NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
NOTE
1-
ORGANIZATION AND BASIS OF PRESENTATION
Green
EnviroTech Holdings Corp. (the “Company”) was incorporated on June 26, 2007, under the name Wolfe Creek Mining, Inc.
formed under the laws of the State of Delaware. On November 20, 2009, the Company completed a reverse merger transaction pursuant
to which it acquired Green EnviroTech Corp., a Nevada corporation. Wolfe Creek Mining, Inc. up until November 20, 2009, was primarily
engaged in the acquisition and exploration of mining properties. Green EnviroTech Corp was incorporated on October 6, 2008 and
was engaged in plastics recovery. The financial statements included herein are the financials of Green EnviroTech Holdings Corp.
and subsidiaries from October 6, 2008 to current.
Going
Concern
These
consolidated financial statements have been prepared on a going concern basis which assumes the Company will be able to realize
its assets and discharge its liabilities in the normal course of business for the foreseeable future. For the year ended December
31, 2018, the Company had a net loss. The Company also had a working capital deficit and an accumulated deficit. Further losses
are anticipated in the development of the Company’s business raising substantial doubt and its ability to continue as a
going concern. The ability to continue as a going concern is dependent upon the Company generating profitable operations in the
future and/or to obtain the necessary financing to meet its obligations and repay its liabilities when they come due from normal
business operations. Management intends to finance operating costs over the next twelve months with loans and/or private placement
of common stock.
The
continuation of the Company as a going concern is dependent upon the continued financial support from our shareholders and our
ability to obtain necessary equity financing to continue toward funding our first operation.
The
Company has had very little operating history to date. These consolidated financial statements do not include any adjustments
to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should
the Company be unable to continue as a going concern. These factors raise substantial doubt regarding its ability to continue
as a going concern.
Besides
generating revenues from proposed operations, the Company may need to raise additional funds to expand operations to the point
at which it can achieve profitability. The terms of new debt or equity that may be raised may not be on terms acceptable to the
Company. If it fails to raise adequate funds from unrelated third parties, its officers and directors may need to contribute additional
funds to sustain operations.
NOTE
2-
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles
of Consolidation
The
consolidated financial statements include the accounts of the Company and its subsidiary, GETH CFP, Inc., a wholly owned subsidiary,
formed in Delaware on February 9, 2017. This subsidiary will be our new carbon finishing plant to be located in Ohio. Intercompany
balances and transactions were eliminated between the entities.
Reclassifications
Certain
reclassifications have been made to the prior period’s financial statements to conform to the current period’s presentation.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
Use
of Estimates
The
preparation of consolidated 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
disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts
of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Cash
and Cash Equivalents
We
consider cash equivalents when purchased to be all highly liquid debt instruments and other short-term investments with maturity
of three months or less.
We
maintain cash and cash equivalent balances at one financial institution that is insured by the Federal Deposit Insurance Corporation.
We do not have any cash equivalents as of December 31, 2018 and 2017, respectively.
Fixed
Assets
Fixed
assets are stated at cost, less accumulated depreciation. Depreciation is provided using the straight-line method over the estimated
useful lives of the related assets. Costs of maintenance and repairs will be charged to expense as incurred.
Construction
in Progress
Construction
in progress is stated at cost, which includes the costs of construction and other direct costs attributable to the construction.
No provision for depreciation is made on construction in progress until such time as the relevant assets are completed and put
into use. During the year end December 31, 2017, we incurred engineering and design costs on our first planned GEN 1 End of
Life Tire Processing Plant. The engineering and design includes process flow diagrams, equipment specifications, building layout
and piping and instrument drawings. These costs are carried in Construction in Progress. Interest on the borrowing related
to construction is capitalized in accordance with ASC 835-20
Capitalization of Interest.
During the years ended December
31, 2018 and 2017, there were $37,931 and $8,044 interest capitalized, respectively.
During the year ended December
31, 2018, due to lack of funding, the Company determined to fully impair the assets in construction in progress and recognized
an impairment loss of $980,801. The balance in construction in progress after the recognition of the impairment loss of $114,386
represents the value for the equipment that was used to settle an existing payable to the vendor who refurbished the related equipment.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
Recoverability
of Long-Lived Assets
We
will review long-lived assets on a periodic basis whenever events and changes in circumstances have occurred which may indicate
a possible impairment. The assessment for potential impairment will be based primarily on our ability to recover the carrying
value of our long-lived assets from expected future cash flows from our operations on an undiscounted basis. Please refer to Construction
in Progress.
If
such assets are determined to be impaired, the impairment recognized is the amount by which the carrying value of the assets exceeds
the fair value of the assets. Fixed assets to be disposed of by sale will be carried at the lower of the then current carrying
value or fair value less estimated costs to sell.
Income
Taxes
We
account for income taxes in accordance with Accounting Standards Codification (“ASC”) 740,
Income Taxes
. There
are two major components of income tax expense, current and deferred. Current income tax expense approximates cash to be paid
or refunded for taxes for the applicable period. Deferred tax assets and liabilities are determined based upon the difference
between the financial statement and tax basis of assets and liabilities as measured by the enacted tax rates, which will be in
effect when these differences reverse. Deferred tax expense or benefit is the result of changes between deferred tax assets and
liabilities.
A
valuation allowance is established when, based on an evaluation of objective verifiable evidence, it is more likely than not that
some portion or all of deferred tax assets will not be realized.
ASC
740-10 prescribes a recognition threshold and measurement attribute for the financial statement recognition of a tax position
taken or expected to be taken on a tax return. Under ASC 740-10, a tax benefit from an uncertain tax position taken or expected
to be taken may be recognized only if it is “more likely than not” that the position is sustainable upon examination,
based on its technical merits. The tax benefit of a qualifying position under ASC 740-10 would equal the largest amount of tax
benefit that is greater than 50% likely of being realized upon ultimate settlement with a taxing authority having full knowledge
of all the relevant information. A liability (including interest and penalties, if applicable) is established to the extent a
current benefit has been recognized on a tax return for matters that are considered contingent upon the outcome of an uncertain
tax position. Related interest and penalties, if any, are included as components of income tax expense and income taxes payable.
As
of January 1, 2018, we have analyzed filing positions in each of the federal and state jurisdictions where we are required to
file income tax returns, as well as all open tax years in these jurisdictions. We have identified the U.S. federal, California
and Ohio as our “major” tax jurisdictions. Generally, we remain subject to Internal Revenue Service and California
Franchise Tax Board examination of our 2010 through 2018 Tax Returns. We will file our first Ohio Corporate Franchise Tax Board
return for the year ended December 31, 2018, in 2019. We have certain tax attribute carry forwards, which will remain subject
to review and adjustment by the relevant tax authorities until the statute of limitations closes with respect to the year in which
such attributes are utilized.
We
believe that our income tax filing positions and deductions will be sustained on audit and do not anticipate any adjustments that
will result in a material change to our financial position. Therefore, no reserves for uncertain income tax position have been
recorded pursuant to ASC 740. In addition, we did not record a cumulative effect adjustment related to the adoption of ASC 740.
Related interest and penalties, if any, are included as components of income tax expense and income taxes payable.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
(Loss)
Per Share of Common Stock
We
follow ASC 260,
Earnings per Share
. Basic net loss per common share is computed using the weighted average number of common
shares outstanding. Diluted earnings per share (EPS) include additional dilution from common stock equivalents, such as stock
issuable pursuant to the exercise of stock options and warrants and conversion of debt and preferred stock. Common stock
equivalents are not included in the computation of diluted earnings per share when we report a loss because to do so would be
anti-dilutive for periods presented.
