned through our animal studies that glucose bound to cannabinoid molecules are inactive and poorly absorbed from the intestines, allowing the combined molecule to reach the large intestine where glycoside hydrolase enzymes cleave the glucose and the cannabinoid is released in a targeted and restricted manner. Further, we have learned through our animal studies that a targeted release of THC, which could be provided in very low doses to achieve physiologically beneficial results, serves as an anti-inflammatory agent in the lower gastrointestinal tract and minimizes the amount of THC absorbed into the blood stream. Therefore, we anticipate our glycosylated cannabinoid prodrug will provide the anti-inflammatory benefits of low-dose THC while avoiding the psychoactive and intoxicating properties that hinder the broader pharmaceutical use of THC. Initially, we are targeting the $20 billion inflammatory bowel disease (“IBD”) market in the United States, which is composed of patients suffering from ulcerative colitis and Crohn’s disease, both chronic and debilitating conditions with no cure. We also believe our glycosylated cannabinoids could also be used to treat other indications, including, among others, irritable bowel syndrome (“IBS”), anxiety, depression, autism and cancer.

 

By using our proprietary enzymatic bioprocessing technologies, our research team has developed a novel family of over 100 glycosylated cannabinoid prodrugs. These glycosylated cannabinoids have unique commercial applications and patentable compositions of matter, which are separate and distinct from ordinary cannabinoids. Currently, our intellectual property is comprised of the following patents: (i) the Cannabinoid Glycoside Prodrugs and Methods of Synthesis patent filed in 2016 and granted in 2021 for the invention of novel glycosylated cannabinoids and methods of targeted delivery for the treatment of gastrointestinal disorders, including IBD and IBS; (ii) the Antimicrobial Compositions Comprising Cannabinoids and Methods of Using the Same patent filed in 2018 and granted in 2021 for the use of cannabinoids as antibiotics for the treatment of Clostridioides difficile; (iii) the Novel Cannabinoid Glycosides and Uses Thereof patent filed in 2020 and in prosecution for additional novel cannabinoid glycosides and includes research data supporting the improved characteristics and commercial production strategies for these new molecules; and (iv) the Continuous Enzymatic Perfusion Reactor System patent filed in 2021 and in prosecution for our improved reactor system for the efficient enzymatic glycosylation of hydrophobic small molecules, including cannabinoids. We believe our intellectual property portfolio of glycosylated cannabinoids possess significant value and, as a result, we have allocated substantial resources to ensure that our U.S. and international patents are properly filed and successfully prosecuted. As our research efforts involving glycosylated cannabinoids continue to progress, we plan to file additional patents to further expand our growing family of intellectual property assets and create long-term value for our shareholders.

 

Our research team has performed 23 animal studies to test the safety, efficacy and dosing levels of our glycosylated cannabinoids, which have provided us with favorable scientific data and the opportunity to further refine our drug development plan. We have performed two industry standard colitis disease mouse models: (i) TNBS model in 2017 and 2018 that generated favorable colitis prevention data; and (ii) DSS model in 2021 that generated favorable colitis treatment data. In 2021, we received a letter from the Food and Drug Administration’s (“FDA”) Office of Orphan Products Development stating that we have been granted Orphan Drug Designation for our glycosylated cannabinoid VBX-100 for the treatment of pediatric ulcerative colitis. An Orphan Drug Designation provides several benefits, including fee waivers, tax credits, fast tracking of regulatory processes, and seven years of market exclusivity.

 

24

 

 

Due to our development of pharmaceutical products, we are subject to extensive regulation by the FDA and other federal, state, and local agencies. Also, since we are researching and developing cannabinoid-based products, we are subject to regulation by the U.S. Drug Enforcement Administration (“DEA”). Our research and development activities focus on cannabinoids, particularly THC and CBD derived from the cannabis plant, which the DEA has classified as Schedule I substances. Schedule I substances are defined as drugs with no currently accepted medical use and a high potential for abuse. In May 2019, the DEA informed us that it had determined that they consider our VBX-100 prodrug a Schedule I substance. As a result, any developing, testing, manufacturing, or clinical studies involving our VBX-100 prodrug, and by inference potentially all of our THC-glycoside molecules, are required to be properly licensed by the DEA and adhere to strict diversion control standards.

 

We are working closely with a third-party contract research organization to develop a detailed drug development plan to advance our leading drug candidate, VBX-100, through Phase II clinical trials by the end of 2027, subject to receipt of sufficient funding, which is currently estimated to be approximately $20 million. Graphium has engaged a registered broker-dealer to assist with the capital raise.

 

Competition

 

Our Company is focused on a large and growing marketplace for impact investing initiatives, and therefore, is anticipated to face competition from a variety of operating businesses and investment funds who are developing similar business plans and operating strategies to satisfy the increasing demands of these types of investments in the marketplace. In many cases, these competitors are larger and better capitalized operating businesses and investment funds.

 

Our Company competes on the basis of a number of factors, including our geographic focus on Appalachia, access to mission-driven energy-transition capital, access to impact investing opportunities, strategic relationships with reclamation bond insurance companies, recruitment and retention of key personnel, market share with key customers, and supply relationships with critical vendors. Our ability to continue to compete effectively in our businesses will depend upon our ability to attract new employees and retain and motivate our existing employees.

 

Information Systems

 

In 2023, the Company engaged Foundation Software, LLC (“Foundation Software”) as its new accounting software provider and converted all of the Company’s accounting system operations from QuickBooks to Foundation Software during the second quarter of 2023.

 

Founded in Cleveland, Ohio in 1985, Foundation Software is specifically designed for service companies, particularly those in the construction, contracting and reclamation industries. Foundation Software offers the Company several enhanced features critical to the successful execution of its shareholder value creation plan, including: (i) general ledger accounting, including accounts payable, accounts receivable, inventory and customer billing; (ii) equipment tracking on job sites, maintenance, utilization and depreciation; (iii) employee tracking on job sites, time and materials, utilization, and billing; (iv) job costing and profitability reporting segmented by customers, job types and location’ and (v) numerous real-time management dashboard and key performance indicator reports that will allow management to closely monitor financial and operational performance and quickly react to business opportunities and issues. Furthermore, Foundation Software will allow the Company to quickly scale operations and efficiently and cost-effectively support the anticipated growth of each business, thereby preventing our accounting and management systems from becoming a limiting factor to our growth initiatives.

 

25

 

 

Results of Operations

 

Three Months Ended March 31, 2024 and March 31, 2023

 

The Company’s revenue for the three months ended March 31, 2024 was $3,909,893 and its gross profit was $18,854. The Company’s revenue for the three months ended March 31, 2023 was $3,014,887 and its gross profit was $649,002. The $895,006 increase in revenue for the three months ended March 31, 2024 versus for the three months ended March 31, 2023 was primarily driven by new business generated in the Range Reclaim segment, including abandoned mine land services acquired through the Collins acquisition in August 2023. Revenue growth in the Range Security segment was generally offset by a decrease in mining revenues in the Range Minerals segment. Increased depreciation of $256,500 on equipment acquired in August 2023 heavily impacted the gross margin results for the three months ended March 31, 2024.

 

For the three months ended March 31, 2024, general and administrative expenses were $943,901, compared to $726,048 incurred for the three months ended March 31, 2023 (an increase of $217,853). General and administrative expenses generally include corporate overhead, salaries and other compensation costs, financial and administrative contracted services, insurance, marketing, consulting costs and travel expenses. The largest increase related to the general and administrative expenses was accounting, auditing and legal fees of $79,825, labor and benefit costs of $25,857, and insurance costs of $6,739 for the three months ended March 31, 2024 compared to the three months ended March 31, 2023.

 

In addition, for the three months ended March 31, 2024, the Company incurred research and development costs of $131,640, compared to $106,177 for the three months ended March 31, 2023 (an increase of $25,463). This increase resulted from an increase in legal and consulting fees incurred in connection with Graphium’s capital raise process.

 

For the three months ended March 31, 2024, the Company incurred net other expense in the amount of $157,153, compared to total net other expense of $43,637 recorded for the three months ended March 31, 2023 (an increase of $113,516). This increase was attributable to higher interest expense for the three months ended March 31, 2024 compared to the three months ended March 31, 2023.

 

The net loss during the three months ended March 31, 2024 was $1,213,840 compared to a net loss of $226,860 for the three months ended March 31, 2023.

 

Liquidity and Capital Resources

 

As of March 31, 2024, the Company had total current assets of $7,388,656, comprised of: (i) cash in the amount of $667,698; (ii) accounts receivable of $6,003,777; (iii) contract assets of $626,425; and (iv) prepaid expenses of $90,756. As of March 31, 2024, the Company had total current liabilities of $7,359,902, consisting of: (v) outstanding amounts on our lines of credit of $2,400,000; (w) accounts payable of $1,706,394; (x) contract liabilities of $205,327; (y) accrued expenses of $534,361, and (z) the current portion of long-term debt of $2,513,820. As a result, as of March 31, 2024, the Company had working capital of $28,754. As of December 31, 2023, the Company had working capital of $753,756.

 

As of March 31, 2024, the Company had long-term assets of $13,424,864, comprised of: (i) net equipment assets of $10,919,567; (ii) land of $1,563,797; (iii) buildings of $180,103; (iv) goodwill of $751,421; and (v) deposits of $9,976. As of March 31, 2024, the Company had long-term liabilities of $5,095,940, comprised of long-term debt, net of current portion. As of December 31, 2023, the Company had long-term assets of $14,063,299, comprised of: (v) net equipment assets of $11,549,689; (w) land of $1,563,797; (x) building of $188,416; (y) goodwill of $751,421; and (z) deposits of $9,976. As of December 31, 2023, the Company had long-term liabilities of $5,250,027, comprised of long-term debt, net of current portion.

 

Sources of Capital

 

Based on the Company’s current corporate strategy, we expect our general operating expenses to be substantially offset by revenue generated by the Range Reclaim, Range Minerals and Range Security. We expect the Company’s operating businesses to generate operating income and positive cash flow over the 12 months following March 31, 2024. Based on the Company’s current cash balance and $100,000 currently available under its revolving credit line, the Company expects to have sufficient funds to operate its business over the next 12 months. If additional capital is needed in excess of our current capital resources, we will explore financing options to accelerate the funding and execution of our growth strategy and shareholder value creation plan.

 

26

 

 

Our estimated total expenditures for the 12-month period ending March 31, 2025 could increase if we encounter unanticipated lower revenues and higher expenses in connection with operating our business as presently planned. In addition, our estimates of the amount of cash necessary to fund our business may prove to be too low, and we could spend our available financial resources much faster than we currently expect. If we cannot raise the capital necessary to continue to develop our business, we will be forced to delay, scale back or eliminate some or all of our proposed operations. If any of these were to occur, there is a substantial risk that our business would fail.

 

Until such time as the Company and its operating businesses are cash flow positive, we expect to continue funding our operations, at least in part, through equity and debt financings. However, sources of additional funds may not be available when needed, on acceptable terms, or at all. If we issue equity or convertible debt securities to raise additional funds or to fund, in whole or in part, acquisitions in furtherance of our business strategy, our existing stockholders may experience substantial dilution, and the new equity or debt securities may have rights, preferences and privileges senior to those of our existing stockholders. If we incur additional debt, we would incur additional interest expenses, and assuming those loans would be available, it would increase our liabilities and future cash commitments. Moreover, regardless of the manner in which we seek to raise capital, we may incur substantial costs in those pursuits, including investment banking fees, legal fees and other related costs.

 

Net Cash Used in Operating Activities

 

For the three months ended March 31, 2024, net cash used in operating activities was $1,113,045. This decrease was a result of a reduction in accounts payable of $2,007,621 and an increase in contract assets of $379,115, partially offset by an increase in contract liabilities of $205,327 as well as a loss for the quarter of $1,213,840, offset by a decrease in accounts receivable of $1,181,634, increase in accrued expenses of $433,077, depreciation and non-cash expenses of $642,925 and a decrease in prepaid expenses of $24,568. Net cash provided by operating activities in the three months ended March 31, 2023 consisted of a net loss of $226,860 and an increase in accounts receivable of $252,147, offset by an increase in accounts payable of $800,619 and depreciation expense of $354,184.

 

Net Cash Used in Investing Activities

 

For the three months ended March 31, 2024, there was no net cash used in investing activities. For the three months ended March 31, 2023, net cash used in investing activities was $746,226, which consisted of equipment purchased by Range Environmental, Range Natural, Range Security and Terra Preta.

 

Net Cash Provided By Financing Activities

 

For the three months ended March 31, 2024, net cash used in financing activities was $396,057, compared to net cash used in financing activities of $142,921 for the three months ended March 31, 2023. Net cash used in financing activities for the three months ended March 31, 2024 consisted of repayment of long-term debt of $396,057. Net cash used in financing activities for the three months ended March 31, 2023 consisted of proceeds from long-term debt of $383,202, and proceeds from a line of credit of $100,000, offset by the repayment of long-term debt of $626,123.

 

Off-Balance Sheet Arrangements

 

We have no significant off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that would be material to stockholders.

 

27

 

 

Critical Accounting Policies

 

Our financial statements and accompanying notes included in this report have been prepared in accordance with United States generally accepted accounting principles (“U.S. GAAP”) applied on a consistent basis. The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods.

 

We regularly evaluate the accounting policies and estimates that we use to prepare our financial statements. In general, management’s estimates are based on historical experience, on information from third party professionals, and on various other assumptions that are believed to be reasonable under the facts and circumstances. Actual results could differ from the estimates made by management.

 

We believe the following critical accounting policies require us to make significant judgments and estimates in the preparation of our consolidated financial statements included in this report:

 

Use of Estimates and Assumptions

 

The preparation of financial statements in conformity with generally accepted accounting principles in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. The more significant estimates and assumption by management include, among others, assumptions used in valuing assets acquired in business acquisitions, reserves for accounts receivable, assumptions used in valuing equity instruments issued for services, the valuation allowance for deferred tax assets, accruals for potential liabilities, and assumptions used in the determination of the Company’s liquidity. Actual results could differ from those estimates.

 

Business Combinations

 

Business combinations are accounted for using the purchase method of accounting under ASC 805, “Business Combinations.” This method requires the Company to record assets and liabilities of the businesses acquired at their estimated fair values as of the acquisition date. Any excess of the cost of the acquisition over the fair value of the net assets acquired is recorded as goodwill. Determining the fair value requires management to make estimates and assumptions including discount rates, rates of return on assets, and long-term sales growth rates.

 

Goodwill

 

As referenced by ASC 350 “Intangibles- Goodwill and other” (“ASC 350”), management performs its annual test for goodwill at least annually or more frequently, if impairment indicators arise.

 

Revenue Recognition

 

The Company recognizes revenue under ASC 606, “Revenue from Contracts with Customers”. The core principle of the revenue standard is that a company should recognize revenue by analyzing the following five steps: (1) identify the contract with the 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) each performance obligation is satisfied. The Company primarily invoices customers and recognizes revenue on a periodic basis for equipment and labor hours provided to a customer on a particular job based on an agreed-upon hourly rate sheet or a fixed amount for a project. The Company also invoices customers and recognizes revenue for equipment mobilization fees and materials and supplies required to complete a project. The Company invoices for the sales of chemicals and recognizes revenue when the products are delivered to the customer’s designated site. Costs for equipment, labor and chemicals are generally expensed as incurred since the projects are generally short-term and not subject to a contract. The Company also invoices customers for the provision of environmental security services on an agreed-upon hourly rate for each project. All revenue is recognized at a point in time.

 

The Company recognizes revenue from contracts for financial reporting purposes over time. Progress toward completion of the Company’s contracts is measured by the percentage of cost incurred to date compared to estimated total costs for each contract. This method is used because management considers total cost to be the best available measure of progress on contracts. Because of inherent uncertainties in estimating costs, it is at least reasonably possible that the estimates used will change significantly within the near term.

 

28

 

 

Stock-Based Compensation

 

The Company periodically issues stock options and restricted stock awards to employees and non-employees in non-capital raising transactions for services and for financing costs. The Company accounts for such grants issued and vesting based on ASC 718, Compensation-Stock Compensation whereby the value of the award is measured on the date of grant and recognized for employees as compensation expense on the straight-line basis over the vesting period. Recognition of compensation expense for non-employees is in the same period and manner as if the Company had paid cash for the services.

 

Recent Accounting Pronouncements

 

Please refer to Footnote 1 of the accompanying financial statements for management’s discussion of recent accounting pronouncements.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

Not Applicable.

 

Item 4. Controls and Procedures

 

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure.

 

Evaluation of Disclosure Controls and Procedures

 

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of our Disclosure Controls and Procedures (“DCPs”) as of the end of the fiscal quarter ended March 31, 2024, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act.

 

Based on such evaluation at the time our Original Form 10-Q was filed, our Chief Executive Officer and Chief Financial Officer concluded that as of March 31, 2024, our DCPs were effective at a reasonable assurance level. Subsequent to that evaluation and as a result of the material weakness in our ICFR discussed below, our Chief Executive Officer and Chief Financial Officer have concluded that during the period covered by this report, our disclosure controls and procedures were not effective. Our internal control over financial reporting did not result in the proper accounting classification of financial information and presentation which, due to its material impact on our financial statements, we determined to be a material weakness.

