NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note
1 Basis of Presentation and Accounting Policies
The
unaudited interim consolidated financial statements include our wholly owned subsidiary, GETH CFP, Inc. (“CFP”). CFP
is a Delaware Corporation formed on February 9, 2017 for the purpose of handling and upgrading both third party carbon black and
the carbon black produced by our GEN 1 End of Life Tire Processing Plants. All significant inter-company balances and transactions
have been eliminated in the consolidation as of and for the three months ended March 31, 2019.
The
unaudited interim consolidated financial statements presented herein have been prepared by us in accordance with the accounting
policies described in our December 31, 2018 and 2017 audited financial statements included in our Form 10-K and should be read
in conjunction with the notes to the financial statements which appear in that report.
The
preparation of these unaudited interim consolidated financial statements in conformity with accounting principles generally accepted
in the United States requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues
and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates, including
related intangible assets, income taxes, insurance obligations and contingencies and litigation. We base our estimates on historical
experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form
the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other resources.
Actual results may differ from these estimates under different assumptions or conditions.
In
the opinion of management, the information furnished in these unaudited interim consolidated financial statements reflect all
adjustments necessary for a fair statement of the financial position and results of operations and cash flows as of and for the
three months ended March 31, 2019 and 2018. All such adjustments are of a normal recurring nature. The results of operations for
the interim period are not necessarily indicative of the results to be expected for the full year. Notes to the unaudited interim
consolidated financial statements which would substantially duplicate the disclosures contained in the audited financial statements
for the most recent fiscal period, as reported in the Form 10-K, have been omitted.
Reclassifications
Certain
prior year amounts have been reclassified to conform to the current year presentation.
Recently
Adopted Accounting Standards
In
July 2017, the FASB issued ASU No. 2017-11, “Earnings Per Share (Topic 260); Distinguishing Liabilities from Equity (Topic
480); Derivatives and Hedging (Topic 815): (Part I) Accounting for Certain Financial Instruments with Down Round Features, (Part
II) Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and
Certain Mandatorily Redeemable Non-Controlling Interests with a Scope Exception”. The ASU was issued to address the complexity
associated with applying generally accepted accounting principles (GAAP) for certain financial instruments with characteristics
of liabilities and equity. The ASU, among other things, eliminates the need to consider the effects of down round features when
analyzing convertible debt, warrants and other financing instruments. As a result, a freestanding equity-linked financial instrument
(or embedded conversion option) no longer would be accounted for as a derivative liability at fair value as a result of the existence
of a down round feature. The amendments are effective for fiscal years beginning after December 15, 2018, and should be applied
retrospectively. Early adoption is permitted, including adoption in an interim period. The Company has no Financial Instruments
with Down Round Features and as such, the adoption did not have an impact to the Company’s consolidated financial statements.
“Effective
January 1, 2019, the Company adopted ASU No. 2018-07, Compensation – Stock Based Compensation (Topic 718): Improvements
to Nonemployee Share-Based Payment Accounting (“ASU 2018-7”), which aligns accounting for share-based payments issued
to nonemployees to that of employees under the existing guidance of Topic 718, with certain exceptions. This update supersedes
previous guidance for equity-based payments to nonemployees under Subtopic 505-50, Equity – Equity-Based Payments to Non-Employees.
The adoption of ASU 2018-07 did not have any impact on the Company’s consolidated financial statements.
In
February 2016, the Financial Accounting Standards Board issued ASU No. 2016-02, “Leases: Topic 842 (ASU 2016-02)”,
to supersede nearly all existing lease guidance under GAAP. The guidance would require lessees to recognize most leases on their
balance sheets as lease liabilities with corresponding right-of-use assets. ASU 2016-02 is effective for the Company as of January
1, 2019 and adoption requires using a modified retrospective approach with the option to elect certain practical expedients. The
Company has determined that it does not have any leases that fall under the guidance of ASU 2016-02 and it had no impact on its
consolidated financial statements.”
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note
2 Going Concern
These
unaudited interim consolidated financial statements have been prepared on a going concern basis which assumes we will be able
to realize our assets and discharge our liabilities in the normal course of business for the foreseeable future. For the three
months ended March 31, 2019, we had a net loss. We also have a working capital deficit and an accumulated deficit since inception.
These factors raise substantial doubt about our ability to continue as a going concern.
These
unaudited interim consolidated financial statements do not include any adjustments relating to the recoverability and classification
of recorded asset amounts, or amounts and classification of liabilities that might result from a future uncertainty. The Company
plans to continue funding itself through the generation of revenues and raising capital through loans and new equity.