As of December 31, 2018, we had common stock equivalents related to outstanding
warrants of 24,358,342 and 102,048,949 related to shares issuable upon conversion of debt and preferred stock.
Stock-Based
Awards
ASC
718
Compensation – Stock Compensation
prescribes accounting and reporting standards for all share-based payment transactions
in which employee services are acquired. Transactions include incurring liabilities, or issuing or offering to issue shares, options,
and other equity instruments such as employee stock ownership plans and stock appreciation rights. Share-based payments to employees,
including grants of employee stock options, are recognized as compensation expense in the financial statements based on their
fair values. That expense is recognized over the period during which an employee is required to provide services in exchange for
the award, known as the requisite service period (usually the vesting period).
We
account for stock-based compensation issued to non-employees and consultants in accordance with the provisions of ASC 505-50,
Equity – Based Payments to Non-Employees.
Measurement of share-based payment transactions with non-employees is based
on the fair value of whichever is more reliably measurable: (a) the goods or services received; or (b) the equity instruments
issued. The fair value of the share-based payment transaction is determined at the earlier of performance commitment date or performance
completion date.
We
measure the cost of employee services received in exchange for an award of equity instruments, including stock options, based
on the grant-date fair value of the award and recognize it as compensation expense over the period the employee is required to
provide service in exchange for the award, usually the vesting period. We estimate the fair value of share-based payment awards
on the date of grant using an option-pricing model. The value of the portion of the award that is ultimately expected to vest
is recognized as expense over the requisite service periods in our statement of operations. The forfeitures are estimated at the
time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. For the fiscal
periods ended December 31, 2018 and 2017, we estimated our forfeiture rate to be 0% based on the Company’s historical experience.
There were no stock options granted to employees during the years ended December 31, 2018 and 2017.
During
the years ended December 31, 2018 and 2017, we granted no common stock warrants to investors, lenders, consultants
and certain officers. The fair value of any stock warrants if issued in conjunction with the issuance of
common stock is recorded against common stock as stock issuance cost. The fair value of stock warrants issued in conjunction with
notes payable is recognized as a discount on the related debt and amortized to interest expense over the term to maturity.
The
fair value of stock-based awards to consultants, employees and directors is calculated using the Black-Scholes option pricing
model in valuing options and warrants. The inputs for the valuation analysis of the options and warrants include the market value
of the Company’s common stock, the estimated volatility of the Company’s common stock, the exercise price and the
risk free interest rate.
Fair
Value Measurements
We
have adopted certain provisions of ASC Topic 820. ASC 820 defines fair value, provides a consistent framework for measuring fair
value under generally accepted accounting principles and expands fair value financial statement disclosure requirements. ASC 820’s
valuation techniques are based on observable and unobservable inputs. Observable inputs reflect readily obtainable data from independent
sources, while unobservable inputs reflect our market assumptions. ASC 820 classifies these inputs into the following hierarchy:
|
●
|
Level
1 inputs: Quoted prices for identical instruments in active markets.
|
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
|
●
|
Level
2 inputs: Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets
that are not active; and model-derived valuations whose inputs are observable or whose significant value drivers are observable.
|
|
|
|
|
●
|
Level
3 inputs: Instruments with primarily unobservable value drivers.
|
Recently
Issued Accounting Standards
There
were recently issued updates most of which represented technical corrections to the accounting literature or application to specific
industries and are not expected to have a material impact on our financial position, results of operations or cash flows.
Related
Party
The
Company follows ASC 850, “
Related Party Disclosures,”
for the identification of related parties and disclosure
of related party transactions.
NOTE
3-
LOAN PAYABLE – RELATED PARTY AND CONVERTIBLE
The
Company has had a Line of Credit with H. E. Capital, S. A. since December 3, 2010. This Line of Credit accrues interest at the
rate of 8% per annum and is convertible at $0.10 per share. The due date of the loan was extended to December 31, 2019. During
the year ended December 31, 2018, H.E. Capital converted $40,000 of the debt into 1,000,000 common shares of the Company. H.E.
Capital also advanced to the Company $6,000. The Company paid $6,000 to H. E. Capital during 2018 to reduce debt. During the year
ended December 31, 2017, H.E. Capital converted $230,000 of the debt into 2,300,000 common shares of the Company which H.E. Capital
assigned 2,000,000 common shares directly to a third party. H.E. Capital also advanced to the Company $65,000. The Company paid
$45,200 to H. E. Capital during 2017 to reduce debt. The balance of the loan at December 31, 2018 was $246,537 with accrued interest
in the amount of $81,051. During 2017, H.E. Capital converted $100,000 of its accrued interest into 1,000,000 of common shares
of the Company. For the year ended December 31, 2017, H.E. Capital loan balance was $286,537 with accrued interest in the amount
of $59,743.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
History
of the H. E. Capital loans is as follows:
|
|
December
31, 2018
|
|
|
December
31, 2017
|
|
|
|
|
|
|
|
|
Beginning
Balance
|
|
$
|
286,537
|
|
|
$
|
496,737
|
|
Proceeds
|
|
|
6,000
|
|
|
|
65,000
|
|
Cash
payments
|
|
|
(6,000
|
)
|
|
|
(45,200
|
)
|
Non-cash
conversion
|
|
|
(40,000
|
)
|
|
|
(230,000
|
)
|
|
|
|
|
|
|
|
|
|
Ending
Balance
|
|
$
|
246,537
|
|
|
$
|
286,537
|
|
On
February 1, 2016, we issued an 8%, $134,000 Note Payable to our former CEO Chris Bowers for funds received. The funds were
used for working capital in Smart Fuel Solutions, Inc. (SFS). On September 28, 2016 when we acquired controlling interest in SFS
we assumed the note. The note is convertible at $0.50 per share. This note is in default as of December 31, 2018. As of December
31, 2018 and 2017, the accrued interest on this note was $26,044 and $15,324 respectively.
On
March 3, 2017, we approved a new working capital line of credit loan with our former CEO, Chris Bowers in the amount up
to $150,000 at 8% due December 31, 2018. This note was extended until December 31, 2018, but was not extended further. The note
is now in default. The note has conversion rights into our common shares at $0.10 per share. For the year ended December 31, 2018,
this note has a balance of $54,100 with accrued interest in the amount of $12,222. The Company evaluated this convertible LOC
for Beneficial Conversion Features (BCF) and concluded that the LOC incurred a BCF when it was issued on March 3, 2017. The CF
resulted in a debt discount in the amount of $35,300 which was amortized in full during the year ended December 31, 2017.