 

Material Weaknesses in Internal Control over Financial Reporting

 

A material weakness is a deficiency, or a combination of deficiencies, in Internal Control over Financial Reporting (“ICFR”), such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected in a timely manner.

 

We did not maintain effective controls over expense recording and accruals. Specifically, we did not maintain effective controls to timely identify and account for period cutoff and accruals to the proper period. This material weakness resulted in the restatement of our financial statements for the three months ended March 31, 2024.

 

Remediation Plan

 

Upon identification of the material weakness, our management developed a remediation plan to address the material weakness, which includes updating our procedures regarding the review of expenses and accruals of expenses to the proper period.

 

Our management believes the measures described above and others that may be implemented will remediate the material weakness that we have identified. However, the material weakness will not be considered remediated until there has been appropriate time for us to conclude through testing that the controls are operating effectively.

 

As our management continues to evaluate and improve our ICFR, we may decide to take additional measures to address control deficiencies or determine to modify certain remediation measures identified.

 

Changes in Internal Control over Financial Reporting

 

There were no changes in our internal control over financial reporting during the quarter ended March 31, 2024, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

 

29

 

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

From time to time, we may become involved in various lawsuits and legal proceedings which arise in the ordinary course of business. The impact and outcome of litigation, if any, is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business. We are not currently a party to and our properties are not currently the subject of any material pending legal proceedings the adverse outcome of which, individually or in the aggregate, would be expected to have a material adverse effect on our financial position or results of operations.

 

Item 1A. Risk Factors

 

Please refer to the risks described under the heading “Risk Factors” in our Annual Report on Form 10-K filed with the SEC on March 29, 2024.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds: None

 

Item 3. Defaults Upon Senior Securities: None

 

Item 4. Mine Safety Disclosures:

 

The information concerning mine safety violations and other regulatory matters is filed as Exhibit 95 to this Amendment No. 2 pursuant to the requirements of Section 1503(a) of the Dodd-Frank Wall Street Reform and Consumer Protection Act and Item 104 of Regulation S-K (17 CFR 229.104).

 

Item 5. Other Information: None 

 

Item 6. Exhibits

 

Exhibit
Number
  Description of Exhibit
     
2.1   Agreement and Plan of Merger, dated September 14, 2011, by and between Stevia First Corp. and Legend Mining Inc. (Incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on October 14, 2011.)
     
3.1.1   Articles of Incorporation of Stevia First Corp. (Incorporated by reference to Exhibit 3.1 to the registrant’s Registration Statement on Form S-1 filed with the SEC on August 6, 2008 (File No. 333-152830).)
     
3.1.2   Certificate of Amendment of Articles of Incorporation of Vitality Biopharma, Inc. (Incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on July 19, 2016.)
     
3.1.3   Articles of Merger, effective October 10, 2011 (Incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on October 14, 2011.)
     
3.1.4   Certificate of Change, effective October 10, 2011 (Incorporated by reference to Exhibit 3.2 to the registrant’s Current Report on Form 8-K filed with the SEC on October 14, 2011.)
     
3.1.5   Articles of Merger, dated as of September 30, 2021, (Incorporated by reference to Exhibit 2.1.1 to the registrant’s Current Report on Form 8-K filed with the SEC on October 12, 2021.)
     
3.2.1   Bylaws of Stevia First Corp. (Incorporated by reference to Exhibit 3.2 to the registrant’s Registration Statement on Form S-1 filed with the SEC on August 6, 2008 (File No. 333-152830).)
     
3.2.2   Certificate of Amendment of Bylaws of Stevia First Corp. (Incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on February 7, 2012.)
     
3.2.3   Bylaws of Malachite Innovations, Inc., effective as of November 10, 2021 (Incorporated by reference to Exhibit 3.2.3 to the registrant’s Quarterly Report on Form 10-Q filed with the SEC on November 15, 2021.)
     
10.10  

Form of Common Stock Purchase Warrant (Incorporated by reference to Exhibit 10.10 to the registrant’s Registration Statement on Form S-1 filed with the SEC on August 31, 2021 (File No. 333-259010).

     

10.11#

  Vitality Biopharma, Inc. 2021 Stock Incentive Plan (Incorporated by reference to Exhibit 99.1 to the registrant’s Registration Statement on Form S-8 filed with the SEC on September 3, 2021.)
     
10.12   Amended and Restated Revolving Promissory Note, dated as December 4, 2023, made by the Company, in favor of Independence Bank in the amount of $1,000,000 (Incorporated by reference to Exhibit 10.12 to the registrant’s Form 10-Q/A for the period ending March 31, 2024 filed on August 8, 2024).
     

10.13

  Revolving Collateral Note, dated as June 16, 2023, made by Range Environmental Resources, Inc. and Range Natural Resources, Inc., in favor of Independence Bank in the amount of $1,000,000 (Incorporated by reference to Exhibit 10.13 to the registrant’s Form 10-Q/A for the period ending March 31, 2024 filed on August 8, 2024).
     

10.14

  Secured Promissory Note, dated August 31, 2023, made by Collins Building and Contracting, Inc., in favor or Roger Collins in the principal amount of $2,035,250 (Incorporated by reference to Exhibit 10.14 to the registrant’s Form 10-Q/A for the period ending March 31, 2024 filed on August 8, 2024).
     

10.15

  Secured Promissory Note, dated August 31, 2023, made by Collins Building and Contracting, Inc., in favor or Roger Collins in the principal amount of $2,000,000 (Incorporated by reference to Exhibit 10.15 to the registrant’s Form 10-Q/A for the period ending March 31, 2024 filed on August 8, 2024).
     
31.1   Certification of Chief Executive Officer (Principal Executive Officer) Pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934*
     
31.2   Certification of Chief Financial Officer (Principal Financial and Accounting Officer) Pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934*
     
32.1   Certification of Chief Executive Officer (Principal Executive Officer) Pursuant to Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002†
     

32.2

 

Certification of Chief Financial Officer (Principal Financial and Accounting Officer) Pursuant to Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002†

     
95   Mine Safety Disclosures
     
101.INS   Inline XBRL Instance Document *
     
101.SCH   Inline XBRL Taxonomy Extension Schema Document *
     
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase *
     
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)

 

† Furnished herewith.

* Filed herewith

 

30

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

RANGE IMPACT, INC.  
   
By: /s/ Michael Cavanaugh  
  Michael Cavanaugh  
  Chief Executive Officer  
  (Principal Executive Officer)  
     
Date: October 15, 2024  

 

31

 

 

EXHIBIT INDEX

 

Exhibit
Number
  Description of Exhibit
     
2.1   Agreement and Plan of Merger, dated September 14, 2011, by and between Stevia First Corp. and Legend Mining Inc. (Incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on October 14, 2011.)
     
3.1.1   Articles of Incorporation of Stevia First Corp. (Incorporated by reference to Exhibit 3.1 to the registrant’s Registration Statement on Form S-1 filed with the SEC on August 6, 2008 (File No. 333-152830).)
     
3.1.2   Certificate of Amendment of Articles of Incorporation of Vitality Biopharma, Inc. (Incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on July 19, 2016.)
     
3.1.3   Articles of Merger, effective October 10, 2011 (Incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on October 14, 2011.)
     
3.1.4   Certificate of Change, effective October 10, 2011 (Incorporated by reference to Exhibit 3.2 to the registrant’s Current Report on Form 8-K filed with the SEC on October 14, 2011.)
     
3.1.5   Articles of Merger, dated as of September 30, 2021, (Incorporated by reference to Exhibit 2.1.1 to the registrant’s Current Report on Form 8-K filed with the SEC on October 12, 2021.)
     
3.2.1   Bylaws of Stevia First Corp. (Incorporated by reference to Exhibit 3.2 to the registrant’s Registration Statement on Form S-1 filed with the SEC on August 6, 2008 (File No. 333-152830).)
     
3.2.2   Certificate of Amendment of Bylaws of Stevia First Corp. (Incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on February 7, 2012.)
     
3.2.3   Bylaws of Malachite Innovations, Inc., effective as of November 10, 2021 (Incorporated by reference to Exhibit 3.2.3 to the registrant’s Quarterly Report on Form 10-Q filed with the SEC on November 15, 2021.)
     
10.10  

Form of Common Stock Purchase Warrant (Incorporated by reference to Exhibit 10.10 to the registrant’s Registration Statement on Form S-1 filed with the SEC on August 31, 2021 (File No. 333-259010).

     

10.11#

  Vitality Biopharma, Inc. 2021 Stock Incentive Plan (Incorporated by reference to Exhibit 99.1 to the registrant’s Registration Statement on Form S-8 filed with the SEC on September 3, 2021.)
     
10.12   Amended and Restated Revolving Promissory Note, dated as December 4, 2023, made by the Company, in favor of Independence Bank in the amount of $1,000,000 (Incorporated by reference to Exhibit 10.12 to the registrant’s Form 10-Q/A for the period ending March 31, 2024 filed on August 8, 2024).
     

10.13

  Revolving Collateral Note, dated as June 16, 2023, made by Range Environmental Resources, Inc. and Range Natural Resources, Inc., in favor of Independence Bank in the amount of $1,000,000 (Incorporated by reference to Exhibit 10.13 to the registrant’s Form 10-Q/A for the period ending March 31, 2024 filed on August 8, 2024).
     

10.14

  Secured Promissory Note, dated August 31, 2023, made by Collins Building and Contracting, Inc., in favor or Roger Collins in the principal amount of $2,035,250 (Incorporated by reference to Exhibit 10.14 to the registrant’s Form 10-Q/A for the period ending March 31, 2024 filed on August 8, 2024).
     

10.15

  Secured Promissory Note, dated August 31, 2023, made by Collins Building and Contracting, Inc., in favor or Roger Collins in the principal amount of $2,000,000 (Incorporated by reference to Exhibit 10.15 to the registrant’s Form 10-Q/A for the period ending March 31, 2024 filed on August 8, 2024).
     
31.1   Certification of Chief Executive Officer (Principal Executive Officer) Pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934*
     
31.2   Certification of Chief Financial Officer (Principal Financial and Accounting Officer) Pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934*
     
32.1   Certification of Chief Executive Officer (Principal Executive Officer) Pursuant to Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002†
     
32.2  

Certification of Chief Financial Officer (Principal Financial and Accounting Officer) Pursuant to Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002†

     
95  

Mine Safety Disclosures

     
101.INS   Inline XBRL Instance Document *
     
101.SCH   Inline XBRL Taxonomy Extension Schema Document *
     
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase *
     
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)

 

† Furnished herewith.

* Filed herewith

 

32

 

Exhibit 31.1

 

CERTIFICATION

 

I, Michael Cavanaugh, certify that:

 

  1. I have reviewed this report on Form 10-Q/A Amendment No. 2 for the quarterly period ended March 31, 2024 of Range Impact, Inc.;
     
  2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
     
  3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
     
  4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  (a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
     
  (b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;
     
  (c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
     
  (d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

  5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of the internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  (a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
     
  (b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: October 15, 2024

 

Name: /s/ Michael Cavanaugh  
By: Michael Cavanaugh  
Title: Chief Executive Officer  
  (Principal Executive Officer)  

 

 

 

Exhibit 31.2

 

CERTIFICATION

 

I, Patricia Missal, certify that:

 

  1. I have reviewed this report on Form 10-Q/A Amendment No. 2 for the quarterly period ended March 31, 2024 of Range Impact, Inc.;
     
  2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
     
  3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
     
  4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

  (a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
     
  (b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, 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;
     
  (c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
     
  (d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

  5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of the internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

 

  (a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
     
  (b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: October 15, 2024

 

Name: /s/ Patricia Missal  
By: Patricia Missal  
Title: Chief Financial Officer  
  (Principal Accounting Officer)  

 

 

 

Exhibit 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

 

The undersigned, Michael Cavanaugh, the Chief Executive Officer of Range Impact, Inc. (the “Company”), hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to his knowledge, this Amendment No. 2 to the Quarterly Report on Form 10-Q/A for the period ended March 31, 2024, fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and that the information contained in this Amendment No. 2 to the Quarterly Report on Form 10-Q/A fairly presents in all material respects the financial condition and results of operations of the Company as of the dates and for the periods presented in the financial statements included in such report.

 

/s/ Michael Cavanaugh  
Michael Cavanaugh  
Chief Executive Officer  
(Principal Executive Officer)  

 

Date: October 15, 2024

 

This certification accompanies this Amendment No. 2 to the Quarterly Report on Form 10-Q/A pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed filed by the Company for purposes of Section 18 of the Exchange Act. Such certification will not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except to the extent that the Company specifically incorporates it by reference.

 

 

 

Exhibit 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

 

The undersigned, Patricia Missal, the Chief Financial Officer of Range Impact, Inc. (the “Company”), hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to her knowledge, this Amendment No. 2 to the Quarterly Report on Form 10-Q/A for the period ended March 31, 2024, fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and that the information contained in this Amendment No. 2 to the Quarterly Report on Form 10-Q/A fairly presents in all material respects the financial condition and results of operations of the Company as of the dates and for the periods presented in the financial statements included in such report.

 

/s/ Patricia Missal  
Patricia Missal  
Chief Financial Officer  
(Principal Financial and Accounting Officer)  

 

Date: October 15, 2024

 

This certification accompanies this Amendment No. 2 to the Quarterly Report on Form 10-Q/A pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and shall not be deemed filed by the Company for purposes of Section 18 of the Exchange Act. Such certification will not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except to the extent that the Company specifically incorporates it by reference.

 

 

 

Exhibit 95

 

For purposes of reporting regulatory matters under Section 1503(a) of the Dodd-Frank Wall Street Reform and Consumer Protections Act (the “Dodd-Frank Act”), we include the following table that sets forth the total number of specific citations and orders together with the total dollar value of the proposed civil penalty assessments that were issued by the Mine Safety and Health Administration (“MSHA”) during the quarter ended March 31, 2024 to the Company and its subsidiaries that is a coal mine operator, by individual mine. For the quarter ended March 31, 2024, none of the mines operated by the Company or our subsidiaries received written notice from MSHA of a pattern of violations under Section 104(e) of the Federal Mine Safety and Health Act of 1977, as amended (the “Mine Act”).

 

Full Quarter Ended March 31, 2024
MSHA Mine ID  Operator Name  Significant and Substantial Citations Issued (Section 104 of the Mine Act)   Failure to Abate Orders (Section 104(b) of the Mine Act)   Unwarrantable Failure Citations / Orders Issued (Section 104(d) of the Mine Act)   Flagrant Violations (Section 110(b)(2) of the Mine Act)   Imminent Danger Orders Issued (Section 107(a) of the Mine Act)   Dollar Value of Proposed Civil Penalty Assessments   Mining Related Fatalities 
                                       
4608377  Range Natural Resources, Inc.   3    -    -    -    -    441    - 

 

Full Quarter Ended March 31, 2024
MSHA Mine ID  Operator Name  MSHA Pending Legal Actions (As of Last Day of Reporting Period)   New MSHA Dockets Commenced During Reporting Period   MSHA Dockets to Which Final Orders Were Expired (Not Appealed) During Reporting Period   Contests of Citations / Orders Referenced in Subpart B, 29 CFR Part 2700   Contests of Proposed Penalties Referenced in Subpart C, 29 CFR Part 2700   Complaints for Compensation Referenced in Subpart D, 29 CFR Part 2700   Complaints for Discharge, Discrimination or Interference Referenced in Subpart E, 29 CFR Part 2700   Applications for Temporary Relief Referenced in Subpart F, 29 CFR Part 2700   Appeals of Judges’ Decisions or Orders to FMSHRC Referenced in Subpart H, 29 CFR Part 2700 
                                                 
4608377  Range Natural Resources, Inc.   -    -    -    -    -    -    -    -    - 

 

 