On
August 15, 2016, we accepted a Line of Credit (LOC) in the amount of $500,000 from our former CEO Chris Bowers. On November
14, 2016, we accepted a second Line of Credit (LOC) in the amount of $500,000 from our CEO. These two LOCs had an outstanding
balance in the amount of $1,000,000 for both years ended December 31, 2018 and 2017. There was accrued interest in the amount
of $60,000 for the year ended December 31, 2018 and none for the year ended December 31, 2017. These LOCs accrue interest
at the rate of 1% per month based upon $1,000,000 total balance. We have been paying $10,000 per month in interest on the two
LOCs, but we were not able to make these payments for the last six months of 2018. The due date of the two loans was December
31, 2018. These two loans were not extended and are in default. The funds were used for working capital of the Company. The first
LOC has two Addendums attached to it. Addendum A clarifies debt conversion rights attached to the LOC at $0.20 per share of common
stock. Addendum B clarifies other rights attached to the LOC. These other rights are numbered below. (The second LOC has the same
rights as that of the first LOC). The Company evaluated these convertible LOCs for Beneficial Conversion Features (BCF) and concluded
that the second LOC incurred a Beneficial Conversion Features (BCF) when it was issued on November 14, 2016. The BCF resulted
in a debt discount in the amount of $105,600 of which $96,800 was amortized for the year ended December 31, 2017 and $8,800 was
amortized in the year the LOC was accepted. These certain other rights in Addendum B provide for the following:
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
|
1.
|
LOC
has Repayment rights: The LOC has priority principal and interest repayment rights from other sources of capital received
by the Company.
|
|
2.
|
LOC
has Warrant rights: Bowers has the right to receive 500,000 (five hundred thousand) $0.10 warrants for providing the LOC and
250,000 (two hundred fifty thousand) $0.10 warrants per $100,000 drawn against the $500,000 LOC. This would be a total of
1,750,000 $0.10 warrants to be issued to Bowers and/or Assigns for providing the funding and the Company using all $500,000
LOC.
|
|
3.
|
LOC
has Additional Stock Conversion rights: At any time while the LOC is outstanding, Bowers has the right to convert per $100,000
of the LOC for 500,000 shares of duly paid and non-assessable common stock of the Company at a conversion price of $0.20 per
share (subject to adjustment in the event of stock splits or stock dividends) by providing a notice of conversion in a form
reasonably acceptable to the Company. The full conversion of the LOC would be 2,500,000 shares of the Company common stock.
|
The
Company evaluated the addendums under ASC 470-50 and concluded that these addendums did not qualify for debt modification.
The
Company analyzed the conversion options in the convertible loan payables for derivative accounting consideration under ASC 815,
Derivative and Hedging, and determines that the transactions do not qualify for derivative treatment.
NOTE
4-
LOAN PAYABLE – OTHER – NON-CONVERTIBLE
On
November 15, 2012, we issued a promissory note to an individual in the amount of $170,000 at 8% interest. The note was extended
to June 30 and was not further extended. This note is in default as of December 31, 2018. The Company used the funds
to pay off the convertible notes held by Asher Enterprise, Inc. As of December 31, 2018 and 2017 the loan has an outstanding balance
of $170,000 and accrued interest in the amount of $34,130 and $20,530 respectively. The accrued interest in the amount of $49,295
reported for the $170,000 on June 30, 2016 was converted into a new note dated July 1, 2016 with $0.50 per share conversion rights
and accruing interest at 8%. The accrued interest on this new note on December 31, 2018 was $9,875 and was $5,932 on December
31, 2017. The $170,000 balance is not convertible; only the $49,295 is convertible at $0.50 per share. See Note 5
On
March 29, 2017, we entered into a lease and working capital credit facility with Caliber Capital & Leasing LLC and its assignee,
Real Estate Acquisition Development Sales, LLC (“READS”). Under the agreements, READS is providing an initial commitment
of up to $2.5 million for the construction of our first processing line in our centralized Carbon Finishing Plant in Ohio. We
received our first advance on the commitment on October 6, 2017. As of December 31, 2017, we had an outstanding balance in the
amount of $493,000 with accrued interest in the amount of $8,044. As of December 31, 2018, we have an outstanding balance in the
amount of $543,000 with accrued interest in the amount of $59,158. There was an increase of $50,000 in the note which resulted
as a transfer from the Chris Bowers credit line. This is a revolving working capital line which is due in one year and has the
option for two one-year extensions. The interest accrues at 9.5% and is allocated to construction in progress. During the year
ended December 31, 2018, the working capital credit facility was cancelled and the assets in construction in progress
were impaired. Please see Note 2 Construction in Progress
During
the year ended December 31, 2018, the former CEO paid expenses on behalf of the Company of $10,552 and received repayments
of $36,272. The balance due to the related party was $0 and $25,720 as of December 31, 2018 and 2017,
respectively.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
NOTE
5-
LOAN PAYABLE – OTHER –CONVERTIBLE
On
May 16, 2016,
we approved H.E. Capital S.A.’s
(HEC) request to assign to a private company $200,000 of its Line of Credit Note. We approved the request and reduced HEC’s
Line of Credit Note for that amount and recorded a new note. On July 19, 2016, the private company converted $100,000 of
its note into 1,000,000 common shares of the Company’s stock. The note bears interest at 8%, is convertible at $0.10 per
share and is due on December 31, 2017. The note was extended to December 31, 2018, but was not further extended and is
now in default. As of December 31, 2018 and 2017, the balance of this loan is $100,000 with accrued interest in the amount of
$22,422 and $14,422 respectively.
On
July 1, 2016, we issued a convertible promissory note to an individual in the amount of $49,295 at 8% interest due on December
31, 2017. This note is convertible at $0.50 per share. This note at present has not been extended. This note represents the accrued
interest on the $170,000 note we owe the individual. This note was generated at their request. On December 31, 2018 and 2017,
this note had accrued interest in the amount of $9,875 and $5,932 respectively.
On
May 22, 2018, we entered into a 12% interest bearing note agreement with JSJ Investments, Inc. in the amount of $75,000;
the note has a $5,500 original issue discount. It was also determined at issue date, that the note had $69,500
in derivative discount. Amortization of debt discounts amounted to $21,167 for the year ended December 31, 2018. Unamortized debt
discount as of December 31, 2018 amounted to $53,833. The note has a maturity date of May 22, 2019. The Company may pay this note
in full, together with any and all accrued and unpaid interest, plus any applicable pre-payment premium set forth in the agreement
and subject to the terms of the agreement at any time on or prior to the date which occurs 180 days after the date of issue (Prepay
Date). In the event the note is not prepaid in full on or before the Prepay Date, the note will incur a prepayment
premium of 135% for the first 90 days, 140% from 91 days to 120 days, 145% from 121 days to 180 days and 150% until maturity date.
The note has conversion rights at any time after the Prepay Date for its holder at a 40% discount to the lowest trading
price during the previous twenty trading days to the date of a conversion notice. On December 3, 2018, JSJ Investments, Inc. exercised
its right to convert $5,084 of the debt into 3,868,756 common shares of the Company Stock. This note had a balance of $69,916
and accrued interest in the amount of $5,551 as of December 31, 2018.
On
May 31, 2018, we entered into a 12% interest bearing note agreement with Coolidge Capital LLC in the amount of $75,000;
the note has a $4,500 original issue discount. It was also determined on the date of issue, that the note
had $40,366 in derivative discount. Amortization of debt discounts amounted to $32,464 for the year ended December 31, 2018. Unamortized
debt discount as of December 31, 2018 amounted to $12,402. The note has a maturity date of February 28, 2019. The Company may
pay this note in full, together with any and all accrued and unpaid interest, plus any applicable pre-payment premium set
forth in the agreement and subject to the terms of the agreement at any time on or prior to the date which occurs 180 days after
the date of issue. The prepayment schedule of payments would be 115% for the first 30 days, 120% for the first 60 days, 125% for
the first 90 days, 130% for the first 120 days, 135% for the first 150 days and 140% for the first 180 days. After 180 days from
date of issue, there is no prepayment until maturity date when the Note is due with interest. The note has conversion rights
at any time after 180 days after the date of issue for its holder at a 40% discount to the lowest trading price during the previous
twenty trading days to the date of conversion. On December 7, 2018, Coolidge Capital LLC exercised its right to convert $5,116
of the debt into 3,279,428 common shares of the Company Stock. This note had a balance of $69,884 and accrued interest in the
amount of $5,332 for the year ended December 31, 2018.
The
Company analyzed the conversion options in the convertible loan payables for derivative accounting consideration under ASC 815,
Derivative and Hedging, and determined that the transactions did qualify for derivative treatment as indicated with the
notes so effected. The Company then analyzed these convertible notes for
Beneficial
Conversion Features (BCF) and concluded there were no BCF on these loan payable convertible notes.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
NOTE
6-
SECURED DEBENTURES
On
January 24, 2011, the Company entered into a series of securities purchase agreements with accredited investors (the “Investors”),
pursuant to which the Company sold an aggregate of $380,000 in 12% secured debentures (the “Debentures”). The Debentures
were initially due at the earlier of 6 months from the date of issuance or upon the Company receiving gross proceeds from subsequent
financings in the aggregate amount of $1,000,000. The Debentures bear interest at the rate of 12% per annum, payable upon maturity.
The Debentures are secured by the assets of the Company pursuant to security agreements entered into between the Company and the
Investors.
The
balance of these Debentures on December 31, 2018 and 2017 was $305,000. The accrued interest for the years ended December 31,
2018 and 2017 was $311,437 and $274,328 respectively.
NOTE
7-
LOAN PAYABLE – OTHER –CONVERTIBLE –LONG TERM
On
July 20, 2017, we entered into an equity purchase agreement for up to $5,000,000 of our common stock with Peak One Opportunity
Fund, LP (Peak One). In connection with that same agreement, we also entered into a related registration rights agreement. We
issued a non-interest bearing convertible debenture maturing on July 20, 2020 in the amount of $75,000 to Peak One as a commitment
fee in connection with the agreement, as well as agreed to issue 300,000 shares of our common stock as commitment shares. On July
25, 2017, we issued these shares valued at $27,000. The note is convertible after 180 days from issuance at a conversion price
equal to 90% of the lowest closing bid price of the last 20 days prior to the conversion date. During the prior year, it was determined
this note had derivative discount in the amount of $75,000 of which $6,439 was amortized in 2017 leaving a net balance of $68,561
at December 31, 2017. Amortization of debt discounts and conversion amounted to $30,665 for the year ended December 31, 2018.
Unamortized debt discount as of December 31, 2018 amounted to $37,896. During the year ended December 31, 2018, Peak One Opportunity
LP exercised its right to convert $33,300 of this note for 28,060,946 common shares of the Company’s stock. This note had
a balance of $41,700 as of December 31, 2018.
On
July 27, 2017, we received a $75,000 installment in connection with Peak One Opportunity LP (Peak One) purchase agreement for
certain Company convertible non-interest debentures totaling $425,000. We issued to Peak One a three year $75,000 non-interest
bearing debenture maturing on July 26, 2020. The debenture had an OID (original issue discount) in the amount of $12,500. As of
December 31, 2017, $625 had been amortized with a remaining OID in the amount of $11,785. The debentures when issued are convertible
into common shares of the Company with certain terms and conditions as set forth in the agreement. The Holder is entitled to,
at any time or from time to time, to convert the conversion amount into conversion shares, at a conversion price for each share
of common stock equal to the lesser of (a) $0.15 or (b) sixty five percent (65%) of the lowest closing bid price (as reported
by Bloomberg LP) of the common stock for the twenty (20) trading days immediately preceding the date of the date of conversion
of the debentures subject in each case to equitable adjustments resulting from any stock splits, stock dividends, recapitalizations
or similar events. During the prior year, it was determined this note had derivative discount in the amount of $26,492 of which
$2,263 was amortized leaving a balance of $24,229 at December 31, 2017. Amortization of debt discounts amounted to $36,104 for
the year ended December 31, 2018. Unamortized debt discount was fully amortized during the year when the note was fully satisfied
by conversion. During the year ended December 31, 2018, Peak One Opportunity LP exercised its right to convert the note balance
from December 31, 2017 in the amount of $75,000 and $4,000 in penalty for 7,232,569 common shares of the Company’s stock.
This note had no balance at year ended December 31, 2018.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
On
November 28, 2017, we received a $50,000 installment in connection with Peak One Opportunity LP (Peak One) purchase agreement
for certain Company convertible debentures totaling $425,000. We issued to Peak One a three year $50,000 non-interest bearing
debenture maturing on November 27, 2020. The debenture had an OID (original issue discount) in the amount of $8,000. As of December
31, 2017, $222 had been amortized with a remaining OID in the amount of $7,778. The debentures when issued are convertible into
common shares of the Company with certain terms and conditions as set forth in the agreement. The Holder is entitled to, at any
time or from time to time, to convert the conversion amount into conversion shares, at a conversion price for each share of common
stock equal to the lesser of (a) $0.15 or (b) sixty five percent (65%) of the lowest closing bid price (as reported by Bloomberg
LP) of the common stock for the twenty (20) trading days immediately preceding the date of the date of conversion of the debentures
subject in each case to equitable adjustments resulting from any stock splits, stock dividends, recapitalizations or similar events.
During the prior year, it was determined this note had derivative discount in the amount of $14,208 of which $496 was amortized
in 2017 leaving a balance of $13,712 at December 31, 2017. Amortization of debt discounts amounted to $5,889 for the year ended
December 31, 2018. Unamortized debt discount as of December 31, 2018 amounted to $15,601. This note had a balance of $50,000 for
the year ended December 31, 2018.
These
debentures total $91,700 and reflect a net derivative discount in the amount of $53,497. The net of the debentures and the derivative
discount as shown on the balance sheet is $38,203 for the year ended December 31, 2018 as compared to $73,845 for the year ended
December 31, 2017.
NOTE
8-
STOCKHOLDERS’ DEFICIT
Preferred
Stock
The
Company has 25,000,000 preferred shares of $0.001 par value stock authorized.
On
March 8, 2018, we filed with the state of Delaware, Division of Corporations, a Certificate of Designations of Preferences, Rights
and Limitations for 300,000 shares of a Series B Convertible Preferred Stock. The Certificate of Designations was approved by
the Division of Corporations. These Series B Convertible Preferred shares are senior to Common Shareholders in reference to liquidation
dividends and are junior to the Series A Convertible Preferred shares. The Series B Convertible Preferred Shares have an annual
12% dividend with a stated value of $1.00 and have no voting rights. The redemption options for these shares are 105% for the
first 30 days, 110% for the first 60 days, 115% for the first 90 days, 120% for the first 120 days, 125% for the first 150 days
and 130% for the first 180 days, then after no redemption rights. Twelve months from the issue date, the Company has a “mandatory
redemption date” to redeem the outstanding shares not converted. The shares have conversion rights to convert at 75% of
the average of the two lowest common stock prices ten days before the date of conversion.
On
March 13, 2018, the Company issued 85,800 shares of our new Series B Convertible Preferred Stock for $75,000. The Company evaluated
the classification of the Series B Convertible Preferred Stock under ASC 480-10-25 and determined that due to their mandatory
redemption features, the preferred shares were required to be classified as a liability. The embedded conversion option of the
preferred shares was also required to be bifurcated and accounted for as derivative liabilities. When issued, the Company recorded
an OID and derivative discount of $53,090. For the year ended December 31, 2018, the Company amortized the $53,090 discount, when
all of the issued 85,800 shares of Preferred Stock were converted into 32,931,947 shares of common stock which also included $5,148
of accrued dividend.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
On
May 1, 2018, the Company issued 58,300 shares of our Series B Convertible Preferred Stock for $50,000. These shares are shown
in the Liability section of the Consolidated Balance Sheet as $8,673 net of their OID and discounted value of $4,937. The
Company evaluated the classification of the Series B Convertible Preferred Stock under ASC 480-10-25 and determined that due to
their mandatory redemption features, the preferred shares were required to be classified as a liability. The embedded conversion
option of the preferred shares was also required to be bifurcated and accounted for as derivative liabilities. During the year
ended December 31, 2018, the Company recorded an OID and derivative discount of $43,551 and amortization expense of $38,614 which
was charged to interest expense when 44,690 Preferred Shares were converted into 40,202,305 shares of common stock which
also included $2,681 accrued dividend. Unamortized discount as of December 31, 2018 amounted to $4,937. As of December 31, 2018,
there remains 13,610 Series B Convertible Preferred Shares from this issue.