 

v3.24.3
Cover - shares
3 Months Ended
Mar. 31, 2024
Aug. 07, 2024
Cover [Abstract]    
Document Type 10-Q/A  
Amendment Flag true  
Amendment description Range Impact, Inc. (the “Company”) is filing this Amendment No. 2 to Form 10-Q (“Amendment No. 2”) amending the Company’s Form 10-Q/A for the quarter ended March 31, 2024 (“Amendment No. 1”) filed with the U.S. Securities and Exchange Commission (the “SEC”) on August 8, 2024, which amended the original Form 10-Q filed by the Company with the SEC on May 15, 2024 (the “Original Form 10-Q”) to add Mine Safety Disclosures as required by Item 104 of Regulation S-K and set forth below in Part II, Item 4 (Mine Safety Disclosures).Although this Amendment No. 2 amends and restates Amendment No. 1, which amended and restated the Original Form 10-Q in its entirety, except for the information described above, this Amendment No. 2 does not reflect events occurring after the filing of Amendment No. 1 or the Original Form 10-Q, and unless otherwise stated herein, the information contained in this Amendment No. 2 is current only as of the date of the Original Form 10-Q. Except as described above, no other changes have been made to the Amendment No. 1 or the Original Form 10-Q. Accordingly, this form should be read in conjunction with the Company’s filings made with the SEC subsequent to the filing of Amendment No. 1 and the Original Form 10-Q.  Background of Amendment   In its Amendment No. 1 to Form 10-K filed on August 8, 2024, the Company disclosed that no disclosures under Item 104 (Mine Safety Disclosures) would be required in filings for periods after such date. On October 3, 2024, the Company received a letter from the staff of the SEC’s Division of Corporation Finance stating that disclosures in the Company’s Form 10-Q for the period ended June 30, 2024 indicated that the Company was continuing to conduct mining activities. This Amendment No. 2 is being filed to add Mine Safety Disclosures as required by Item 104 of Regulation S-K and set forth below in Part II, Item 4 (Mine Safety Disclosures).   In accordance with applicable SEC rules, this Amendment No. 2 includes an updated signature page and certifications of our Chief Executive Officer and Chief Financial Officer in Exhibits 31.1, 31.2, 32.1 and 32.2 as required by Rule 12b-15.  
Document Quarterly Report true  
Document Transition Report false  
Document Period End Date Mar. 31, 2024  
Document Fiscal Period Focus Q1  
Document Fiscal Year Focus 2024  
Current Fiscal Year End Date --12-31  
Entity File Number 000-53832  
Entity Registrant Name RANGE IMPACT, INC.  
Entity Central Index Key 0001438943  
Entity Tax Identification Number 75-3268988  
Entity Incorporation, State or Country Code NV  
Entity Address, Address Line One 200 Park Avenue  
Entity Address, Address Line Two Suite 400  
Entity Address, City or Town Cleveland  
Entity Address, State or Province OH  
Entity Address, Postal Zip Code 44122  
City Area Code (216)  
Local Phone Number 304-6556  
Title of 12(b) Security Common Stock  
Trading Symbol RNGE  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Shell Company false  
Entity Common Stock, Shares Outstanding   104,727,189
v3.24.3
Consolidated Balance Sheets - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Current Assets    
Cash and cash equivalents $ 667,698 $ 2,176,800
Accounts receivable 6,003,777 7,185,411
Contract assets 626,425 247,310
Prepaid expenses 90,756 115,324
Total current assets 7,388,656 9,724,845
Long-term Assets    
Property and equipment, net of accumulated depreciation 12,663,467 13,301,902
Goodwill 751,421 751,421
Deposits 9,976 9,976
Total long-term assets 13,424,864 14,063,299
Total Assets 20,813,520 23,788,144
Current Liabilities    
Accounts payable 1,706,394 3,714,014
Line of credit 2,400,000 2,400,000
Current portion of long-term debt 2,513,820 2,755,792
Contract liabilities 205,327
Accrued expenses 534,361 101,283
Total current liabilities 7,359,902 8,971,089
Long-term Liabilities    
Long-term debt, net of current portion 5,095,940 5,250,027
Total long-term debt 5,095,940 5,250,027
Total liabilities 12,455,842 14,221,116
Stockholders’ Equity    
Common stock, par value $0.001 per share; 1,000,000,000 shares authorized; 101,023,485 and 101,023,485 shares issued and outstanding, respectively 101,023 101,023
Additional paid-in-capital 56,552,294 56,547,804
Accumulated deficit (48,295,639) (47,081,799)
Total stockholders’ equity 8,357,678 9,567,028
Total Liabilities and Stockholders’ Equity $ 20,813,520 $ 23,788,144
v3.24.3
Consolidated Balance Sheets (Parenthetical) - $ / shares
Mar. 31, 2024
Dec. 31, 2023
Statement of Financial Position [Abstract]    
Common stock, par value $ 0.001 $ 0.001
Common stock, shares authorized 1,000,000,000 1,000,000,000
Common stock, shares issued 101,023,485 101,023,485
Common stock, shares outstanding 101,023,485 101,023,485
v3.24.3
Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Income Statement [Abstract]    
Revenues $ 3,909,893 $ 3,014,887
Cost of services 3,891,039 2,365,885
Gross profit 18,854 649,002
Operating expenses:    
General and administrative 943,901 726,048
Research and development 131,640 106,177
Total operating expenses 1,075,541 832,225
Loss from operations (1,056,687) (183,223)
Other income (expense):    
Other income 18,105
Interest expense (175,258) (43,637)
Total other income (expense) (157,153) (43,637)
Net loss $ (1,213,840) $ (226,860)
Income (loss) per common share, basic $ (0.01) $ (0.00)
Income (loss) per common share, diluted $ (0.01) $ (0.00)
Weighted average number of common shares outstanding, basic 101,023,485 78,116,814
Weighted average number of common shares outstanding, diluted 101,023,485 78,116,814
v3.24.3
Consolidated Statements of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2022 $ 78,117 $ 53,074,180 $ (50,212,854) $ 2,939,443
Balance, shares at Dec. 31, 2022 78,116,814      
Net loss (226,860) (226,860)
Balance at Mar. 31, 2023 $ 78,117 53,074,180 (50,439,714) 2,712,583
Balance, shares at Mar. 31, 2023 78,116,814      
Balance at Dec. 31, 2023 $ 101,023 56,547,804 (47,081,799) 9,567,028
Balance, shares at Dec. 31, 2023 101,023,485      
Stock based compensation 4,490 4,490
Net loss (1,213,840) (1,213,840)
Balance at Mar. 31, 2024 $ 101,023 $ 56,552,294 $ (48,295,639) $ 8,357,678
Balance, shares at Mar. 31, 2024 101,023,485      
v3.24.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash flows from operating activities:    
Net loss $ (1,213,840) $ (226,860)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Fair value of vested stock options 4,490
Depreciation 638,435 354,184
Changes in operating assets and liabilities:    
Accounts receivable 1,181,634 (252,147)
Contract assets (379,115)
Prepaid expenses and other current assets 24,568
Accounts payable (2,007,621) 800,619
Contract liabilities 205,327  
Accrued expenses 433,077  
Deposits
Net cash provided by (used in) operating activities (1,113,045) 675,796
Cash flows from investing activities:    
Equipment purchases (746,226)
Net cash used in investing activities (746,226)
Cash flows from financing activities:    
Proceeds from long-term debt 383,202
Repayment of long-term debt (396,057) (626,123)
Proceeds from line of credit 100,000
Net cash used in financing activities (396,057) (142,921)
Net decrease in cash and cash equivalents (1,509,102) (213,351)
Cash and cash equivalents - beginning of period 2,176,800 442,369
Cash and cash equivalents - end of period 667,698 229,018
Supplemental disclosure of cash flow information:    
Interest $ 89,570 $ 43,637
v3.24.3
BUSINESS OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
BUSINESS OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

1. BUSINESS OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Range Impact, Inc. (the “Company”, “we”, “us”, or “our”), was incorporated in the State of Nevada on June 29, 2007.

 

Originally founded in 2007 as Legend Mining Inc., the Company began operations as a mineral extraction exploration business. In 2011, the Company changed its name to Stevia First Corp and pursued a new strategy focused on developing stevia-based additives for the food and beverage industry. In 2015, the Company changed its name to Vitality Biopharma, Inc. and pursued a new strategy focused on developing cannabinoid-based prodrugs anticipated to treat inflammatory conditions of the gastrointestinal tract.

 

In October 2021, the Company changed its name to Malachite Innovations, Inc. and formed two wholly-owned operating subsidiaries: (i) Graphium Biosciences, Inc., a Nevada corporation (“Graphium”), into which the Company contributed all of its drug development assets; and (ii) Daedalus Ecosciences, Inc., a Nevada corporation (“Daedalus”), which was formed to serve as a holding company for the Company’s future impact investing businesses.

 

In May 2022, Daedalus acquired Range Environmental Resources, Inc., a West Virginia corporation (“Range Environmental”) and Range Natural Resources, Inc., a West Virginia corporation (“Range Natural” and together with Range Environmental, the “Range Reclamation Entities”). The Range Reclamation Entities provide land reclamation, water restoration and environmental consulting services to mining and non-mining customers throughout the Appalachian region with the goal of returning land to pre-mining conditions or repurposing the land for natural, commercial, agricultural or recreational use. The Range Reclamation Entities’ water restoration services seek to improve the water quality in rivers, streams and discharges through novel and innovative treatment applications to help customers meet their various regulatory standards and requirements. The Range Reclamation Entities also provide environmental consulting services to customers typically in connection with land reclamation and water restoration projects and as an additional value-add service, sells water treatment chemicals manufactured by third parties to its customers. Range Natural also provides resource mining services for customers incidental to the reclamation and repurposing of mine sites. In December 2022, Daedalus was merged into the Company.

 

In August 2023, the Company acquired Collins Building & Contracting, Inc., a West Virginia corporation (“Collins Building”), an environmental services business primarily focusing on the reclamation of abandoned mine land sites in West Virginia, as described in more detail in Note 2.

 

In December 2023, the Company changed its name to Range Impact, Inc., and reorganized into five operating business segments: (i) Range Reclaim; (ii) Range Water; (iii) Range Security; (iv) Range Land; and (v) Drug Development.

 

In January 2024, the Company added Range Minerals as its sixth operating business segment. Range Minerals was previously reported within the Range Reclaim operating business segment. The Drug Development segment was also renamed Graphium Biosciences.

 

 

Basis of Presentation

 

The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries: CLV Azurite Land LLC, Collins Building & Contracting, Inc., Graphium Biosciences, Inc., Range Environmental Resources, Inc., Range Land, LLC, Range Minerals, LLC, Range Natural Resources, Inc., Range Reclaim, LLC, Range Security, LLC, Range Security Resources, LLC, Range Water, LLC, Terra Preta, LLC, Aether Credit Ventures, Inc. (dissolved in November 2023), Pristine Stream Ventures, Inc. (dissolved in November 2023), NextGen AgriTech, Inc. (dissolved in November 2023), and Daedalus Ecosciences, Inc. (merged into Range Impact, Inc. in December 2022), and have been prepared in accordance with accounting principles generally accepted in the United States of America. Intercompany balances and transactions have been eliminated in consolidation.

 

Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Actual results could differ from those estimates.

 

Business Combinations

 

Business combinations are accounted for using the purchase method of accounting under ASC 805, “Business Combinations.” This method requires the Company to record assets and liabilities of the businesses acquired at their estimated fair values as of the acquisition date. Any excess of the cost of the acquisition over the fair value of the net assets acquired is recorded as goodwill. Any excess of the fair value of the net assets acquired over the cost of the acquisition is accounted for as a bargain purchase gain. Determining the fair value requires management to make estimates and assumptions including discount rates, rates of return on assets, and long-term sales growth rates.

 

Revenue Recognition

 

The Company recognizes revenue under ASC 606, “Revenue from Contracts with Customers”. The core principle of the ASC 606 revenue standard is that a company should recognize revenue by analyzing the following five steps: (1) identify the contract with the customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when (or as) each performance obligation is satisfied.

 

The Company primarily invoices customers and recognizes revenue on a periodic basis for equipment and labor hours provided to a customer on a particular job based on an agreed-upon hourly rate sheet or a fixed amount for a project. The Company also invoices customers and recognizes revenue for equipment mobilization fees and materials and supplies required to complete a project. The Company invoices for the sales of chemicals, stone and other products and recognizes revenue when the products are delivered to the customer’s designated site or when control of these products is transferred to its customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those products. Sales taxes and other taxes that the Company collects concurrent with revenue producing activities are excluded from revenue. Costs for equipment, labor and chemicals are generally expensed as incurred since the projects are generally short-term and not subject to a contract. The Company also invoices customers for the provision of environmental security services at an agreed-upon hourly rate for each project. All revenue is recognized at a point in time.

 

The Company recognizes revenue on reclamation contracts over time as performance obligations are satisfied due to the continuous transfer of control to the customer. The Company’s contracts are generally accounted for as a single performance obligation since the Company is providing a significant service of integrating components into a single project. The Company recognizes revenue using a cost-based input method by which actual costs incurred relative to total estimated contract costs determine, as a percentage, progress toward contract completion. This percentage is applied to the contract price to determine the amount of revenue to recognize. The Company believes the cost-based input method is the most faithful depiction of performance because it directly measures the value of the services transferred to the customer.

 

Contract Estimates

 

Due to the nature of the Company’s performance obligations, the estimation of total revenue and cost at completion is subject to many variables and requires significant judgment. Since a significant change in one or more of these variables could affect the profitability of contracts, the Company reviews and updates contract-related estimates regularly through a review process in which the Company reviews the progress and execution of performance obligations and the estimated cost at completion.

 

The Company recognizes adjustments in estimated profit on contracts under the cumulative catch-up method. Under this method, the impact of the adjustment on profit recorded to date is recognized in the period the adjustment is identified. Revenue and profit in future periods of contract performance is recognized using the adjusted estimate. If at any time the estimate of contract profitability indicates an anticipated loss on the contract, a provision for the entire loss is recognized in the period it is identified.

 

Contract Modifications

 

Contract modifications can occur during the performance of the Company’s contracts. Contracts may be modified to account for changes in contract specifications or requirements. In most instances, contract modifications are for goods or services that are not distinct, and, therefore, are accounted for as part of the existing contract.

 

Cost and Expense Recognition

 

Contract costs include all direct labor, materials, equipment mobilization, subcontractor, and equipment costs, and those indirect costs related to contract performance, such as indirect labor, tools and supplies. Costs are recognized as incurred.

 

The Company recognizes revenue from contracts for financial reporting purposes over time. Progress toward completion of the Company’s contracts is measured by the percentage of cost incurred to date compared to estimated total costs for each contract. This method is used because management considers total cost to be the best available measure of progress on contracts. Because of inherent uncertainties in estimating costs, it is at least reasonably possible that the estimates used will change significantly over the course of the contract’s performance.

 

 

Revenue earned over time compared to a point in time is as follows for the quarters ended March 31, 2024 and 2023.

 

   Quarter Ended
March 31, 2024
   Quarter Ended
March 31, 2023
 
         
Earned over time  $870,494   $- 
Point in time   3,039,399    3,014,887 
Total revenue   3,909,893    3,014,887 

 

Cost of Services

 

Contract costs include all direct labor, materials, subcontractor, and equipment costs and those indirect costs related to contract performance, such as indirect labor, tools and supplies. For construction contracts, costs are generally recognized as incurred. Under certain circumstances, costs incurred in the period related to future activity on contracts may be capitalized.

 

Costs incurred that do not contribute to satisfying performance obligations are excluded from the cost input calculation for revenue recognition. Excluded costs include both uninstalled materials and abnormal costs. Abnormal costs comprise wasted materials, wasted or rework labor and other resources to fulfill a contract that were not reflected in the price of the contract. A limited allowance for material overages and labor inefficiencies is typically included in our contract costs estimates (and by extension, in the contract price).

 

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of three months or less at the date of acquisition to be cash equivalents. From time to time, the Company’s cash account balances exceed the balances covered by the Federal Deposit Insurance Corporation. The Company has never suffered a loss due to such excess balances.

 

Accounts Receivable

 

Included as a component of accounts receivable are contract receivables that represent the Company’s unconditional right, subject only to the passage of time, to receive consideration arising from performance obligations under reclamation contracts with customers. Billed contract receivables have been invoiced to customers based on contracted amounts. Contract receivables were $504,050 at March 31, 2024 and $2,100,255 as of December 31, 2023. Trade accounts receivable are stated at the amount management expects to collect from the balances outstanding as of March 31, 2024 or December 31, 2023 in the consolidated balance sheets. Based on management’s assessment, it has concluded that losses on balances outstanding as of those dates will be immaterial and therefore, no allowances were recorded for the three months ended March 31, 2024 or the three months ended March 31, 2023. Accounts receivable, including contract receivables, were $6,003,777 and $7,185,411 at March 31, 2024 and December 31, 2023, respectively. No bad debt expense was accrued in either the three months ended March 31, 2024 or the three months ended March 31, 2023 and there is no allowance for doubtful accounts as of March 31, 2024 or December 31, 2023.

 

Contract Assets

 

Billing practices are governed by the contract terms of each project based upon costs incurred, achievement of milestones or predetermined schedules. Billings do not necessarily correlate with revenue recognized over time using the percentage-of-completion method. Contract assets include unbilled amounts typically resulting from revenue under long-term contracts when the percentage-of-completion method of revenue recognition is utilized, and revenue recognition exceeds the amount billed to the customer. The Company’s contract assets are reported on a contract-by-contract basis at the end of each reporting period. The Company classifies contract assets as current or noncurrent based on whether the revenue is expected to be recognized sooner or later than one year from the balance sheet date.

 

Details of contract assets arising from reclamation contracts in process as of March 31, 2024 and December 31, 2023 are as follows:

 

   March 31, 2024   December 31, 2023 
Costs incurred on contracts in progress  $920,618   $425,634 
Estimated earnings   716,038    340,528 
Revenue earned on contracts in progress   1,636,656    766,162 
Less: Billings to date   (1,215,558)   (518,852)
Total contract assets  $421,098   $247,310 

 

 

   March 31, 2024   December 31, 2023 
Costs and estimated earnings in excess of billings on contracts in progress  $626,425   $247,310 
Billings in excess of costs and estimated earnings on contracts in progress   (205,327)   - 
Net contract assets  $421,098   $247,310 

 

Property & Equipment

 

Property and equipment is carried at cost. Expenditures for maintenance and repairs are charged to cost of services. Additions and betterments are capitalized. The cost and related accumulated depreciation of equipment sold or otherwise disposed of are removed from the accounts and any gain or loss is reflected in the current year’s earnings.