On
October 31, 2018, the Company issued 47,300 shares of our Series B Convertible Preferred Stock for $40,000. These shares are shown
in the Liability section of the Consolidated Balance Sheet as $26,147 net of their OID and discounted value of $21,153.
The Company evaluated the classification of the Series B Convertible Preferred Stock under ASC 480-10-25 and determined that due
to their mandatory redemption features, the preferred shares were required to be classified as a liability. The embedded conversion
option of the preferred shares was also required to be bifurcated and accounted for as derivative liabilities. During the year
ended December 31, 2018, the Company recorded an OID and derivative discount of $24,085 and amortization expense of $2,932 which
was charged to interest expense. Unamortized discount as of December 31, 2018 amounted to $21,153. As of December 31, 2018, there
remains 47,300 Series B Convertible Preferred Shares from this issue.
The
Series B Convertible Preferred Stock total 60,910 as of December 31, 2018 and reflect a net OID and derivative discount in the
amount of $26,090. The net of the Preferred Shares and the OID and derivative discount as shown on the balance sheet is $34,820
as of December 31, 2018 as compared to none as of December 31, 2017.
Common
Stock
The
Company has 750,000,000 common shares of $0.001 par value stock authorized. On December 31, 2018, we had 156,952,606 common shares
outstanding as compared to 40,126,655 common shares outstanding on December 31, 2017.
On
October 10, 2018, the Company held a meeting with shareholders concerning its Proxy Statement requesting shareholders’ approval
to extend the authorized common shares of the Company from 250,000,000 to 750,000,000. It was approved. The Company at the time
of the approval had outstanding 48,609,224 common shares and needed approval from 24,304,613 shareholders to proceed. The Proxy
Statement was approved by the shareholders and the Certificate of Amendment was stamped approved by the state of Delaware on October
12, 2018.
Warrants
The
Company uses a fair price option pricing model in valuing options and warrants.
Fair value is defined
as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or
most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.
Valuation techniques used to measure fair value maximize the use of observable inputs and minimize the use of unobservable inputs.
The Company utilizes a fair value hierarchy based on three levels of inputs, of which the first two is considered observable and
the last unobservable.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
●
|
Level
1 -
|
Quoted
prices in active markets for identical assets or liabilities. These are typically obtained from real-time quotes for transactions
in active exchange markets involving identical assets.
|
●
|
Level
2 -
|
Quoted
prices for similar assets and liabilities in active markets; quoted prices included for identical or similar assets and liabilities
that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable
in active markets. These are typically obtained from readily-available pricing sources for comparable instruments.
|
●
|
Level
3 -
|
Unobservable
inputs, where there is little or no market activity for the asset or liability. These inputs reflect the reporting entity’s
own beliefs about the assumptions that market participants would use in pricing the asset or liability, based on the best
information available in the circumstances.
|
The
following table presents the warrant activity during 2018 and 2017:
|
|
Warrants
|
|
|
Weighted
Average Exercise Price
|
|
Outstanding
- December 31, 2016
|
|
|
18,959,342
|
|
|
$
|
0.10
|
|
Expired-Feb
9, 2017
|
|
|
(1,000
|
)
|
|
$
|
0.10
|
|
Granted-Jan
9, 2017
|
|
|
600,000
|
|
|
$
|
0.10
|
|
Granted-May
25, 2017
|
|
|
100,000
|
|
|
$
|
0.50
|
|
Granted-Jun
8, 2017
|
|
|
50,000
|
|
|
$
|
0.10
|
|
Granted-Dec
13, 2017
|
|
|
4,650,000
|
|
|
$
|
0.10
|
|
Exercisable
as of December 31, 2017
|
|
|
24,358,342
|
|
|
$
|
0.10
|
|
Outstanding
- December 31, 2017
|
|
|
24,358,342
|
|
|
$
|
0.10
|
|
Outstanding
- December 31, 2018
|
|
|
24,358,342
|
|
|
$
|
0.10
|
|
Exercisable
as of December 31, 2018
|
|
|
24,358,342
|
|
|
$
|
0.10
|
|
The
weighted average remaining life of the outstanding common stock warrants as of December 31, 2018 and 2017 was 1.89 and 2.89 years.
The aggregate intrinsic value of the outstanding common stock warrants as of December 31, 2018 and 2017 was $0 and $88,045 respectively.
Stock
and Warrant issues during the year ended December 31, 2017:
Stock
Issues:
|
●
|
we
issued 100,000 common shares in January for consulting services valued at $20,000.
|
|
●
|
we
issued 1,300,000 common shares in April to H. E. Capital, a related party, to settle $30,000 of their line of credit debt
and $100,000 of accrued interest due them.
|
|
●
|
we
issued 375,000 common shares in May for consulting services valued at $63,750.
|
|
●
|
we
issued 300,000 common shares in July valued at $27,000 as a commitment fee for a loan commitment.
|
|
●
|
we
issued 1,481,040 common shares in July to settle $100,000 of debt and $2,192 of accrued interest due them.
|
|
●
|
we
issued 3,000,000 common shares in September valued at $300,000 as a result of Smart Fuel Solutions, Inc. merger.
|
|
●
|
we
issued 2,000,000 common shares in October to H. E. Capital, a related party, to settle $200,000 of their line of credit debt.
|
|
●
|
we
issued 1,500,000 common shares in November to convert $75,000 of debt.
|
|
●
|
we
issued 125,000 common shares in December for consulting services valued at $7,500.
|
|
●
|
In
December, despite our objection, 1,428,018 shares of common stock that were held as security against default were delivered
out of escrow to one of our lenders after the lender was paid in full. We have placed stop transfer instructions on those
shares with the transfer agent and requested the shares be returned.
|
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
Warrant
Issues:
|
●
|
we
issued 100,000 common stock warrants in May for services rendered valued at $14,608. These warrants were fully vested and
have an exercise price of $0.50 per share, and expire on May 25, 2020.
|
|
●
|
we
recognized a total of 650,000 common stock warrants issued by Smart Fuel Solutions, Inc. (SFS), our subsidiary, to its board
of directors. SFS issued 600,000 in January and 50,000 in June. Chris Bowers, a related party and SFS chairman, received 200,000
warrants, Gary DeLaurentiis, a related party, received 150,000 warrants as well as the other two board members received 150,000
warrants each. These warrants were valued at $147,199. These warrants were fully vested and have an exercise price of $0.10
per share, and expire on December 31, 2020.
|
|
●
|
we
issued an aggregate of 4,650,000 common stock warrants in December in which 3,250,000 of these warrants were issued to Chris
Bowers, our former CEO, for providing lines of credit and for services rendered as our CEO and board member; 300,000
warrants were issued to Gary DeLaurentiis, our chairman; two other board members received 50,000 warrants each; four others
received 250,000 warrants each for services rendered. The warrants issued were valued at $481,112. All of these warrants
were fully vested and have an exercise price of $0.10 per share, and expire on December 31, 2020.