 

   March 31, 2024   December 31, 2023 
         
Equipment  $13,835,929   $13,835,929 
Land   1,563,797    1,563,797 
Buildings   199,500    199,500 
Accumulated depreciation   (2,935,759)   (2,297,324)
Net book value   12,663,467    13,301,902 
Depreciation expense  $638,435   $1,781,573 

 

The Company provides for depreciation of its buildings, property and equipment using the straight-line method for both financial reporting and federal income tax purposes over the estimated six-year useful lives of the assets.

 

The Company assesses the recoverability of its property and equipment by determining whether the depreciation of the assets over their remaining lives can be recovered through projected future cash flows generated by the assets. There were no assets identified for impairment.

 

Land

 

Land is carried at cost. The Company assesses the recoverability of its land by determining whether the cost of the land can be recovered through projected future cash flows generated by the land. No land was identified for impairment.

 

Delivery Costs

 

Delivery costs are classified as cost of sales.

 

Goodwill

 

U.S. GAAP requires that goodwill be tested for impairment annually and more frequently if events or changes in circumstances indicate that it is more likely than not (i.e., a likelihood greater than 50%) that the reporting unit is impaired. During interim periods, ASC 350 requires companies to focus on those events and circumstances that affect the significant inputs used to determine the fair value of the reporting unit to determine whether an interim quantitative impairment test is required.

 

The Company performed its quarterly impairment test for goodwill on March 31, 2024. The Company first assessed certain qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount, and whether it is therefore necessary to perform the quantitative impairment test. The qualitative analysis indicated that a quantitative impairment test was not necessary.

 

Income Taxes

 

The Company follows the asset and liability method of accounting for income taxes. Under this method, deferred income tax assets and liabilities are recognized for the estimated tax consequences attributable to differences between the financial statement carrying values and their respective income tax basis (temporary differences). The effect on deferred income tax assets and liabilities of a change in tax rates is recognized as income (loss) in the period that includes the enactment date.

 

Leases

 

The Company determines whether a contract is, or contains, a lease at inception. Right-of-use assets represent the Company’s right to use an underlying asset during the lease term, and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Right-of-use assets and lease liabilities are recognized at lease commencement based upon the estimated present value of unpaid lease payments over the lease term. The Company uses its incremental borrowing rate based on the information available at lease commencement in determining the present value of unpaid lease payments. As of March 31, 2024, the Company had no material lease commitments for longer than one year.

 

Stock-Based Compensation

 

The Company periodically issues stock options and restricted stock awards to employees and non-employees in non-capital raising transactions for services. The Company accounts for such grants issued and vesting based on ASC 718, Compensation-Stock Compensation whereby the value of the award is measured on the date of grant and recognized for employees as compensation expense on the straight-line basis over the vesting period. Recognition of compensation expense for non-employees is in the same period and manner as if the Company had paid cash for the services. The Company recognizes the fair value of stock-based compensation within its Consolidated Statements of Operations with classification depending on the nature of the services rendered.

 

 

The fair value of the Company’s stock options is estimated using the Black-Scholes-Merton Option Pricing model, which uses certain assumptions related to risk-free interest rates, expected volatility, expected life of the stock options or restricted stock, and future dividends. Compensation expense is recorded based upon the value derived from the Black-Scholes-Merton Option Pricing model and based on actual experience. The assumptions used in the Black-Scholes-Merton Option Pricing model could materially affect compensation expense recorded in future periods.

 

Basic and Diluted Income (Loss) Per Share

 

Basic income (loss) per share is computed by dividing the net income (loss) applicable to common stockholders by the weighted average number of outstanding common shares during the period. Shares of restricted stock are included in the basic weighted average number of common shares outstanding from the time they vest. Diluted income (loss) per share is computed by dividing net income (loss) applicable to common stockholders by the weighted average number of common shares outstanding plus the number of additional common shares that would have been outstanding if all dilutive potential common shares had been issued. Diluted income (loss) per share excludes all potential common shares if their effect is anti-dilutive. The following potentially dilutive shares were excluded from the shares used to calculate diluted earnings per share as their inclusion would be anti-dilutive:

 

   March 31, 2024   December 31, 2023 
Options   11,385,877    11,392,544 
Warrants   3,313,335    3,313,335 
Total   14,699,212    14,705,879 

 

Patents and Patent Application Costs

 

Although the Company believes that its patents and underlying technology have continuing value, the amount of future benefits to be derived from the patents is uncertain. Accordingly, patent costs are expensed as incurred.

 

Research and Development

 

Research and development costs consist primarily of fees paid to consultants and outside service providers, patent fees and costs, and other expenses relating to the acquisition, design, development and testing of the Company’s treatments and product candidates. Research and development costs are expensed as incurred.

 

Fair Value of Financial Instruments

 

FASB ASC 825, “Financial Instruments” requires that the Company disclose estimated fair values of financial instruments. Financial instruments held by the Company include, among others, accounts receivable, accounts payable and long-term debt. The carrying amounts reported in the balance sheets for assets and liabilities qualifying as financial instruments are a reasonable estimate of fair value.

 

Segments

 

As of March 31, 2024, the Company has six operating business segments: (i) Range Reclaim; (ii) Range Minerals; (iii) Range Water; (iv) Range Security; (v) Range Land’ and (vi) Graphium Biosciences. Previously, beginning in October 2021, the Company began operating under two segments: (A) the Drug Development segment, which reports the operating results of the Company’s broad portfolio of glycosylated cannabinoid prodrugs operating under the name Graphium Biosciences, and (B) the Range Reclaim segment, which provides land reclamation, water restoration and incidental mining to mining and non-mining customers throughout Appalachia. The Range Water, Range Security and Range Land business segments began operations in 2023. Beginning in January 2024, Range Minerals, which was previously reported within the Range Reclaim operating business segment, was separately reported as its own operating business segment focused on mining and related reclamation activities, and the Drug Development segment was renamed Graphium Biosciences.

 

 

In accordance with the “Segment Reporting” Topic of the ASC 280, the Company’s chief operating decision-maker has been identified as the Chief Executive Officer, who reviews operating results to make decisions about allocating resources and assessing performance for the entire Company. Existing guidance, which is based on a management approach to segment reporting, establishes requirements to report selected segment information quarterly and to report annually entity-wide disclosures about products and services, major customers, and the countries in which the entity holds material assets and reports revenue. All material operating units qualify for aggregation under “Segment Reporting” due to their similar customer base and similarities in: economic characteristics; nature of products and services; and procurement, manufacturing, and distribution processes.

 

Recent Accounting Pronouncements

 

In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” This ASU enhances reportable segment disclosures on both an annual and interim basis primarily in regards to the disclosure of significant segment expenses that are regularly provided to the chief operating decision maker (CODM) and included within the reported measure(s) of segment profit or loss. In addition, the ASU requires disclosure, by segment, of other items included in the reported measure(s) of segment profit or loss, including qualitative information describing the composition, nature and type of each item. The ASU also expands disclosure requirements related to the CODM, including how the reported measure(s) of segment profit or loss are used to assess segment performance and allocate resources, and the method used to allocate overhead for significant segment expenses. All current required annual segment reporting disclosures under Topic 280 are now effective for interim periods. The ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is evaluating the impact of adopting this ASU.

 

In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” This ASU enhances income tax disclosures by providing information to better assess how an entity’s operations, related tax risks, tax planning and operational opportunities affect its tax rate and prospects for future cash flows. This ASU requires additional disclosures to the annual effective tax rate reconciliation including specific categories and further disaggregated reconciling items that meet the quantitative threshold. Additionally, the ASU requires disclosures relating to income tax expense and payments made to federal, state, local and foreign jurisdictions. This ASU is effective for fiscal years and interim periods beginning after December 15, 2024. The Company is evaluating the impact of adopting this ASU.

 

v3.24.3
RESTATEMENT OF PREVIOUSLY REPORTED FINANCIAL STATEMENTS
3 Months Ended
Mar. 31, 2024
Accounting Changes and Error Corrections [Abstract]  
RESTATEMENT OF PREVIOUSLY REPORTED FINANCIAL STATEMENTS

2. RESTATEMENT OF PREVIOUSLY REPORTED FINANCIAL STATEMENTS

 

The Company concluded it should restate its previously issued financial statements to include an expense that was inadvertently posted to the improper period of April 2024 instead of the proper period of March 2024.

 

In accordance with SEC Staff Accounting Bulletin No. 99, “Materiality,” the Company evaluated the corrections and has determined that the related impact was material to the previously filed financial statement that contained the error, and the Company’s Form 10-Q for the quarterly period ended March 31, 2024 (the “Affected Quarterly Period”). Therefore, the Company, in consultation with its Audit Committee, concluded that the Affected Quarterly Period should be restated to present the additional expense related to the three-month period ended March 31, 2024. The previously presented Affected Quarterly Period should no longer be relied upon.

 

The impact of the restatement on the financial statements for the Affected Quarterly Period is presented below.

 

The table below presents the effect of the financial statement adjustments related to the restatement discussed above of the Company’s previously reported unaudited balance sheet as of March 31, 2024:

 

   As Previously Reported   Adjustment  

As Restated

 
   As of March 31, 2024 
   As Previously Reported   Adjustment  

As Restated

 
Assets               
                
Total Assets  $20,813,520    -   $20,813,520 
                
Liabilities and Stockholders’ Equity               
                
Current Liabilities               
Accounts payable  $1,706,394    -   $1,706,394 
Line of credit   2,400,000    -    2,400,000 
Current portion of long-term debt   2,513,820    -    2,513,820 
Contract liabilities   205,327    -    205,327 
Accrued expenses   71,670    462,691    534,361 
Total current liabilities   6,897,211    462,691    7,359,902 
Long-term Liabilities               
Long-term debt, net of current portion   5,095,940    -    5,095,940 
Total long-term debt   5,095,940    -    5,095,940 
Total liabilities   11,993,151    462,691    12,455,842 
                
Stockholders’ Equity               
Common stock, par value $0.001 per share; 1,000,000,000 shares authorized; 101,023,485 and 101,023,485 shares issued and outstanding, respectively   101,023    -    101,023 
Additional paid-in-capital   56,552,294    -    56,552,294 
Accumulated deficit   (47,832,948)   (462,691)   (48,295,639)
Total stockholders’ equity   8,820,369    (462,691)   8,357,678 
Total Liabilities and Stockholders’ Equity  $20,813,520    -   $20,813,520 

 

 

The table below presents the effect of the financial statement adjustments related to the restatement discussed above of the Company’s previously reported unaudited consolidated statement of operations for the three-month period ended March 31, 2024:

 

   As Previously Reported   Adjustment  

As Restated

 
  

Three Months Ended March 31, 2024

 
   As Previously Reported   Adjustment  

As Restated

 
             
Revenues  $3,909,893    -   $3,909,893 
Cost of services   3,428,348    462,691    3,891,039 
Gross profit   481,545    (462,691)   18,854 
                
Operating expenses:               
General and administrative   943,901    -    943,901 
Research and development   131,640    -    131,640 
Total operating expenses   1,075,541    -    1,075,541 
                
Loss from operations   (593,996)   (462,691)   (1,056,687)
                
Other income (expense):               
Other income   18,105    -    18,105 
Interest expense   (175,258)   -    (175,258)
Total other income (expense)   (157,153)   -    (157,153)
                
Net loss  $(751,149)   (462,691)  $(1,213,840)
                
Net loss per share – basic and diluted  $(0.01)   -   $(0.01)

 

The table below presents the effect of the financial statement adjustments related to the restatement discussed above of the Company’s previously reported unaudited statement of cash flows for the three-month period ended March 31, 2024:

 

   As Previously Reported   Adjustment   As Restated 
  

Three Months Ended March 31, 2024

 
   As Previously Reported   Adjustment   As Restated 
Cash flows from operating activities:               
Net loss  $(751,149)   (462,691)  $(1,213,840)
                
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:               
Fair value of vested stock options   4,490    -    4,490 
Depreciation   638,435    -    638,435 
Changes in operating assets and liabilities:               
Accounts receivable   1,181,634    -    1,181,634 
Contract assets   (379,115)   -    (379,115)
Prepaid expenses and other current assets   24,568    -    24,568 
Accounts payable   (2,007,621)   -    (2,007,621)
Contract liabilities   205,327    -    205,327 
Accrued expenses   (29,614)   462,691    433,077 
Deposits   -         - 
Net cash provided by (used in) operating activities   (1,113,045)   -    (1,113,045)
                
Cash flows from investing activities:               
Equipment purchases   -    -    - 
Net cash used in investing activities   -         - 
                
Cash flows from financing activities:               
Net cash used in financing activities   (396,057)   -    (396,057)
                
Net decrease in cash and cash equivalents   (1,509,102)   -    (1,509,102)
                
Cash and cash equivalents - beginning of period   2,176,800    -    2,176,800 
Cash and cash equivalents - end of period  $667,698    -   $667,698 

 

v3.24.3
ACQUISITION OF COLLINS BUILDING & CONTRACTING
3 Months Ended
Mar. 31, 2024
Collins Building And Contracting [Member]  
Business Acquisition [Line Items]  
ACQUISITION OF COLLINS BUILDING & CONTRACTING

3. ACQUISITION OF COLLINS BUILDING & CONTRACTING

 

On August 31, 2023, the Company entered into a stock purchase agreement with the owner of Collins Building & Contracting, Inc. (“Collins Building”) pursuant to which the owner agreed to sell all of the outstanding common stock of Collins Building to the Company in exchange for (a) cash consideration of $1,000,000, (b) a five-year secured promissory note in the principal amount of $2,000,000, bearing interest at 7.0% per annum (the “First Promissory Note”), and (c) a two-year secured promissory note in the principal amount of $2,035,250, bearing interest at 8.25% per annum (the “Second Promissory Note”). The First Promissory Note is secured by the acquired real property and quarry infrastructure, and the Second Promissory Note is secured by the acquired equipment.

 

The Company accounted for the transaction as a business combination in accordance ASC 805 “Business Combinations”. The Company has performed an allocation of the purchase price paid for the assets acquired and the liabilities assumed. The fair values of the assets acquired are set forth below. Because the fair values exceeded the purchase price, we recognized a gain on the purchase of $1,875,150. The allocation of the purchase price is based on management’s estimates and a third-party assessment of the fair value of the equipment purchased.

 

 

Fair value of assets acquired:     
Equipment  $6,156,000 
Land   554,900 
Buildings   199,500 
Total assets acquired   6,910,400 
Less: Gain on bargain purchase price   (1,875,150)
Purchase price  $5,035,250 
Cash consideration   1,000,000 
Long-term notes issued to the seller   4,035,250 
Total purchase price  $5,035,250 
Acquisition transaction costs incurred  $167,212 

 

Collins Building contributed revenues of $0 and net loss of $270,755 to the Company’s consolidated revenues and net loss for the three months ended March 31, 2024. The net loss is a result of depreciation on the equipment and buildings acquired in the transaction. Collins Building did not contribute any revenue or net income to the Company’s consolidated revenues and net income for the three months ended March 31, 2023.

 

v3.24.3
GOODWILL
3 Months Ended
Mar. 31, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
GOODWILL

4. GOODWILL

 

Goodwill is $751,421 at March 31, 2024 and at December 31, 2023. The goodwill as of both dates represents the value of the Range Reclamation Entities’ employee relations. Goodwill by reportable segment is as follows:

 

   March 31, 2024   December 31, 2023 
Environmental Services:          
Beginning Balance  $751,421   $751,421 
Acquisitions   -    - 
Adjustments   -    - 
Ending Balance  $751,421   $751,421 

 

v3.24.3
STOCK OPTIONS
3 Months Ended
Mar. 31, 2024
Share-Based Payment Arrangement [Abstract]  
STOCK OPTIONS

5. STOCK OPTIONS

 

Stock options issued during the three months ended March 31, 2024 and the three months ended March 31, 2023

 

No stock options were granted to directors, advisors, and employees during the three months ended March 31, 2024 or the three months ended March 31, 2023.

 

During the three months ended March 31, 2024, the Company recorded $4,490 in stock-based compensation expense. For the three months ended March 31, 2023, the Company recorded no stock-based compensation expense related to vested stock options. At March 31, 2024, there was $17,960 of unamortized cost of the outstanding stock-based awards.

 

A summary of the Company’s stock option activity during the three months ended March 31, 2024 is as follows:

   Shares  

Weighted

Average

Exercise Price

 
Balance outstanding at December 31, 2023   11,392,544   $0.47 
Granted   -    - 
Exchanged   -    - 
Exercised   -    - 
Expired   (6,667)   4.70 
Forfeited   -    - 
Balance outstanding at March 31, 2024   11,385,877   $0.46 
Balance exercisable at March 31, 2024   11,185,877   $0.47 

 

At March 31, 2024, the 11,385,877 outstanding stock options had $1,133,480 of intrinsic value.

 

 

A summary of the Company’s stock options outstanding as of March 31, 2024 is as follows:

 

   Number of Options   Weighted Average Exercise Price   Weighted Average Grant- Date Stock Price 
Options Outstanding, March 31, 2024   100,000   $0.1337   $0.1337 
    3,050,000   $0.18   $0.18 
    1,550,000   $0.212   $0.212 
    1,150,000   $0.277   $0.277 
    750,000   $0.30   $0.30 
    2,000,000   $0.35   $0.35 
    1,664,542   $0.50   $0.50 
    128,000   $0.96   $0.96 
    350,834   $1.50 - 1.95   $1.50 - 1.95 
    597,500   $2.00 - 2.79   $2.00 - 2.79 
    33,334   $3.10 - 3.80   $3.10 - 3.80 
    11,667   $4.00 - 4.20   $4.00 - 4.20 
    11,385,877           

 

A summary of the Company’s stock options outstanding and exercisable as of March 31, 2024 is as follows:

 

   Number of Options   Weighted Average Exercise Price   Weighted Average Grant- Date Stock Price 
Options Outstanding and Exercisable, March 31, 2024   100,000   $0.1337   $0.1337 
    2,850,000   $0.18   $0.18 
    1,550,000   $0.212   $0.212 
    1,150,000   $0.277   $0.277 
    750,000   $0.30   $0.30 
    2,000,000   $0.35   $0.35 
    1,664,542   $0.50   $0.50 
    128,000   $0.96   $0.96 
    350,834   $1.50 - 1.95   $1.50 - 1.95 
    597,500   $2.00 - 2.79   $2.00 - 2.79 
    33,334   $3.10 - 3.80   $3.10 - 3.80 
    11,667   $4.00 - 4.20   $4.00 - 4.20 
    11,185,877           

 

v3.24.3
WARRANTS
3 Months Ended
Mar. 31, 2024
Warrants  
WARRANTS

6. WARRANTS

 

A summary of warrants to purchase common stock issued during the three months ended March 31, 2024 is as follows:

 

SCHEDULE OF WARRANTS ACTIVITY

   Shares  

Weighted

Average

Exercise Price

 
Balance outstanding and exercisable at December 31, 2023   3,313,335   $0.66 
Granted   -    - 
Exercised   -    - 
Expired   -    - 
Balance outstanding and exercisable at March 31, 2024   3,313,335   $0.66 

 

At March 31, 2024, the 3,313,335 outstanding stock warrants had $30,000 of intrinsic value.

 

v3.24.3
NOTES PAYABLE
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
NOTES PAYABLE

7. NOTES PAYABLE

 

The Company had no notes payable outstanding as of March 31, 2024, or December 31, 2023.

 

v3.24.3
LINE OF CREDIT
3 Months Ended
Mar. 31, 2024
Line Of Credit  
LINE OF CREDIT

8. LINE OF CREDIT

 

In November 2022, the Company secured a line of credit with a bank with a limit of $1,000,000. In November 2023, the Company amended and restated this line of credit. The line of credit has a maturity date of November 30, 2024, and bears interest at one percent (1%) above the prime rate (9.50% at March 31, 2024). As of March 31, 2024, the balance due under the line of credit was $1,000,000. As of December 31, 2023, the balance due under the line of credit was $1,000,000.

 

In June 2023, Range Environmental secured a bank loan with a limit of $1,000,000. In November 2023, the loan amount was increased to $1,400,000. Principal and accrued interest payments are required in March, June, September and December 2024. The loan has a maturity date of December 31, 2024, and bears interest at the prime rate (8.50% at March 31, 2024). As of March 31, 2024, the balance due under the line of credit was $1,400,000. As of December 31, 2023, the balance due under the loan was $1,400,000.

 

 

v3.24.3
LONG-TERM DEBT OBLIGATIONS
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
LONG-TERM DEBT OBLIGATIONS

9. LONG-TERM DEBT OBLIGATIONS

 

Long-term debt consists of debt on vehicles and equipment, which serves as the collateral, and debt issued as part of the acquisition of Collins Building.

 

Interest rates on the equipment financings range from 3.69% to 9.95% for 2024 and mature between 2025 through 2029.

 

The Collins Building debt consists of a five-year secured promissory note with an original principal amount of $2,000,000, bearing interest at 7.0% per annum (the “First Promissory Note”), and a two-year secured promissory note with an original principal amount of $2,035,250, bearing interest at 8.25% per annum (the “Second Promissory Note”, and, together with the First Promissory Note, the “Collins Promissory Notes”). The First Promissory Note is secured by the acquired real property and quarry infrastructure and the Second Promissory Note is secured by the acquired equipment. At March 31, 2024, the First Promissory Note had an outstanding balance of $1,830,106 and the Second Promissory Note had an outstanding balance of $1,557,549.

 

A summary of payments due under the long-term debt by year is as follows:

 

   Equipment
Financing
  

Collins

Promissory Notes

 
         
2024 – due between April 1, 2024 and March 31, 2025  $1,139,038   $1,374,782 
2025 – due between April 1, 2025 and March 31, 2026   971,776    924,611 
2026 – due between April 1, 2026 and March 31, 2027   799,740    413,000 
2027 – due between April 1, 2027 and March 31, 2028   784,521    442,375 
2028 and later – due on April 1, 2028 and thereafter   527,030    232,887 
Total long-term debt  $4,222,105   $3,387,655 

 

v3.24.3
MAJOR CUSTOMER AND CONCENTRATION OF CREDIT RISK
3 Months Ended
Mar. 31, 2024
Risks and Uncertainties [Abstract]  
MAJOR CUSTOMER AND CONCENTRATION OF CREDIT RISK

10. MAJOR CUSTOMER AND CONCENTRATION OF CREDIT RISK

 

Sales to the Company’s largest customer were 67% of total sales for the three months ended March 31, 2024. Sales to the Company’s largest customer for the year ended December 31, 2023 was 70%.

 

Accounts receivable from the same customer were 89% of total accounts receivable as of March 31, 2024 and 70% as of December 31, 2023.

 

v3.24.3
COMMITMENTS AND CONTINGENCIES
3 Months Ended
Mar. 31, 2024
Commitments and Contingencies Disclosure [Abstract]  
COMMITMENTS AND CONTINGENCIES

11. COMMITMENTS AND CONTINGENCIES

 

From time to time, the Company is involved in legal matters arising in the ordinary course of business. While the Company believes that such matters are currently not material, there can be no assurance that matters arising in the ordinary course of business for which the Company is, or could be, involved in litigation, will not have an adverse effect on its business, financial condition or results of operations.

 

v3.24.3
SEGMENT INFORMATION
3 Months Ended
Mar. 31, 2024
Segment Reporting [Abstract]  
SEGMENT INFORMATION

12. SEGMENT INFORMATION

 

ASC 280, “Segment Reporting” establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organizational structure as well as information about services, categories, business segments and major customers in financial statements. The Company has six reportable segments that are based on the following business units: (i) Range Reclaim; (ii) Range Minerals; (iii) Range Water’ (iv) Range Security; (v) Range Land; and (vi) Graphium Biosciences. In accordance with the “Segment Reporting” Topic of the ASC, the Company’s chief operating decision-maker has been identified as the Company’s Chief Executive Officer, who reviews operating results to make decisions about allocating resources and assessing performance for the entire Company. Existing guidance, which is based on a management approach to segment reporting, establishes requirements to report selected segment information quarterly and to report annually entity-wide disclosures about products and services, major customers and the countries in which the entity holds material assets and reports revenue. All material operating units qualify for aggregation under “Segment Reporting” due to their similar customer base and similarities in (i) economic characteristics, (ii) nature of products and services, and (iii) procurement, manufacturing and distribution processes.

 

The six reportable segments that result from applying the aggregation criteria are as follows:

 

Range Reclaim – land reclamation, water restoration and land repurposing

   
Range Minerals – mining and reclamation activities
   
Range Water – biochar product development and water solutions business
   
Range Security – security services on mine land being reclaimed and repurposed for non-fossil fuel uses
   
Range Land – mine land being acquired, reclaimed and repurposed for non-fossil fuel uses
   
Graphium Biosciences – glycosylated cannabinoid drug development program

 

The Company had no inter-segment sales for the periods presented.

 

 

Summarized financial information concerning the Company’s reportable segments is shown as below:

By Categories

 

   Range Reclaim   Range Minerals   Range Water   Range Security   Range Land   Graphium Biosciences   Corporate   Total 
   For the three months ended March 31, 2024 
   Range Reclaim   Range Minerals   Range Water   Range Security   Range Land   Graphium Biosciences   Corporate   Total 
                                 
Sales  $1,505,983   $1,982,115   $-    421,795   $-   $-   $-   $3,909,893 
Gross profit   (579,683)   336,812    -    261,725    -    -    -    18,854 
Net income (loss)   (1,046,372)   236,576    (33,582)   232,240    -    (131,640)   (471,062)   (1,213,840)
                                         
Total assets   13,090,077    5,487,595    13,219    199,184    1,009,866    8,753    1,004,826    20,813,520 
Depreciation   634,905    -    640    2,890    -    -    -    638,435 
Interest expense   92,978    -    -    -    -    -    82,280    175,258 
Tax expense   -         -    -    -    -    -    - 
Capital expenditures for long-lived assets  $-   $-   $-    -   $-   $-   $-   $- 

 

   Range Reclaim   Range Water   Range Security   Range Land   Graphium Biosciences   Corporate   Total 
   For the three months ended March 31, 2023 
   Range Reclaim   Range Water   Range Security   Range Land   Graphium Biosciences   Corporate   Total 
                             
Sales  $2,988,487   $-   $26,400   $   -   $-   $-   $3,014,887 
Gross profit   638,579    -    10,423    -    -    -    649,002 
Net income (loss)   186,643    (19,164)   (17,105)   -    (106,177)   (271,057)   (226,860)
                                    
Total assets   8,550,781    15,564    77,962    -    8,584    8,412    8,661,303 
Depreciation   352,756    -    1,428    -    -    -    354,184 
Interest expense   42,750    -    -    -    -    887    43,637 
Tax expense   -    -    -    -    -    -    - 
Capital expenditures for long-lived assets  $678,202   $15,350   $52,674   $-   $-   $-   $746,226 

 

v3.24.3
SUBSEQUENT EVENTS
3 Months Ended
Mar. 31, 2024
Subsequent Events [Abstract]  
SUBSEQUENT EVENTS

13. SUBSEQUENT EVENTS

 

In April 2024, the Company issued options to purchase 250,000 shares of the Company’s common stock to an officer.

v3.24.3
BUSINESS OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
Basis of Presentation

Basis of Presentation

 

The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries: CLV Azurite Land LLC, Collins Building & Contracting, Inc., Graphium Biosciences, Inc., Range Environmental Resources, Inc., Range Land, LLC, Range Minerals, LLC, Range Natural Resources, Inc., Range Reclaim, LLC, Range Security, LLC, Range Security Resources, LLC, Range Water, LLC, Terra Preta, LLC, Aether Credit Ventures, Inc. (dissolved in November 2023), Pristine Stream Ventures, Inc. (dissolved in November 2023), NextGen AgriTech, Inc. (dissolved in November 2023), and Daedalus Ecosciences, Inc. (merged into Range Impact, Inc. in December 2022), and have been prepared in accordance with accounting principles generally accepted in the United States of America. Intercompany balances and transactions have been eliminated in consolidation.

 

Use of Estimates

Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Actual results could differ from those estimates.

 

Business Combinations

Business Combinations

 

Business combinations are accounted for using the purchase method of accounting under ASC 805, “Business Combinations.” This method requires the Company to record assets and liabilities of the businesses acquired at their estimated fair values as of the acquisition date. Any excess of the cost of the acquisition over the fair value of the net assets acquired is recorded as goodwill. Any excess of the fair value of the net assets acquired over the cost of the acquisition is accounted for as a bargain purchase gain. Determining the fair value requires management to make estimates and assumptions including discount rates, rates of return on assets, and long-term sales growth rates.

 

Revenue Recognition

Revenue Recognition

 

The Company recognizes revenue under ASC 606, “Revenue from Contracts with Customers”. The core principle of the ASC 606 revenue standard is that a company should recognize revenue by analyzing the following five steps: (1) identify the contract with the customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when (or as) each performance obligation is satisfied.

 

The Company primarily invoices customers and recognizes revenue on a periodic basis for equipment and labor hours provided to a customer on a particular job based on an agreed-upon hourly rate sheet or a fixed amount for a project. The Company also invoices customers and recognizes revenue for equipment mobilization fees and materials and supplies required to complete a project. The Company invoices for the sales of chemicals, stone and other products and recognizes revenue when the products are delivered to the customer’s designated site or when control of these products is transferred to its customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those products. Sales taxes and other taxes that the Company collects concurrent with revenue producing activities are excluded from revenue. Costs for equipment, labor and chemicals are generally expensed as incurred since the projects are generally short-term and not subject to a contract. The Company also invoices customers for the provision of environmental security services at an agreed-upon hourly rate for each project. All revenue is recognized at a point in time.

 

The Company recognizes revenue on reclamation contracts over time as performance obligations are satisfied due to the continuous transfer of control to the customer. The Company’s contracts are generally accounted for as a single performance obligation since the Company is providing a significant service of integrating components into a single project. The Company recognizes revenue using a cost-based input method by which actual costs incurred relative to total estimated contract costs determine, as a percentage, progress toward contract completion. This percentage is applied to the contract price to determine the amount of revenue to recognize. The Company believes the cost-based input method is the most faithful depiction of performance because it directly measures the value of the services transferred to the customer.

 

Contract Estimates

Contract Estimates

 

Due to the nature of the Company’s performance obligations, the estimation of total revenue and cost at completion is subject to many variables and requires significant judgment. Since a significant change in one or more of these variables could affect the profitability of contracts, the Company reviews and updates contract-related estimates regularly through a review process in which the Company reviews the progress and execution of performance obligations and the estimated cost at completion.

 

The Company recognizes adjustments in estimated profit on contracts under the cumulative catch-up method. Under this method, the impact of the adjustment on profit recorded to date is recognized in the period the adjustment is identified. Revenue and profit in future periods of contract performance is recognized using the adjusted estimate. If at any time the estimate of contract profitability indicates an anticipated loss on the contract, a provision for the entire loss is recognized in the period it is identified.

 

Contract Modifications

Contract Modifications

 

Contract modifications can occur during the performance of the Company’s contracts. Contracts may be modified to account for changes in contract specifications or requirements. In most instances, contract modifications are for goods or services that are not distinct, and, therefore, are accounted for as part of the existing contract.

 

Cost and Expense Recognition

Cost and Expense Recognition

 

Contract costs include all direct labor, materials, equipment mobilization, subcontractor, and equipment costs, and those indirect costs related to contract performance, such as indirect labor, tools and supplies. Costs are recognized as incurred.

 

The Company recognizes revenue from contracts for financial reporting purposes over time. Progress toward completion of the Company’s contracts is measured by the percentage of cost incurred to date compared to estimated total costs for each contract. This method is used because management considers total cost to be the best available measure of progress on contracts. Because of inherent uncertainties in estimating costs, it is at least reasonably possible that the estimates used will change significantly over the course of the contract’s performance.

 

 

Revenue earned over time compared to a point in time is as follows for the quarters ended March 31, 2024 and 2023.

 

   Quarter Ended
March 31, 2024
   Quarter Ended
March 31, 2023
 
         
Earned over time  $870,494   $- 
Point in time   3,039,399    3,014,887 
Total revenue   3,909,893    3,014,887 

 

Cost of Services

Cost of Services

 

Contract costs include all direct labor, materials, subcontractor, and equipment costs and those indirect costs related to contract performance, such as indirect labor, tools and supplies. For construction contracts, costs are generally recognized as incurred. Under certain circumstances, costs incurred in the period related to future activity on contracts may be capitalized.

 

Costs incurred that do not contribute to satisfying performance obligations are excluded from the cost input calculation for revenue recognition. Excluded costs include both uninstalled materials and abnormal costs. Abnormal costs comprise wasted materials, wasted or rework labor and other resources to fulfill a contract that were not reflected in the price of the contract. A limited allowance for material overages and labor inefficiencies is typically included in our contract costs estimates (and by extension, in the contract price).

 

Cash and Cash Equivalents

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of three months or less at the date of acquisition to be cash equivalents. From time to time, the Company’s cash account balances exceed the balances covered by the Federal Deposit Insurance Corporation. The Company has never suffered a loss due to such excess balances.

 

Accounts Receivable

Accounts Receivable

 

Included as a component of accounts receivable are contract receivables that represent the Company’s unconditional right, subject only to the passage of time, to receive consideration arising from performance obligations under reclamation contracts with customers. Billed contract receivables have been invoiced to customers based on contracted amounts. Contract receivables were $504,050 at March 31, 2024 and $2,100,255 as of December 31, 2023. Trade accounts receivable are stated at the amount management expects to collect from the balances outstanding as of March 31, 2024 or December 31, 2023 in the consolidated balance sheets. Based on management’s assessment, it has concluded that losses on balances outstanding as of those dates will be immaterial and therefore, no allowances were recorded for the three months ended March 31, 2024 or the three months ended March 31, 2023. Accounts receivable, including contract receivables, were $6,003,777 and $7,185,411 at March 31, 2024 and December 31, 2023, respectively. No bad debt expense was accrued in either the three months ended March 31, 2024 or the three months ended March 31, 2023 and there is no allowance for doubtful accounts as of March 31, 2024 or December 31, 2023.

 

Contract Assets

Contract Assets

 

Billing practices are governed by the contract terms of each project based upon costs incurred, achievement of milestones or predetermined schedules. Billings do not necessarily correlate with revenue recognized over time using the percentage-of-completion method. Contract assets include unbilled amounts typically resulting from revenue under long-term contracts when the percentage-of-completion method of revenue recognition is utilized, and revenue recognition exceeds the amount billed to the customer. The Company’s contract assets are reported on a contract-by-contract basis at the end of each reporting period. The Company classifies contract assets as current or noncurrent based on whether the revenue is expected to be recognized sooner or later than one year from the balance sheet date.