|
|
●
|
We approved on December 13, 2017 the extension
of the expiration date of all common stock warrants issued to employees. The new expiration date for these warrants and any
new issue of common stock warrants will now expire on December 31, 2020. The incremental value as a result of the modification
of the term of existing warrants amounting to $30,623 was charged to expense during the year ended December 31, 2017.
|
Stock
and Warrant issues during the year ended December 31, 2018:
Stock
Issues:
|
●
|
we
issued 35,293,515 common shares to Peak One Opportunity Fund LP to settle $108,300 of debt and $4,000 in penalty.
|
|
●
|
we
issued 250,000 common shares in March to settle $5,000 of accounts payable to a vendor.
|
|
●
|
we
issued 1,000,000 common shares in May to H. E. Capital, a related party, to settle $40,000 of their line of credit debt.
|
|
●
|
we
issued 2,400,000 common shares in September to Geneva Roth Remark Holdings Inc. to convert 12,000 Series B Convertible Preferred
Stock and $720 accrued dividend.
|
|
●
|
we
issued 1,435,417 common shares in September to Geneva Roth Remark Holdings Inc. to convert another 6,500 Series B Convertible
Preferred Stock and $390 accrued dividend.
|
|
●
|
we
issued 7,696,748 common shares in October to Geneva Roth Remark Holdings Inc. to convert another 25,400 Series B Convertible
Preferred Stock and $1,524 accrued dividend.
|
|
●
|
we
issued 12,944,724 common shares in November to Geneva Roth Remark Holdings Inc. to convert another 28,340 Series B Convertible
Preferred Stock and $1,700 accrued dividend.
|
|
●
|
we
issued 3,868,756 common shares in December to JSJ Investments Inc. to settle $5,084 of debt.
|
|
●
|
we
issued 3,279,428 common shares in December to Coolidge Capital LLC to settle $5,116 of debt.
|
|
●
|
we
issued 48,657,363 common shares in December to Geneva Roth Remark Holdings Inc. to convert another 58,250 Series B Convertible
Preferred Stock and $3,494 accrued dividend.
|
Warrant
Issues: The Company did not issue any warrants during the year ended December 31, 2018.
|
●
|
A
recap of our common shares issued during the year ended December 31, 2018; we issued 250,000 common shares for services rendered
valued at $5,000, we issued 43,441,699 common shares to convert $158,500 of debt and $4,000 of fees, we issued 73,134,252
common shares to convert 130,490 Series B Convertible Preferred Stock and $7,828 accrued dividend.
|
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
NOTE
9 –
Related Party Transactions
On
January 9, 2017, we recognized 350,000 common stock warrants issued by Smart Fuel Solutions, Inc. (SFS), our subsidiary, to its
board of directors who were related parties. SFS issued 300,000 in January and 50,000 in June. Chris Bowers, our former CEO &
SFS CEO and board member received 200,000 warrants, and Gary DeLaurentiis, our chairman and SFS board member, received 150,000
warrants. These warrants were valued at $76,607. These warrants were fully vested and have an exercise price of $0.10 per share,
and expire on December 31, 2020.
On
April 3, 2017, we issued 1,300,000 common shares to H. E. Capital to settle $30,000 of their line of credit debt and $100,000
of accrued interest due them.
On
October 9, 2017, we issued 2,000,000 common shares to H. E. Capital to settle $200,000 of their line of credit debt.
On
December 13, 2017, we issued 3,600,000 common stock warrants as follows, 3,250,000 of these warrants were issued
to Chris Bowers, our former CEO, for providing lines of credit and for services rendered as our CEO and board member; 300,000
warrants were issued to Gary DeLaurentiis, our chairman and 50,000 to Chris Smith a board member; These warrants were valued at
$372,473 and were fully vested and have an exercise price of $0.10 per share, and expire on December 31, 2020.
On
May 22, 2018, we issued 1,000,000 common shares to H. E. Capital to settle $40,000 of their line of credit debt and $100,000 of
accrued interest due them.
The
Company’s offices are currently located at 14699 Holman Mtn Rd, Jamestown, CA 95327. The space is provided by the Chairman
of the Company at no cost.
NOTE
10
–
Acquisition of Minority Interest In Smart Fuel Solutions, Inc.
Effective
June 30, 2017, we merged Smart Fuel Solutions, Inc. into the Company by acquiring the remaining 17.5% minority interest of 3,600,000
shares in exchange for a similar number of the Company’s common shares. The minority interest was valued at $360,000 based
on the closing price of the Company’s stock at June 30, 2017 of $0.10 per share. We issued 3,000,000 shares valued at $300,000
to a minority shareholder of Smart Fuel as of September 30, 2017 and the remaining 600,000 shares to be issued, remain as a liability
on our consolidated balance sheet. The difference in the fair value of the consideration and the carrying amount of the non-controlling
interest of $466,128 was charged to additional paid in capital. As a result of the acquisition, Smart Fuel became a wholly-owned
subsidiary of the Company. As of December 31, 2018, the Company has issued 3,000,000 of the 3,600,000 shares exchanged. The fair
value as of the date of merger of the remaining 600,000 shares is $60,000 and is carried on the consolidated balance sheet as
stock payable. The Company also recognized Smart Fuel’s 3,143,000 outstanding warrants as if they had been issued
by the Company.
NOTE
11 –
Income Taxes
Deferred
income taxes are determined using the liability method for the temporary differences between the financial reporting basis and
income tax basis of the Company’s assets and liabilities. Deferred income taxes are measured based on the tax rates expected
to be in effect when the temporary differences are included in the Company’s tax return. Deferred tax assets and liabilities
are recognized based on anticipated future tax consequences attributable to differences between financial statement carrying amounts
of assets and liabilities and their respective tax bases. Availability of loss usage is subject to change of ownership limitations
under Internal Revenue Code 382. Availability of loss usage is also subject to audit by the Internal Revenue Service (IRS). The
IRS, when they do audits, normally go back three years, but this can be extended three more years if it can be proven income was
understated by 25% or more. Years from 2012 through 2018 remain subject to review by the IRS.
The
2017 Act reduces the corporate tax rate from 35% to 21% for tax years beginning after December 31, 2017. For net operating losses
(NOLs) arising after December 31, 2017, the 2017 Act limits a taxpayer’s ability to utilize NOL carryforwards to 80% of
taxable income. In addition, NOLs arising after 2017 can be carried forward indefinitely, but carryback is generally prohibited.
NOLs generated in tax years beginning before January 1, 2018 will not be subject to the taxable income limitation. The 2017 Act
would generally eliminate the carryback of all NOLs arising in a tax year ending after 2017 and instead would permit all such
NOLs to be carried forward indefinitely.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
Net
Deferred Tax Assets consisted of the following components as of December 31, 2018 and 2017:
Deferred
Tax Assets:
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
NOL
Carryover Tax Advantage
|
|
$
|
2,775,731
|
|
|
$
|
2,600,452
|
|
Valuation
allowance
|
|
|
(2,775,731
|
)
|
|
|
(2,600,452
|
)
|
|
|
|
|
|
|
|
|
|
|
|
$
|
-
|
|
|
$
|
-
|
|
The
income tax provision differs from the amount of income tax determined by applying the U.S. Federal Income tax rate to pretax income
from continuing operations for the years ended December 31, 2018 and 2017.
At
December 31, 2018, the Company had a net operating loss carry forward in the amount of approximately $13,218,000 available
to offset future taxable income indefinitely. The Company established valuation allowances equal to the full amount of
the deferred tax assets due to the uncertainty of the utilization of the operating losses in future periods.
NOTE
12 –
Commitments and CONTINGENCIES
The
Company on September 30, 2014 settled a claim in New York courts from a vendor for unpaid fees, MicroCap vs Green EnviroTech,
by agreeing to deliver 25,000 shares a month for six months to the plaintiff. All the shares were delivered. On or about June
18, 2015, Microcap asked the court for a judgment alleging a default of the stipulation of settlement. Microcap’s position
was that what was delivered was unsellable as the Company had not made timely filings of its Securities and Exchange Commission
filings. Presently, the Company is current with all of its filings with the SEC. The Company filed a Statement in opposition on
June 23, 2015. On June 29, 2015, the Court entered a judgment in the amount of $42,111 in favor of Microcap. The Company recorded
the judgment as a liability as of December 31, 2016. This judgement was settled in full during the year ended December 31, 2017.
During
2013, the Company entered into an agreement with Black Lion Oil Limited (Black Lion) whose primary focus is on emerging energy
technology with broad applications. Under the agreement, the Company granted to Black Lion exclusive rights to the “waste
to oil” process in specific territories outside of the United States. In return Black Lion paid $100,000 in cash to the
Company as a fee and agreed to pay the Company royalties amounting to ten percent (5.0%) of Black Lion’s gross sales. The
Company used the fee for working capital. As of December 31, 2018, Black Lion has not opened its first plant.
NOTE
13 –
Fair Value of Financial Instruments and Derivative Liabilities
The
carrying value of cash, accounts payable and accrued expenses, and debt approximate their fair values because of the short-term
nature of these instruments. Management believes the Company is not exposed to significant interest or credit risks arising from
these financial instruments. The carrying amount of the Company’s long-term debt approximates fair value based upon
its determined derivative discounts. The notes totaled $91,700 with net discounts in the amount of $53,497.
Fair
value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in
the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on
the measurement date. Valuation techniques used to measure fair value maximize the use of observable inputs and minimize the use
of unobservable inputs. The Company utilizes a fair value hierarchy based on three levels of inputs, of which the first two are
considered observable and the last unobservable.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
●
|
Level
1 -
|
Quoted
prices in active markets for identical assets or liabilities. These are typically obtained from real-time quotes for transactions
in active exchange markets involving identical assets.
|
●
|
Level
2 -
|
Quoted
prices for similar assets and liabilities in active markets; quoted prices included for identical or similar assets and liabilities
that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable
in active markets. These are typically obtained from readily-available pricing sources for comparable instruments.
|
●
|
Level
3 -
|
Unobservable
inputs, where there is little or no market activity for the asset or liability. These inputs reflect the reporting entity’s
own beliefs about the assumptions that market participants would use in pricing the asset or liability, based on the best
information available in the circumstances.
|
The
following table presents the derivative financial instruments, the Company’s only financial liabilities measured and recorded
at fair value on the Company’s consolidated balance sheet on a recurring basis, and their level within the fair value hierarchy
as of December 31, 2018:
|
|
Amount
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
Embedded
conversion derivative liability
|
|
$
|
59,750
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
59,750
|
|
Warrant
derivative liabilities
|
|
$
|
254
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
254
|
|
Total
|
|
$
|
60,004
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
60,004
|
|
The
following table presents the derivative financial instruments, the Company’s only financial liabilities measured and recorded
at fair value on the Company’s consolidated balance sheets on a recurring basis, and their level within the fair value hierarchy
as of December 31, 2017:
|
|
Amount
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
Embedded
conversion derivative liability
|
|
$
|
378,221
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
378,221
|
|
Warrant
derivative liabilities
|
|
$
|
133,016
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
133,016
|
|
Total
|
|
$
|
511,237
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
511,237
|
|
The
embedded conversion feature in the convertible debt instruments that the Company issued, that became convertible during the prior
year as well as the mandatorily redeemable Series B convertible preferred stock issued during the year ended December 31, 2018
(see Note 8), qualified these as derivative instruments since the number of shares issuable under the notes and preferred shares
are indeterminate based on guidance in FASB ASC 815, Derivatives and Hedging. As a result, all other equity linked instruments
including outstanding warrants and fixed rate convertible debt were tainted and also required derivative accounting treatment.
The
valuation of the derivative liability of the warrants was determined through the use of a Multinomial Lattice model that values
the liability of the warrants based on a risk-neutral valuation where the price of the option is its discounted expected value.
The technique applied generates a large number of possible (but random) price paths for the underlying common stock via simulation,
and then calculates the associated exercise value (i.e. “payoff”) of the option for each path. These payoffs are then
averaged and discounted to a current valuation date resulting in the fair value of the option.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
The
valuation of the derivative liability attached to the convertible debt and the preferred shares was arrived at through the use
of a Multinomial Lattice model that values the derivative liability within the notes and preferred shares. The technique
applied generates a large number of possible (but random) price paths for the underlying (or underlyings) via simulation, and
then calculates the associated payment value (cash, stock, or warrants) of the derivative features. The price of the underlying
common stock is modeled such that it follows a geometric Brownian motion with constant drift, and elastic volatility (increasing
as stock price decreases). The stock price is determined by a random sampling from a normal distribution. Since the underlying
random process is the same, for enough price paths, the value of the derivative is derived from path dependent scenarios and outcomes.
The features in the notes that were analyzed and incorporated into the model included the conversion features with the reset provisions,
the call/redemption/prepayment options, and the default provisions. Based on these features, there are six primary events that
can occur; payments are made in cash; payments are made with stock; the note holder converts upon receiving a redemption notice;
the note holder converts the note; the issuer redeems the note; or the Company defaults on the note. The model simulates the underlying
economic factors that influenced which of these events would occur, when they were likely to occur, and the specific terms that
would be in effect at the time (i.e. stock price, conversion price, etc.). Probabilities were assigned to each variable such as
redemption likelihood, default likelihood, and timing and pricing of reset events over the remaining term of the notes based on
management projections. This led to a cash flow simulation over the life of the note. A discounted cash flow for each simulation
was completed, and it was compared to the discounted cash flow of the note without the embedded features, thus determining a value
for the derivative liability.
The
following assumptions were used for the valuation of the derivative liability related to the Notes, Preferred Shares and subset
to the Warrants as of December 31, 2018:
●
|
The
stock price of $
0.0060
to
$0.0053
in these periods (variable conversion price; reset provisions; and upon redemption
or default penalties) would fluctuate with the Company projected volatility;
|
|
|
●
|
An
event of default adjusting the interest rate would occur
0%
of the time for all notes except the Peak 1 Note which
increases
0.50%
per month to a maximum of
5%
with the corresponding penalty;
|
|
|
●
|
The
projected volatility curve from an annualized analysis for each valuation period was based on the historical volatility of
comparable companies and the term remaining for each note was from
212
% through
342
% at issuance, conversion,
and quarters ends;
|
|
|
●
|
The
Company would redeem the notes (with the corresponding penalty) projected initially at
0%
of the time for all
notes except the EMA and Auctus Notes which increase monthly by
1.0%
to a maximum of
5.0%
(from alternative
financing being available for a redemption event to occur); and
|
|
|
●
|
For
the variable rate (some notes include conversion rate ceilings – the lessor of variable rates and a fixed rate) and
fixed rate Notes, the Holder would convert (after 0 days) at maturity based on ownership and trading volume limits; and
|
|
|
●
|
The
Holder would automatically convert the note or exercise early at a multiple of the conversion/exercise or the stock price
if the registration was effective (after 0 days) and the Company was not in default.