 

Details of contract assets arising from reclamation contracts in process as of March 31, 2024 and December 31, 2023 are as follows:

 

   March 31, 2024   December 31, 2023 
Costs incurred on contracts in progress  $920,618   $425,634 
Estimated earnings   716,038    340,528 
Revenue earned on contracts in progress   1,636,656    766,162 
Less: Billings to date   (1,215,558)   (518,852)
Total contract assets  $421,098   $247,310 

 

 

   March 31, 2024   December 31, 2023 
Costs and estimated earnings in excess of billings on contracts in progress  $626,425   $247,310 
Billings in excess of costs and estimated earnings on contracts in progress   (205,327)   - 
Net contract assets  $421,098   $247,310 

 

Property & Equipment

Property & Equipment

 

Property and equipment is carried at cost. Expenditures for maintenance and repairs are charged to cost of services. Additions and betterments are capitalized. The cost and related accumulated depreciation of equipment sold or otherwise disposed of are removed from the accounts and any gain or loss is reflected in the current year’s earnings.

 

   March 31, 2024   December 31, 2023 
         
Equipment  $13,835,929   $13,835,929 
Land   1,563,797    1,563,797 
Buildings   199,500    199,500 
Accumulated depreciation   (2,935,759)   (2,297,324)
Net book value   12,663,467    13,301,902 
Depreciation expense  $638,435   $1,781,573 

 

The Company provides for depreciation of its buildings, property and equipment using the straight-line method for both financial reporting and federal income tax purposes over the estimated six-year useful lives of the assets.

 

The Company assesses the recoverability of its property and equipment by determining whether the depreciation of the assets over their remaining lives can be recovered through projected future cash flows generated by the assets. There were no assets identified for impairment.

 

Land

Land

 

Land is carried at cost. The Company assesses the recoverability of its land by determining whether the cost of the land can be recovered through projected future cash flows generated by the land. No land was identified for impairment.

 

Delivery Costs

Delivery Costs

 

Delivery costs are classified as cost of sales.

 

Goodwill

Goodwill

 

U.S. GAAP requires that goodwill be tested for impairment annually and more frequently if events or changes in circumstances indicate that it is more likely than not (i.e., a likelihood greater than 50%) that the reporting unit is impaired. During interim periods, ASC 350 requires companies to focus on those events and circumstances that affect the significant inputs used to determine the fair value of the reporting unit to determine whether an interim quantitative impairment test is required.

 

The Company performed its quarterly impairment test for goodwill on March 31, 2024. The Company first assessed certain qualitative factors to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount, and whether it is therefore necessary to perform the quantitative impairment test. The qualitative analysis indicated that a quantitative impairment test was not necessary.

 

Income Taxes

Income Taxes

 

The Company follows the asset and liability method of accounting for income taxes. Under this method, deferred income tax assets and liabilities are recognized for the estimated tax consequences attributable to differences between the financial statement carrying values and their respective income tax basis (temporary differences). The effect on deferred income tax assets and liabilities of a change in tax rates is recognized as income (loss) in the period that includes the enactment date.

 

Leases

Leases

 

The Company determines whether a contract is, or contains, a lease at inception. Right-of-use assets represent the Company’s right to use an underlying asset during the lease term, and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Right-of-use assets and lease liabilities are recognized at lease commencement based upon the estimated present value of unpaid lease payments over the lease term. The Company uses its incremental borrowing rate based on the information available at lease commencement in determining the present value of unpaid lease payments. As of March 31, 2024, the Company had no material lease commitments for longer than one year.

 

Stock-Based Compensation

Stock-Based Compensation

 

The Company periodically issues stock options and restricted stock awards to employees and non-employees in non-capital raising transactions for services. The Company accounts for such grants issued and vesting based on ASC 718, Compensation-Stock Compensation whereby the value of the award is measured on the date of grant and recognized for employees as compensation expense on the straight-line basis over the vesting period. Recognition of compensation expense for non-employees is in the same period and manner as if the Company had paid cash for the services. The Company recognizes the fair value of stock-based compensation within its Consolidated Statements of Operations with classification depending on the nature of the services rendered.

 

 

The fair value of the Company’s stock options is estimated using the Black-Scholes-Merton Option Pricing model, which uses certain assumptions related to risk-free interest rates, expected volatility, expected life of the stock options or restricted stock, and future dividends. Compensation expense is recorded based upon the value derived from the Black-Scholes-Merton Option Pricing model and based on actual experience. The assumptions used in the Black-Scholes-Merton Option Pricing model could materially affect compensation expense recorded in future periods.

 

Basic and Diluted Income (Loss) Per Share

Basic and Diluted Income (Loss) Per Share

 

Basic income (loss) per share is computed by dividing the net income (loss) applicable to common stockholders by the weighted average number of outstanding common shares during the period. Shares of restricted stock are included in the basic weighted average number of common shares outstanding from the time they vest. Diluted income (loss) per share is computed by dividing net income (loss) applicable to common stockholders by the weighted average number of common shares outstanding plus the number of additional common shares that would have been outstanding if all dilutive potential common shares had been issued. Diluted income (loss) per share excludes all potential common shares if their effect is anti-dilutive. The following potentially dilutive shares were excluded from the shares used to calculate diluted earnings per share as their inclusion would be anti-dilutive:

 

   March 31, 2024   December 31, 2023 
Options   11,385,877    11,392,544 
Warrants   3,313,335    3,313,335 
Total   14,699,212    14,705,879 

 

Patents and Patent Application Costs

Patents and Patent Application Costs

 

Although the Company believes that its patents and underlying technology have continuing value, the amount of future benefits to be derived from the patents is uncertain. Accordingly, patent costs are expensed as incurred.

 

Research and Development

Research and Development

 

Research and development costs consist primarily of fees paid to consultants and outside service providers, patent fees and costs, and other expenses relating to the acquisition, design, development and testing of the Company’s treatments and product candidates. Research and development costs are expensed as incurred.

 

Fair Value of Financial Instruments

Fair Value of Financial Instruments

 

FASB ASC 825, “Financial Instruments” requires that the Company disclose estimated fair values of financial instruments. Financial instruments held by the Company include, among others, accounts receivable, accounts payable and long-term debt. The carrying amounts reported in the balance sheets for assets and liabilities qualifying as financial instruments are a reasonable estimate of fair value.

 

Segments

Segments

 

As of March 31, 2024, the Company has six operating business segments: (i) Range Reclaim; (ii) Range Minerals; (iii) Range Water; (iv) Range Security; (v) Range Land’ and (vi) Graphium Biosciences. Previously, beginning in October 2021, the Company began operating under two segments: (A) the Drug Development segment, which reports the operating results of the Company’s broad portfolio of glycosylated cannabinoid prodrugs operating under the name Graphium Biosciences, and (B) the Range Reclaim segment, which provides land reclamation, water restoration and incidental mining to mining and non-mining customers throughout Appalachia. The Range Water, Range Security and Range Land business segments began operations in 2023. Beginning in January 2024, Range Minerals, which was previously reported within the Range Reclaim operating business segment, was separately reported as its own operating business segment focused on mining and related reclamation activities, and the Drug Development segment was renamed Graphium Biosciences.

 

 

In accordance with the “Segment Reporting” Topic of the ASC 280, the Company’s chief operating decision-maker has been identified as the Chief Executive Officer, who reviews operating results to make decisions about allocating resources and assessing performance for the entire Company. Existing guidance, which is based on a management approach to segment reporting, establishes requirements to report selected segment information quarterly and to report annually entity-wide disclosures about products and services, major customers, and the countries in which the entity holds material assets and reports revenue. All material operating units qualify for aggregation under “Segment Reporting” due to their similar customer base and similarities in: economic characteristics; nature of products and services; and procurement, manufacturing, and distribution processes.

 

Recent Accounting Pronouncements

Recent Accounting Pronouncements

 

In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures.” This ASU enhances reportable segment disclosures on both an annual and interim basis primarily in regards to the disclosure of significant segment expenses that are regularly provided to the chief operating decision maker (CODM) and included within the reported measure(s) of segment profit or loss. In addition, the ASU requires disclosure, by segment, of other items included in the reported measure(s) of segment profit or loss, including qualitative information describing the composition, nature and type of each item. The ASU also expands disclosure requirements related to the CODM, including how the reported measure(s) of segment profit or loss are used to assess segment performance and allocate resources, and the method used to allocate overhead for significant segment expenses. All current required annual segment reporting disclosures under Topic 280 are now effective for interim periods. The ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The Company is evaluating the impact of adopting this ASU.

 

In December 2023, the FASB issued ASU 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures.” This ASU enhances income tax disclosures by providing information to better assess how an entity’s operations, related tax risks, tax planning and operational opportunities affect its tax rate and prospects for future cash flows. This ASU requires additional disclosures to the annual effective tax rate reconciliation including specific categories and further disaggregated reconciling items that meet the quantitative threshold. Additionally, the ASU requires disclosures relating to income tax expense and payments made to federal, state, local and foreign jurisdictions. This ASU is effective for fiscal years and interim periods beginning after December 15, 2024. The Company is evaluating the impact of adopting this ASU.

v3.24.3
BUSINESS OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
SCHEDULE OF REVENUE EARNED OVERTIME COMPARED TO A POINT IN TIME

Revenue earned over time compared to a point in time is as follows for the quarters ended March 31, 2024 and 2023.

 

   Quarter Ended
March 31, 2024
   Quarter Ended
March 31, 2023
 
         
Earned over time  $870,494   $- 
Point in time   3,039,399    3,014,887 
Total revenue   3,909,893    3,014,887 
SCHEDULE OF CONTRACT ASSETS

Details of contract assets arising from reclamation contracts in process as of March 31, 2024 and December 31, 2023 are as follows:

 

   March 31, 2024   December 31, 2023 
Costs incurred on contracts in progress  $920,618   $425,634 
Estimated earnings   716,038    340,528 
Revenue earned on contracts in progress   1,636,656    766,162 
Less: Billings to date   (1,215,558)   (518,852)
Total contract assets  $421,098   $247,310 

 

 

   March 31, 2024   December 31, 2023 
Costs and estimated earnings in excess of billings on contracts in progress  $626,425   $247,310 
Billings in excess of costs and estimated earnings on contracts in progress   (205,327)   - 
Net contract assets  $421,098   $247,310 

SCHEDULE OF PROPERTY AND EQUIPMENT

 

   March 31, 2024   December 31, 2023 
         
Equipment  $13,835,929   $13,835,929 
Land   1,563,797    1,563,797 
Buildings   199,500    199,500 
Accumulated depreciation   (2,935,759)   (2,297,324)
Net book value   12,663,467    13,301,902 
Depreciation expense  $638,435   $1,781,573 
SCHEDULE OF ANTI-DILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE

   March 31, 2024   December 31, 2023 
Options   11,385,877    11,392,544 
Warrants   3,313,335    3,313,335 
Total   14,699,212    14,705,879 
v3.24.3
RESTATEMENT OF PREVIOUSLY REPORTED FINANCIAL STATEMENTS (Tables)
3 Months Ended
Mar. 31, 2024
Accounting Changes and Error Corrections [Abstract]  
SCHEDULE OF RESTATEMENT ON THE FINANCIAL STATEMENTS

 

   As Previously Reported   Adjustment  

As Restated

 
   As of March 31, 2024 
   As Previously Reported   Adjustment  

As Restated

 
Assets               
                
Total Assets  $20,813,520    -   $20,813,520 
                
Liabilities and Stockholders’ Equity               
                
Current Liabilities               
Accounts payable  $1,706,394    -   $1,706,394 
Line of credit   2,400,000    -    2,400,000 
Current portion of long-term debt   2,513,820    -    2,513,820 
Contract liabilities   205,327    -    205,327 
Accrued expenses   71,670    462,691    534,361 
Total current liabilities   6,897,211    462,691    7,359,902 
Long-term Liabilities               
Long-term debt, net of current portion   5,095,940    -    5,095,940 
Total long-term debt   5,095,940    -    5,095,940 
Total liabilities   11,993,151    462,691    12,455,842 
                
Stockholders’ Equity               
Common stock, par value $0.001 per share; 1,000,000,000 shares authorized; 101,023,485 and 101,023,485 shares issued and outstanding, respectively   101,023    -    101,023 
Additional paid-in-capital   56,552,294    -    56,552,294 
Accumulated deficit   (47,832,948)   (462,691)   (48,295,639)
Total stockholders’ equity   8,820,369    (462,691)   8,357,678 
Total Liabilities and Stockholders’ Equity  $20,813,520    -   $20,813,520 

 

 

The table below presents the effect of the financial statement adjustments related to the restatement discussed above of the Company’s previously reported unaudited consolidated statement of operations for the three-month period ended March 31, 2024:

 

   As Previously Reported   Adjustment  

As Restated

 
  

Three Months Ended March 31, 2024

 
   As Previously Reported   Adjustment  

As Restated

 
             
Revenues  $3,909,893    -   $3,909,893 
Cost of services   3,428,348    462,691    3,891,039 
Gross profit   481,545    (462,691)   18,854 
                
Operating expenses:               
General and administrative   943,901    -    943,901 
Research and development   131,640    -    131,640 
Total operating expenses   1,075,541    -    1,075,541 
                
Loss from operations   (593,996)   (462,691)   (1,056,687)
                
Other income (expense):               
Other income   18,105    -    18,105 
Interest expense   (175,258)   -    (175,258)
Total other income (expense)   (157,153)   -    (157,153)
                
Net loss  $(751,149)   (462,691)  $(1,213,840)
                
Net loss per share – basic and diluted  $(0.01)   -   $(0.01)

 

The table below presents the effect of the financial statement adjustments related to the restatement discussed above of the Company’s previously reported unaudited statement of cash flows for the three-month period ended March 31, 2024:

 

   As Previously Reported   Adjustment   As Restated 
  

Three Months Ended March 31, 2024

 
   As Previously Reported   Adjustment   As Restated 
Cash flows from operating activities:               
Net loss  $(751,149)   (462,691)  $(1,213,840)
                
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:               
Fair value of vested stock options   4,490    -    4,490 
Depreciation   638,435    -    638,435 
Changes in operating assets and liabilities:               
Accounts receivable   1,181,634    -    1,181,634 
Contract assets   (379,115)   -    (379,115)
Prepaid expenses and other current assets   24,568    -    24,568 
Accounts payable   (2,007,621)   -    (2,007,621)
Contract liabilities   205,327    -    205,327 
Accrued expenses   (29,614)   462,691    433,077 
Deposits   -         - 
Net cash provided by (used in) operating activities   (1,113,045)   -    (1,113,045)
                
Cash flows from investing activities:               
Equipment purchases   -    -    - 
Net cash used in investing activities   -         - 
                
Cash flows from financing activities:               
Net cash used in financing activities   (396,057)   -    (396,057)
                
Net decrease in cash and cash equivalents   (1,509,102)   -    (1,509,102)
                
Cash and cash equivalents - beginning of period   2,176,800    -    2,176,800 
Cash and cash equivalents - end of period  $667,698    -   $667,698 
v3.24.3
ACQUISITION OF COLLINS BUILDING & CONTRACTING (Tables)
3 Months Ended
Mar. 31, 2024
Collins Building And Contracting [Member]  
Business Acquisition [Line Items]  
SCHEDULE OF BUSINESS ACQUISITION ALLOCATION OF PURCHASE PRICE

Fair value of assets acquired:     
Equipment  $6,156,000 
Land   554,900 
Buildings   199,500 
Total assets acquired   6,910,400 
Less: Gain on bargain purchase price   (1,875,150)
Purchase price  $5,035,250 
Cash consideration   1,000,000 
Long-term notes issued to the seller   4,035,250 
Total purchase price  $5,035,250 
Acquisition transaction costs incurred  $167,212 
v3.24.3
GOODWILL (Tables)
3 Months Ended
Mar. 31, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
SCHEDULE OF GOODWILL

 

   March 31, 2024   December 31, 2023 
Environmental Services:          
Beginning Balance  $751,421   $751,421 
Acquisitions   -    - 
Adjustments   -    - 
Ending Balance  $751,421   $751,421 
v3.24.3
STOCK OPTIONS (Tables)
3 Months Ended
Mar. 31, 2024
Share-Based Payment Arrangement [Abstract]  
SUMMARY OF STOCK OPTION ACTIVITY

A summary of the Company’s stock option activity during the three months ended March 31, 2024 is as follows:

   Shares  

Weighted

Average

Exercise Price

 
Balance outstanding at December 31, 2023   11,392,544   $0.47 
Granted   -    - 
Exchanged   -    - 
Exercised   -    - 
Expired   (6,667)   4.70 
Forfeited   -    - 
Balance outstanding at March 31, 2024   11,385,877   $0.46 
Balance exercisable at March 31, 2024   11,185,877   $0.47 
SCHEDULE OF STOCK OPTION OUTSTANDING

A summary of the Company’s stock options outstanding as of March 31, 2024 is as follows:

 