|
Using
the results from the model, the Company recorded additional paid in capital of $173,346 from the conversion of $300,818
of debt. The derivative liability recorded for the convertible feature created a debt discount of $109,866 which is being
amortized over the remaining term of the instrument using the effective interest rate method, and is classified as convertible
debt on the balance sheet. The Company also issued 191,400 shares of our Series B Convertible Preferred Stock during the year
ended December 31, 2018 for $165,000. These shares are shown in current liability section of the Consolidated Balance Sheet net
of their discounted value of $26,090 and conversion amount of $130,490. These shares created a derivative discount and OID in
the amount of $120,726. The Company recorded the change in the fair value of the derivative liability as a gain of $523,248
to reflect the value of the derivative liability for warrants and convertible instruments as $60,004 as of December 31, 2018.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
The
following table provides a summary of the changes in fair value, including net transfers in and/or out, of the derivative financial
instruments, measured at fair value on a recurring basis using significant unobservable inputs as of December 31, 2018:
Balance
at December 31, 2017
|
|
$
|
511,237
|
|
Fair
value of derivative liability at issuance
|
|
|
245,361
|
|
Settlement
of derivative liability due to conversion
|
|
|
(173,346
|
)
|
Unrealized
derivative gain included in other expense
|
|
|
(523,248
|
)
|
Balance at
December 31, 2018
|
|
$
|
60,004
|
|
The
following table provides a summary of the changes in fair value, including net transfers in and/or out, of the derivative financial
instruments, measured at fair value on a recurring basis using significant unobservable inputs as of December 31, 2017:
Balance
at December 31, 2016
|
|
$
|
-
|
|
Fair
value of derivative liability at issuance charged to debt discount
|
|
|
220,498
|
|
Fair
value of derivative liability at issuance reclassified from additional paid in capital
|
|
|
380,518
|
|
Settlement
of derivative liability due to debt paid
|
|
|
(62,919
|
)
|
Settlement
of derivative liability due to conversion
|
|
|
(27,582
|
)
|
Unrealized
derivative loss included in other expense
|
|
|
722
|
|
Balance
at December 31, 2017
|
|
$
|
511,237
|
|
NOTE
14
–
SUBSEQUENT
EVENTS
On
January 16, 2019, the Company issued to its Chairman Gary M. DeLaurentiis 137,000,000 @ $0.001 common shares of the Company representing
a partial payment of $137,000 of his unpaid accrued compensation of $280,000 at year end December 31, 2018.
On
January 17, 2019, the Company authorized and issued to H.E. Capital S.A. at its request 10,000,000 (ten million) free trading
common shares of the Company at $0.0027 per share to satisfy $27,000 of the debt it owed H.E. Capital S.A.
On
January 24, 2019, the Company recommended that the shareholders act to authorize the board to effect a reverse split of the Company’s
common stock in any amount up to 200 to one at any time within one year of the date of the authorization, at the board’s
discretion. The reverse was approved by the majority shareholders however, has not been approved by the Board or FINRA as of
the date of the filing.
On
January 24, 2019, the Company authorized and issued to H.E. Capital S.A. at its request 20,000,000 (twenty million) free trading
common shares of the Company at $0.0025 per share to satisfy $50,000 of the debt it owed H.E. Capital S.A.
On
January 24, 2019, the Company issued to its Chairman Gary M. DeLaurentiis 45,000,000 @ $0.001 common shares of the Company representing
a partial payment of $45,000 of his unpaid accrued compensation of $280,000 at December 31, 2018.
On
January 24, 2019, the Company recommended the Company’s Certificate of Incorporation be amended to make clear the board
of directors have the authority to create one or more series of preferred stock. The recommendation was made to the stockholders
to clearly delegate that authority to the board of directors. It was approved by the majority stockholders. This has not been
approved by the Board to make any changes as of the date of this filing.
During
January 2019, we issued 16,029,556 common shares to Geneva Roth Remark Holdings Inc. to convert another 13,610 Series B Convertible
Preferred Stock and $817 accrued dividend.
During
January and February, we issued 120,119,043 common shares to Peak One Opportunity Fund LP to settle $91,700, representing
the remainder of their debt.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER
31, 2018 AND 2017
On
February 12, 2019, GHS Investments LLC entered into an agreement with JSJ Investments Inc. (JSJ) to purchase our note dated May
22, 2018 from JSJ. Please see Note 5
On
February 13, 2019, Hernan Rizo resigned as the Company’s interim Chief Financial Officer.
On
February 15, 2019, GHS Investments LLC converted $16,365 of principal and $6,135 of Interest of the JSJ Investments Inc. note
it purchased on February 12, 2019 into 25,000,000 of our common shares.
On
February 15, 2019, Coolidge Capital LLC (Coolidge) returned the 3,279,428 shares of our stock it received in a previous conversion
when GHS Investments LLC entered into an agreement with Coolidge to purchase our note dated May 31, 2018 from Coolidge. Please
see Note 5
On
February 22, 2019, we entered into a 10% interest bearing note agreement with GHS Investments LLC in the amount of $47,000.
The Note has a $7,000 original issue discount. The note has a 9 month maturity date per note. The Company may prepay this
Note upon 3 business days, written notice and in accordance with the following schedule: If within 60 calendar days from the
execution of this Note, 120% of all outstanding principal and interest due on each outstanding Note in one payment. On or
after 60 calendar days from the execution of the Note and within 120 days from execution, 130% of all outstanding principal
and interest due on each outstanding Note in one payment. Between 121 and 180 days from the date of execution, the Note may
be prepaid for 135% of all outstanding amounts due on each outstanding Note in one payment. The Note has conversion rights
.0015 at any time after date of issue for its holder.
On
March 1, 2019, GHS Investments LLC converted $22,998 of principal and $246 of Interest of the JSJ Investments Inc. note it purchased
on February 12, 2019 into 26,000,000 of our common shares.
On
March 18, 2019, GHS Investments LLC converted $21,318 of principal and $171 of Interest of the JSJ Investments Inc. note it purchased
on February 12, 2019 into 27,550,000 of our common shares.
On
March 27, 2019, we entered into a 10% interest bearing note agreement with GHS Investments LLC in the amount of $44,000. The Note
has a $4,000 original issue discount. The note has a maturity date nine (9) calendar months from the date the funds are received
by the Company. This funds were received on April 2, 2019. The Company may prepay this Note upon 3 business days, written notice
and in accordance with the following schedule: If within 60 calendar days from the execution of this Note, 120% of all outstanding
principal and interest due on each outstanding Note in one payment. On or after 60 calendar days from the execution of the Note
and within 120 days from execution, 130% of all outstanding principal and interest due on each outstanding Note in one payment.
Between 121 and 180 days from the date of execution, the Note may be prepaid for 135% of all outstanding amounts due on each outstanding
Note in one payment. The Note has conversion rights of .00072 per note, unless in default at any time after date of issue for
its holder.
On
March 27, 2019,
the Company accepted from the DeLaurentiis Family Trust (Trust) offer to transfer common
shares of the Company back into the Company in order for the Company to use these shares to complete its reserve shares commitment
on a $44,000 loan by GHS Investments LLC. The Company also agreed to replace each share being transferred from the Trust back
to the Trust as soon as it has the shares available. The Trust transferred 182,000,000 shares to the Company.