   Number of Options   Weighted Average Exercise Price   Weighted Average Grant- Date Stock Price 
Options Outstanding, March 31, 2024   100,000   $0.1337   $0.1337 
    3,050,000   $0.18   $0.18 
    1,550,000   $0.212   $0.212 
    1,150,000   $0.277   $0.277 
    750,000   $0.30   $0.30 
    2,000,000   $0.35   $0.35 
    1,664,542   $0.50   $0.50 
    128,000   $0.96   $0.96 
    350,834   $1.50 - 1.95   $1.50 - 1.95 
    597,500   $2.00 - 2.79   $2.00 - 2.79 
    33,334   $3.10 - 3.80   $3.10 - 3.80 
    11,667   $4.00 - 4.20   $4.00 - 4.20 
    11,385,877           
SCHEDULE OF STOCK OPTIONS OUTSTANDING AND EXERCISABLE

A summary of the Company’s stock options outstanding and exercisable as of March 31, 2024 is as follows:

 

   Number of Options   Weighted Average Exercise Price   Weighted Average Grant- Date Stock Price 
Options Outstanding and Exercisable, March 31, 2024   100,000   $0.1337   $0.1337 
    2,850,000   $0.18   $0.18 
    1,550,000   $0.212   $0.212 
    1,150,000   $0.277   $0.277 
    750,000   $0.30   $0.30 
    2,000,000   $0.35   $0.35 
    1,664,542   $0.50   $0.50 
    128,000   $0.96   $0.96 
    350,834   $1.50 - 1.95   $1.50 - 1.95 
    597,500   $2.00 - 2.79   $2.00 - 2.79 
    33,334   $3.10 - 3.80   $3.10 - 3.80 
    11,667   $4.00 - 4.20   $4.00 - 4.20 
    11,185,877           
v3.24.3
WARRANTS (Tables)
3 Months Ended
Mar. 31, 2024
Warrants  
SCHEDULE OF WARRANTS ACTIVITY

A summary of warrants to purchase common stock issued during the three months ended March 31, 2024 is as follows:

 

SCHEDULE OF WARRANTS ACTIVITY

   Shares  

Weighted

Average

Exercise Price

 
Balance outstanding and exercisable at December 31, 2023   3,313,335   $0.66 
Granted   -    - 
Exercised   -    - 
Expired   -    - 
Balance outstanding and exercisable at March 31, 2024   3,313,335   $0.66 
v3.24.3
LONG-TERM DEBT OBLIGATIONS (Tables)
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
SCHEDULE OF MATURITIES OF LONG TERM DEBT

A summary of payments due under the long-term debt by year is as follows:

 

   Equipment
Financing
  

Collins

Promissory Notes

 
         
2024 – due between April 1, 2024 and March 31, 2025  $1,139,038   $1,374,782 
2025 – due between April 1, 2025 and March 31, 2026   971,776    924,611 
2026 – due between April 1, 2026 and March 31, 2027   799,740    413,000 
2027 – due between April 1, 2027 and March 31, 2028   784,521    442,375 
2028 and later – due on April 1, 2028 and thereafter   527,030    232,887 
Total long-term debt  $4,222,105   $3,387,655 
v3.24.3
SEGMENT INFORMATION (Tables)
3 Months Ended
Mar. 31, 2024
Segment Reporting [Abstract]  
SCHEDULE OF FINANCIAL INFORMATION OF REPORTABLE SEGMENT

Summarized financial information concerning the Company’s reportable segments is shown as below:

By Categories

 

   Range Reclaim   Range Minerals   Range Water   Range Security   Range Land   Graphium Biosciences   Corporate   Total 
   For the three months ended March 31, 2024 
   Range Reclaim   Range Minerals   Range Water   Range Security   Range Land   Graphium Biosciences   Corporate   Total 
                                 
Sales  $1,505,983   $1,982,115   $-    421,795   $-   $-   $-   $3,909,893 
Gross profit   (579,683)   336,812    -    261,725    -    -    -    18,854 
Net income (loss)   (1,046,372)   236,576    (33,582)   232,240    -    (131,640)   (471,062)   (1,213,840)
                                         
Total assets   13,090,077    5,487,595    13,219    199,184    1,009,866    8,753    1,004,826    20,813,520 
Depreciation   634,905    -    640    2,890    -    -    -    638,435 
Interest expense   92,978    -    -    -    -    -    82,280    175,258 
Tax expense   -         -    -    -    -    -    - 
Capital expenditures for long-lived assets  $-   $-   $-    -   $-   $-   $-   $- 

 

   Range Reclaim   Range Water   Range Security   Range Land   Graphium Biosciences   Corporate   Total 
   For the three months ended March 31, 2023 
   Range Reclaim   Range Water   Range Security   Range Land   Graphium Biosciences   Corporate   Total 
                             
Sales  $2,988,487   $-   $26,400   $   -   $-   $-   $3,014,887 
Gross profit   638,579    -    10,423    -    -    -    649,002 
Net income (loss)   186,643    (19,164)   (17,105)   -    (106,177)   (271,057)   (226,860)
                                    
Total assets   8,550,781    15,564    77,962    -    8,584    8,412    8,661,303 
Depreciation   352,756    -    1,428    -    -    -    354,184 
Interest expense   42,750    -    -    -    -    887    43,637 
Tax expense   -    -    -    -    -    -    - 
Capital expenditures for long-lived assets  $678,202   $15,350   $52,674   $-   $-   $-   $746,226 
v3.24.3
SCHEDULE OF REVENUE EARNED OVERTIME COMPARED TO A POINT IN TIME (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Disaggregation of Revenue [Line Items]    
Total revenue $ 3,909,893 $ 3,014,887
Transferred over Time [Member]    
Disaggregation of Revenue [Line Items]    
Total revenue 870,494
Transferred at Point in Time [Member]    
Disaggregation of Revenue [Line Items]    
Total revenue $ 3,039,399 $ 3,014,887
v3.24.3
SCHEDULE OF CONTRACT ASSETS (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Accounting Policies [Abstract]    
Costs incurred on contracts in progress $ 920,618 $ 425,634
Estimated earnings 716,038 340,528
Revenue earned on contracts in progress 1,636,656 766,162
Less: Billings to date (1,215,558) (518,852)
Net contract assets 421,098 247,310
Costs and estimated earnings in excess of billings on contracts in progress 626,425 247,310
Billings in excess of costs and estimated earnings on contracts in progress $ (205,327)
v3.24.3
SCHEDULE OF PROPERTY AND EQUIPMENT (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Property, Plant and Equipment [Line Items]      
Accumulated depreciation $ (2,935,759)   $ (2,297,324)
Net book value 12,663,467   13,301,902
Depreciation 638,435 $ 354,184 1,781,573
Equipment [Member]      
Property, Plant and Equipment [Line Items]      
Property and equipment, gross 13,835,929   13,835,929
Land [Member]      
Property, Plant and Equipment [Line Items]      
Property and equipment, gross 1,563,797   1,563,797
Building [Member]      
Property, Plant and Equipment [Line Items]      
Property and equipment, gross $ 199,500   $ 199,500
v3.24.3
SCHEDULE OF ANTI-DILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE (Details) - shares
3 Months Ended 12 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Anti-dilutive loss per share 14,699,212 14,705,879
Share-Based Payment Arrangement, Option [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Anti-dilutive loss per share 11,385,877 11,392,544
Warrant [Member]    
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]    
Anti-dilutive loss per share 3,313,335 3,313,335
v3.24.3
BUSINESS OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details Narrative)
3 Months Ended
Mar. 31, 2024
USD ($)
Segment
Mar. 31, 2023
USD ($)
Dec. 31, 2023
USD ($)
Accounting Policies [Abstract]      
Contract receivables $ 504,050   $ 2,100,255
Allowances for doubtful accounts receivable 0 $ 0  
Accounts receivable 6,003,777   7,185,411
Bad debt expense 0 $ 0  
Allowances for credit losses $ 0   $ 0
Equipment estimated useful lives 6 years    
Number of operating segments | Segment 6    
v3.24.3
SCHEDULE OF RESTATEMENT ON THE BALANCE SHEET (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Mar. 31, 2023
Dec. 31, 2022
Assets        
Total Assets $ 20,813,520 $ 23,788,144 $ 8,661,303  
Current Liabilities        
Accounts payable 1,706,394 3,714,014    
Line of credit 2,400,000 2,400,000    
Current portion of long-term debt 2,513,820 2,755,792    
Contract liabilities 205,327    
Accrued expenses 534,361 101,283    
Total current liabilities 7,359,902 8,971,089    
Long-term Liabilities        
Long-term debt, net of current portion 5,095,940 5,250,027    
Total long-term debt 5,095,940 5,250,027    
Total liabilities 12,455,842 14,221,116    
Stockholders’ Equity        
Common stock, par value $0.001 per share; 1,000,000,000 shares authorized; 101,023,485 and 101,023,485 shares issued and outstanding, respectively 101,023 101,023    
Additional paid-in-capital 56,552,294 56,547,804    
Accumulated deficit (48,295,639) (47,081,799)    
Total stockholders’ equity 8,357,678 9,567,028 $ 2,712,583 $ 2,939,443
Total Liabilities and Stockholders’ Equity 20,813,520 $ 23,788,144    
Previously Reported [Member]        
Assets        
Total Assets 20,813,520      
Current Liabilities        
Accounts payable 1,706,394      
Line of credit 2,400,000      
Current portion of long-term debt 2,513,820      
Contract liabilities 205,327      
Accrued expenses 71,670      
Total current liabilities 6,897,211      
Long-term Liabilities        
Long-term debt, net of current portion 5,095,940      
Total long-term debt 5,095,940      
Total liabilities 11,993,151      
Stockholders’ Equity        
Common stock, par value $0.001 per share; 1,000,000,000 shares authorized; 101,023,485 and 101,023,485 shares issued and outstanding, respectively 101,023      
Additional paid-in-capital 56,552,294      
Accumulated deficit (47,832,948)      
Total stockholders’ equity 8,820,369      
Total Liabilities and Stockholders’ Equity 20,813,520      
Revision of Prior Period, Adjustment [Member]        
Assets        
Total Assets      
Current Liabilities        
Accounts payable      
Line of credit      
Current portion of long-term debt      
Contract liabilities      
Accrued expenses 462,691      
Total current liabilities 462,691      
Long-term Liabilities        
Long-term debt, net of current portion      
Total long-term debt      
Total liabilities 462,691      
Stockholders’ Equity        
Common stock, par value $0.001 per share; 1,000,000,000 shares authorized; 101,023,485 and 101,023,485 shares issued and outstanding, respectively      
Additional paid-in-capital      
Accumulated deficit (462,691)      
Total stockholders’ equity (462,691)      
Total Liabilities and Stockholders’ Equity      
Restated [Member]        
Assets        
Total Assets 20,813,520      
Current Liabilities        
Accounts payable 1,706,394      
Line of credit 2,400,000      
Current portion of long-term debt 2,513,820      
Contract liabilities 205,327      
Accrued expenses 534,361      
Total current liabilities 7,359,902      
Long-term Liabilities        
Long-term debt, net of current portion 5,095,940      
Total long-term debt 5,095,940      
Total liabilities 12,455,842      
Stockholders’ Equity        
Common stock, par value $0.001 per share; 1,000,000,000 shares authorized; 101,023,485 and 101,023,485 shares issued and outstanding, respectively 101,023      
Additional paid-in-capital 56,552,294      
Accumulated deficit (48,295,639)      
Total stockholders’ equity 8,357,678      
Total Liabilities and Stockholders’ Equity $ 20,813,520      
v3.24.3
SCHEDULE OF RESTATEMENT ON THE BALANCE SHEET (Details) (Parenthetical) - $ / shares
Mar. 31, 2024
Dec. 31, 2023
Accounting Changes and Error Corrections [Abstract]    
Common stock, par value $ 0.001 $ 0.001
Common stock, shares authorized 1,000,000,000 1,000,000,000
Common stock, shares issued 101,023,485 101,023,485
v3.24.3
SCHEDULE OF RESTATEMENT ON THE CONSOLIDATED STATEMENT OF OPERATION (UNAUDITED) (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
New Accounting Pronouncements or Change in Accounting Principle [Line Items]    
Revenues $ 3,909,893 $ 3,014,887
Cost of services 3,891,039 2,365,885
Gross profit 18,854 649,002
Operating expenses:    
General and administrative 943,901 726,048
Research and development 131,640 106,177
Total operating expenses 1,075,541 832,225
Loss from operations (1,056,687) (183,223)
Other income (expense):    
Other income 18,105
Interest expense (175,258) (43,637)
Total other income (expense) (157,153) (43,637)
Net loss $ (1,213,840) $ (226,860)
Net loss per share - basic $ (0.01) $ (0.00)
Net loss per share - diluted $ (0.01) $ (0.00)
Previously Reported [Member]    
New Accounting Pronouncements or Change in Accounting Principle [Line Items]    
Revenues $ 3,909,893  
Cost of services 3,428,348  
Gross profit 481,545  
Operating expenses:    
General and administrative 943,901  
Research and development 131,640  
Total operating expenses 1,075,541  
Loss from operations (593,996)  
Other income (expense):    
Other income 18,105  
Interest expense (175,258)  
Total other income (expense) (157,153)  
Net loss (751,149)  
Revision of Prior Period, Adjustment [Member]    
New Accounting Pronouncements or Change in Accounting Principle [Line Items]    
Revenues  
Cost of services 462,691  
Gross profit (462,691)  
Operating expenses:    
General and administrative  
Research and development  
Total operating expenses  
Loss from operations (462,691)  
Other income (expense):    
Other income  
Interest expense  
Total other income (expense)  
Net loss (462,691)  
Restated [Member]    
New Accounting Pronouncements or Change in Accounting Principle [Line Items]    
Revenues 3,909,893  
Cost of services 3,891,039  
Gross profit 18,854  
Operating expenses:    
General and administrative 943,901  
Research and development 131,640  
Total operating expenses 1,075,541  
Loss from operations (1,056,687)  
Other income (expense):    
Other income 18,105  
Interest expense (175,258)  
Total other income (expense) (157,153)  
Net loss $ (1,213,840)  
v3.24.3
SCHEDULE OF RESTATEMENT ON THE STATEMENT OF CASH FLOWS (UNAUDITED) (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Cash flows from operating activities:      
Net loss $ (1,213,840) $ (226,860)  
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Fair value of vested stock options 4,490  
Depreciation 638,435 354,184 $ 1,781,573
Changes in operating assets and liabilities:      
Accounts receivable 1,181,634 (252,147)  
Contract assets (379,115)  
Prepaid expenses and other current assets 24,568  
Accounts payable (2,007,621) 800,619  
Contract liabilities 205,327    
Accrued expenses 433,077    
Deposits  
Net cash provided by (used in) operating activities (1,113,045) 675,796  
Cash flows from investing activities:      
Equipment purchases (746,226)  
Net cash used in investing activities (746,226)  
Cash flows from financing activities:      
Net cash used in financing activities (396,057) (142,921)  
Net decrease in cash and cash equivalents (1,509,102) (213,351)  
Cash and cash equivalents - beginning of period 2,176,800 442,369 442,369
Cash and cash equivalents - end of period 667,698 $ 229,018 2,176,800
Previously Reported [Member]      
Cash flows from operating activities:      
Net loss (751,149)    
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Fair value of vested stock options 4,490    
Depreciation 638,435    
Changes in operating assets and liabilities:      
Accounts receivable 1,181,634    
Contract assets (379,115)    
Prepaid expenses and other current assets 24,568    
Accounts payable (2,007,621)    
Contract liabilities 205,327    
Accrued expenses (29,614)    
Deposits    
Net cash provided by (used in) operating activities (1,113,045)    
Cash flows from investing activities:      
Equipment purchases    
Net cash used in investing activities    
Cash flows from financing activities:      
Net cash used in financing activities (396,057)    
Net decrease in cash and cash equivalents (1,509,102)    
Cash and cash equivalents - beginning of period 2,176,800    
Cash and cash equivalents - end of period 667,698   2,176,800
Revision of Prior Period, Adjustment [Member]      
Cash flows from operating activities:      
Net loss (462,691)    
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Fair value of vested stock options    
Depreciation    
Changes in operating assets and liabilities:      
Accounts receivable    
Contract assets    
Prepaid expenses and other current assets    
Accounts payable    
Contract liabilities    
Accrued expenses 462,691    
Net cash provided by (used in) operating activities    
Cash flows from investing activities:      
Equipment purchases    
Cash flows from financing activities:      
Net cash used in financing activities    
Net decrease in cash and cash equivalents    
Cash and cash equivalents - beginning of period    
Cash and cash equivalents - end of period  
Restated [Member]      
Cash flows from operating activities:      
Net loss (1,213,840)    
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:      
Fair value of vested stock options 4,490    
Depreciation 638,435    
Changes in operating assets and liabilities:      
Accounts receivable 1,181,634    
Contract assets (379,115)    
Prepaid expenses and other current assets 24,568    
Accounts payable (2,007,621)    
Contract liabilities 205,327    
Accrued expenses 433,077    
Deposits    
Net cash provided by (used in) operating activities (1,113,045)    
Cash flows from investing activities:      
Equipment purchases    
Net cash used in investing activities    
Cash flows from financing activities:      
Net cash used in financing activities (396,057)    
Net decrease in cash and cash equivalents (1,509,102)    
Cash and cash equivalents - beginning of period 2,176,800    
Cash and cash equivalents - end of period $ 667,698   $ 2,176,800
v3.24.3
SCHEDULE OF BUSINESS ACQUISITION ALLOCATION OF PURCHASE PRICE (Details)
1 Months Ended
Aug. 31, 2023
USD ($)
Aug. 31, 2023
USD ($)
Business Acquisition [Line Items]    
Equipment $ 6,156,000 $ 6,156,000
Land 554,900 554,900
Buildings 199,500 199,500
Total assets acquired 6,910,400 6,910,400
Collins Building And Contracting [Member]    
Business Acquisition [Line Items]    
Less: Gain on bargain purchase price (1,875,150)  
Purchase price 5,035,250  
Cash consideration 1,000,000  
Total purchase price 5,035,250  
Acquisition transaction costs incurred $ 167,212 167,212
Range Reclamation Entities [Member]    
Business Acquisition [Line Items]    
Long-term notes issued to the seller   $ 4,035,250
v3.24.3
ACQUISITION OF COLLINS BUILDING & CONTRACTING (Details Narrative) - USD ($)
3 Months Ended
Aug. 31, 2023
Mar. 31, 2024
Mar. 31, 2023
Business Acquisition [Line Items]      
Net loss   $ (1,213,840) $ (226,860)
Collins Building And Contracting [Member]      
Business Acquisition [Line Items]      
Purchase gain recognized amount $ 1,875,150    
Revenues   0  
Net loss   $ 270,755  
Separation Agreement [Member] | Collins Building And Contracting [Member]      
Business Acquisition [Line Items]      
Agreement, description cash consideration of $1,000,000, (b) a five-year secured promissory note in the principal amount of $2,000,000, bearing interest at 7.0% per annum (the “First Promissory Note”), and (c) a two-year secured promissory note in the principal amount of $2,035,250, bearing interest at 8.25% per annum (the “Second Promissory Note”).    
v3.24.3
SCHEDULE OF GOODWILL (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Goodwill and Intangible Assets Disclosure [Abstract]    
Beginning Balance $ 751,421 $ 751,421
Acquisitions
Adjustments
Ending Balance $ 751,421 $ 751,421
v3.24.3
GOODWILL (Details Narrative) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Goodwill and Intangible Assets Disclosure [Abstract]      
Goodwill $ 751,421 $ 751,421 $ 751,421
v3.24.3
SUMMARY OF STOCK OPTION ACTIVITY (Details)
3 Months Ended
Mar. 31, 2024
$ / shares
shares
Share-Based Payment Arrangement [Abstract]  
Shares Outstanding, Balance 11,392,544
Weighted Average Exercise Price, Outstanding Balance | $ / shares $ 0.47
Shares, Granted
Weighted Average Exercise Price, Exercised | $ / shares
Shares, Exchanged
Weighted Average Exercise Price, Exchanged | $ / shares
Shares, Exercised
Shares, Expired (6,667)
Weighted Average Exercise Price, Expired | $ / shares $ 4.70
Shares, Forfeited
Weighted Average Exercise Price, Forfeited | $ / shares
Shares Outstanding, Balance 11,385,877
Weighted Average Exercise Price, Outstanding Balance | $ / shares $ 0.46
Shares, Balance Exercisable 11,185,877
Weighted Average Exercise Price, Balance Exercisable | $ / shares $ 0.47
v3.24.3
SCHEDULE OF STOCK OPTION OUTSTANDING (Details) - $ / shares
3 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 11,385,877 11,392,544
Weighted Average Exercise Price, Outstanding Balance $ 0.46 $ 0.47
Stock Options One [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 100,000  
Weighted Average Exercise Price, Outstanding Balance $ 0.1337  
Weighted Average Exercise Price, Granted $ 0.1337  
Stock Options Two [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 3,050,000  
Weighted Average Exercise Price, Outstanding Balance $ 0.18  
Weighted Average Exercise Price, Granted $ 0.18  
Stock Options Three [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 1,550,000  
Weighted Average Exercise Price, Outstanding Balance $ 0.212  
Weighted Average Exercise Price, Granted $ 0.212  
Stock Options Four [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 1,150,000  
Weighted Average Exercise Price, Outstanding Balance $ 0.277  
Weighted Average Exercise Price, Granted $ 0.277  
Stock Options Five [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 750,000  
Weighted Average Exercise Price, Outstanding Balance $ 0.30  
Weighted Average Exercise Price, Granted $ 0.30  
Stock Options Six [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 2,000,000  
Weighted Average Exercise Price, Outstanding Balance $ 0.35  
Weighted Average Exercise Price, Granted $ 0.35  
Stock Options Seven [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 1,664,542  
Weighted Average Exercise Price, Outstanding Balance $ 0.50  
Stock Options Seven [Member] | Minimum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Weighted Average Exercise Price, Granted $ 0.50  
Stock Options Eight [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 128,000  
Weighted Average Exercise Price, Outstanding Balance $ 0.96  
Weighted Average Exercise Price, Granted $ 0.96  
Stock Options Nine [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 350,834  
Stock Options Nine [Member] | Minimum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Weighted Average Exercise Price, Outstanding Balance $ 1.50  
Weighted Average Exercise Price, Granted 1.50  
Stock Options Nine [Member] | Maximum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Weighted Average Exercise Price, Outstanding Balance 1.95  
Weighted Average Exercise Price, Granted $ 1.95  
Stock Options Ten [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 597,500  
Stock Options Ten [Member] | Minimum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Weighted Average Exercise Price, Outstanding Balance $ 2.00  
Weighted Average Exercise Price, Granted 2.00  
Stock Options Ten [Member] | Maximum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Weighted Average Exercise Price, Outstanding Balance 2.79  
Weighted Average Exercise Price, Granted $ 2.79  
Stock Options Eleven [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 33,334  
Stock Options Eleven [Member] | Minimum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Weighted Average Exercise Price, Outstanding Balance $ 3.10  
Weighted Average Exercise Price, Granted 3.10  
Stock Options Eleven [Member] | Maximum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Weighted Average Exercise Price, Outstanding Balance 3.80  
Weighted Average Exercise Price, Granted $ 3.80  
Stock Options Twelve [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Shares outstanding balance 11,667  
Stock Options Twelve [Member] | Minimum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Weighted Average Exercise Price, Outstanding Balance $ 4.00  
Weighted Average Exercise Price, Granted 4.00  
Stock Options Twelve [Member] | Maximum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Weighted Average Exercise Price, Outstanding Balance 4.20  
Weighted Average Exercise Price, Granted $ 4.20  
v3.24.3
SCHEDULE OF STOCK OPTIONS OUTSTANDING AND EXERCISABLE (Details)
Mar. 31, 2024
$ / shares
shares
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 11,185,877
Weighted Average Exercise Price, Options Outstanding and exercisable $ 0.47
Stock Options One [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 100,000
Weighted Average Exercise Price, Options Outstanding and exercisable $ 0.1337
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable $ 0.1337
Stock Options Two [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 2,850,000
Weighted Average Exercise Price, Options Outstanding and exercisable $ 0.18
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable $ 0.18
Stock Options Three [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 1,550,000
Weighted Average Exercise Price, Options Outstanding and exercisable $ 0.212
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable $ 0.212
Stock Options Four [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 1,150,000
Weighted Average Exercise Price, Options Outstanding and exercisable $ 0.277
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable $ 0.277
Stock Options Five [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 750,000
Weighted Average Exercise Price, Options Outstanding and exercisable $ 0.30
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable $ 0.30
Stock Options Six [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 2,000,000
Weighted Average Exercise Price, Options Outstanding and exercisable $ 0.35
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable $ 0.35
Stock Options Seven [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 1,664,542
Weighted Average Exercise Price, Options Outstanding and exercisable $ 0.50
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable $ 0.50
Stock Options Eight [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 128,000
Weighted Average Exercise Price, Options Outstanding and exercisable $ 0.96
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable $ 0.96
Stock Options Nine [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 350,834
Stock Options Nine [Member] | Minimum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Weighted Average Exercise Price, Options Outstanding and exercisable $ 1.50
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable 1.50
Stock Options Nine [Member] | Maximum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Weighted Average Exercise Price, Options Outstanding and exercisable 1.95
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable $ 1.95
Stock Options Ten [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 597,500
Stock Options Ten [Member] | Minimum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Weighted Average Exercise Price, Options Outstanding and exercisable $ 2.00
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable 2.00
Stock Options Ten [Member] | Maximum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Weighted Average Exercise Price, Options Outstanding and exercisable 2.79
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable $ 2.79
Stock Options Eleven [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 33,334
Stock Options Eleven [Member] | Minimum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Weighted Average Exercise Price, Options Outstanding and exercisable $ 3.10
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable 3.10
Stock Options Eleven [Member] | Maximum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Weighted Average Exercise Price, Options Outstanding and exercisable 3.80
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable $ 3.80
Stock Options Twelve [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of Options, Options Outstanding and exercisable | shares 11,667
Stock Options Twelve [Member] | Minimum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Weighted Average Exercise Price, Options Outstanding and exercisable $ 4.00
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable 4.00
Stock Options Twelve [Member] | Maximum [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Weighted Average Exercise Price, Options Outstanding and exercisable 4.20
Weighted Average Grant-date Stock Price, Options Outstanding and exercisable $ 4.20
v3.24.3
STOCK OPTIONS (Details Narrative) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Employee Benefits and Share-Based Compensation $ 4,490 $ 0  
Share-Based Payment Arrangement, Nonvested Award, Option, Cost Not yet Recognized, Amount $ 17,960    
Stock options outstanding 11,385,877   11,392,544
Stock options, intrinsic value $ 1,133,480    
Directors and Advisors and Employees [Member]      
Stock options granted 0 0  
v3.24.3
SCHEDULE OF WARRANTS ACTIVITY (Details) - Warrant [Member]
3 Months Ended
Mar. 31, 2024
$ / shares
shares
Number of Shares, Warrants Outstanding and Exercisable, Beginning Balance | shares 3,313,335
Weighted Average Exercise Price, Warrants Outstanding and Exercisable, Beginning Balance | $ / shares $ 0.66
Number of Shares, Warrants Granted | shares
Weighted Average Exercise Price, Warrants Outstanding, Granted | $ / shares
Number of Shares, Warrants Exercised | shares
Weighted Average Exercise Price, Warrants Outstanding, Exercised | $ / shares
Number of Shares, Warrants Expired | shares
Weighted Average Exercise Price, Warrants Outstanding, Expired | $ / shares
Number of Shares, Warrants Outstanding and Exercisable Ending | shares 3,313,335
Weighted Average Exercise Price, Warrants Outstanding, Outstanding and Exercisable, Ending Balance | $ / shares $ 0.66
v3.24.3
WARRANTS (Details)
Mar. 31, 2024
USD ($)
shares
Common Stock [Member]  
Warrants outstanding | shares 3,313,335
Warrant [Member]  
Warrants intrinsic value | $ $ 30,000
v3.24.3
NOTES PAYABLE (Details Narrative)
Mar. 31, 2024
USD ($)
Debt Disclosure [Abstract]  
Notes payable outstanding $ 0
v3.24.3
LINE OF CREDIT (Details Narrative) - USD ($)
1 Months Ended
Nov. 30, 2023
Jun. 30, 2023
Nov. 30, 2022
Mar. 31, 2024
Dec. 31, 2023
Line of Credit Facility [Line Items]          
Line of credit facility, maximum borrowing capacity     $ 1,000,000    
Line of credit maturity date     Nov. 30, 2024    
Bears interest percentage     1.00%    
Prime rate percentage       9.50%  
Line of credit       $ 1,000,000 $ 1,000,000
Secured Debt [Member]          
Line of Credit Facility [Line Items]          
Line of credit facility, maximum borrowing capacity   $ 1,000,000      
Line of credit maturity date   Dec. 31, 2024      
Prime rate percentage       8.50%  
Line of credit       $ 1,400,000 $ 1,400,000
Loan increased amount $ 1,400,000        
v3.24.3
SCHEDULE OF MATURITIES OF LONG TERM DEBT (Details)
Mar. 31, 2024
USD ($)
Equipment Financing [Member]  
Short-Term Debt [Line Items]  
2024 – due between April 1, 2024 and March 31, 2025 $ 1,139,038
2025 – due between April 1, 2025 and March 31, 2026 971,776
2026 – due between April 1, 2026 and March 31, 2027 799,740
2027 – due between April 1, 2027 and March 31, 2028 784,521
2028 and later – due on April 1, 2028 and thereafter 527,030
Total long-term debt 4,222,105
Collins Promissory Notes [Member]  
Short-Term Debt [Line Items]  
2024 – due between April 1, 2024 and March 31, 2025 1,374,782
2025 – due between April 1, 2025 and March 31, 2026 924,611
2026 – due between April 1, 2026 and March 31, 2027 413,000
2027 – due between April 1, 2027 and March 31, 2028 442,375
2028 and later – due on April 1, 2028 and thereafter 232,887
Total long-term debt $ 3,387,655
v3.24.3
LONG-TERM DEBT OBLIGATIONS (Details Narrative)
3 Months Ended
Mar. 31, 2024
USD ($)
Debt Instrument [Line Items]  
Long term debt, maturity description mature between 2025 through 2029
Intrest rate 9.50%
First Promissory Note [Member]  
Debt Instrument [Line Items]  
Principal amount $ 2,000,000
Intrest rate 7.00%
Outstanding balance $ 1,830,106
Second Promissory Note [Member]  
Debt Instrument [Line Items]  
Principal amount $ 2,035,250
Intrest rate 8.25%
Outstanding balance $ 1,557,549
Minimum [Member]  
Debt Instrument [Line Items]  
Long term debt, interest rates 3.69%
Maximum [Member]  
Debt Instrument [Line Items]  
Long term debt, interest rates 9.95%
v3.24.3
MAJOR CUSTOMER AND CONCENTRATION OF CREDIT RISK (Details Narrative) - Customer Concentration Risk [Member] - Largest Customer [Member]
3 Months Ended 12 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Revenue Benchmark [Member]    
Concentration Risk [Line Items]    
Concentration risk percentage 67.00% 70.00%
Accounts Receivable [Member]    
Concentration Risk [Line Items]    
Concentration risk percentage 89.00% 70.00%
v3.24.3
SCHEDULE OF FINANCIAL INFORMATION OF REPORTABLE SEGMENT (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Segment Reporting Information [Line Items]      
Sales $ 3,909,893 $ 3,014,887  
Gross profit 18,854 649,002  
Net income (loss) (1,213,840) (226,860)  
Assets 20,813,520 8,661,303 $ 23,788,144
Depreciation 638,435 354,184 $ 1,781,573
Interest expense 175,258 43,637  
Tax expense  
Capital expenditures for long-lived assets 746,226  
Range Reclaim [Member]      
Segment Reporting Information [Line Items]      
Sales 1,505,983 2,988,487  
Gross profit (579,683) 638,579  
Net income (loss) (1,046,372) 186,643  
Assets 13,090,077 8,550,781  
Depreciation 634,905 352,756  
Interest expense 92,978 42,750  
Tax expense  
Capital expenditures for long-lived assets 678,202  
Range Minerals [Member]      
Segment Reporting Information [Line Items]      
Sales 1,982,115    
Gross profit 336,812    
Net income (loss) 236,576    
Assets 5,487,595    
Depreciation    
Interest expense    
Capital expenditures for long-lived assets    
Range Water [Member]      
Segment Reporting Information [Line Items]      
Sales  
Gross profit  
Net income (loss) (33,582) (19,164)  
Assets 13,219 15,564  
Depreciation 640  
Interest expense  
Tax expense  
Capital expenditures for long-lived assets 15,350  
Range Security [Member]      
Segment Reporting Information [Line Items]      
Sales 421,795 26,400  
Gross profit 261,725 10,423  
Net income (loss) 232,240 (17,105)  
Assets 199,184 77,962  
Depreciation 2,890 1,428  
Interest expense  
Tax expense  
Capital expenditures for long-lived assets 52,674  
Range Land [Member]      
Segment Reporting Information [Line Items]      
Sales  
Gross profit  
Net income (loss)  
Assets 1,009,866  
Depreciation  
Interest expense  
Tax expense  
Capital expenditures for long-lived assets  
Graphium Biosciences [Member]      
Segment Reporting Information [Line Items]      
Sales  
Gross profit  
Net income (loss) (131,640) (106,177)  
Assets 8,753 8,584  
Depreciation  
Interest expense  
Tax expense  
Capital expenditures for long-lived assets  
Corporate Segment [Member]      
Segment Reporting Information [Line Items]      
Sales  
Gross profit  
Net income (loss) (471,062) (271,057)  
Assets 1,004,826 8,412  
Depreciation  
Interest expense 82,280 887  
Tax expense  
Capital expenditures for long-lived assets  
v3.24.3
SEGMENT INFORMATION (Details Narrative)
3 Months Ended
Mar. 31, 2024
Segment
Segment Reporting [Abstract]  
Number of reportable segments 6
v3.24.3
SUBSEQUENT EVENTS (Details Narrative)
1 Months Ended
Apr. 30, 2024
shares
Subsequent Event [Member] | Common Stock [Member]  
Subsequent Event [Line Items]  
Issued options to purchase shares of an officer 250,000

Range Impact (QB) (USOTC:RNGE)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more Range Impact (QB) Charts.
Range Impact (QB) (USOTC:RNGE)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more Range Impact (QB) Charts.