Note
3 Loan Payable – Related Party and Convertible
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
with interest at 8% which matured on December 31, 2017. The maturity date was extended to December 31, 2018 and was not extended
further. The note is in default. The note has conversion rights for our common shares at $0.10 per share. In the three months
ended March 31, 2019, the Company had no borrowings on the LOC and had no repayments. The Company evaluated this convertible LOC
for Beneficial Conversion Features (BCF) and concluded that the LOC incurred a Beneficial Conversion Features (BCF) when it was
issued. The BCF resulted in a debt discount in the amount of $35,300 of which the full amount was amortized in 2017. As of March
31, 2019, this note had a balance of $54,100 and accrued interest in the amount of $13,289.
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 former CEO. As of March 31, 2019, these two
LOCs had an outstanding balance in the amount of $1,000,000 with $90,000 in accrued interest. The due date for both of these loans
were extended to December 31, 2018, but were not extended further and are in default. The funds were used for working capital
in 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, referred to above,
are numbered below. (The second LOC has the same rights as that of the first LOC). These certain other rights in Addendum B provide
for the following:
|
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. These warrants will be accounted for once the term of the warrants is known.
|
|
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.
|
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
The
Company evaluated the addendums under ASC 470-50 and concluded that these addendums did not qualify for debt modification.
The
Company also has an outstanding note payable to our former CEO Chris Bowers for $134,000. The note is subject to annual interest
of eight percent (8%), convertible at $0.50 per share and matured on December 31, 2017. The maturity date was extended to December
31, 2018, but was not extended and are in default. As of March 31, 2019, the accrued interest on this note was $28,687.
We
have an unsecured line of credit with H. E. Capital, S. A., a related party. The line of credit accrues interest at the rate of
8% per annum. The maturity date of the line of credit was extended to December 31, 2019. This line of credit has a $0.10 per common
share conversion rate. Balance of the line of credit at March 31, 2019 was $172,292 with accrued interest in the amount of $85,792.
For the three months ended March 31, 2019, the Company borrowed $1,500 from the LOC and another $1,255 when the LOC paid that
amount in accounts payable for the Company. H.E. Capital converted $77,000 of the LOC for 30,000,000 shares of our common stock.
Note
4 Secured Debentures
On
January 24, 2011, we entered into a series of securities purchase agreements with accredited investors pursuant to which we sold
an aggregate of $380,000 in 12% secured debentures. The Debentures are secured by the assets of the Company pursuant to security
agreements entered into between us and the investors. As of March 31, 2019, these secured debentures have an outstanding balance
of $305,000 and accrued interest in the amount of $320,587. These debentures are in default.
Note
5 Loan Payable – Other and 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. In January
2018, the maturity date of the Line of Credit was extended to December 31, 2018, but was not extended there- after. The note is
in default. As of March 31, 219, the note balance is $100,000 with accrued interest in the amount of $24,395.
On
July 1, 2016, we issued a note to a private individual in the amount of $49,295. This new note has $0.50 conversion rights attached
to it and accrues interest at 8%. In January 2018, the maturity date was extended to June 30, 2018. This note is presently in
default. As of March 31, 219, this note had accrued interest in the amount of $10,848.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
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 on July 20, 2017 in the amount of $75,000 to Peak One. This debenture matures
on July 20, 2020 and was issued 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. Conversion price is 90%
of the lowest closing bid price of the last 20 days prior to the conversion date. The note had a derivative discount in the amount
of $75,000 at issue and at March 31, 2019 has none remaining. The derivative discount was written off to interest expense
when the balance of the note in the amount of $41,700 was converted into the Company’s common stock during the three months
ended March 31, 2019.
On
July 27, 2017, we received the first of three installments 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 $75,000 non-interest bearing
debenture maturing on July 26, 2020. We received the 2
nd
installment on November 28, 2017 and issued a non-interest
bearing debenture for $50,000 which will mature on November 28, 2020. The debentures had an OID (original issue discount) and
derivative discounts totaling $61,200 which are amortized over the term of the debentures. The debentures 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 year ended December 31, 2018, Peak One converted a total of $75,000 of debt and $4,000 fee for 7,232,569 shares of
the Company’s common stock. The remaining balance of $50,000 was converted into the Company’s common stock during
the three months ended March 31, 2019 and the balance of the debt discount was written off to interest expense. As of March 31,
2019, the notes have no outstanding balance.
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.
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. It also had a $53,833 in unamortized debt discount. On February 12, 2019, JSJ Investments, Inc. assigned the note to
GHS Investments, LLC in a cash buy out in an agreement approved by the Company, JSJ Investments, Inc. (JSJ) and GHS Investments,
LLC (GHS). GHS assumed the note balance in the amount of $69,916 and paid JSJ $6,110 in accrued interest. GHS also paid $17,479
in penalty interest which was added to the principal balance of the note. Subsequent to GHS assuming the note, GHS has converted
$60,674 of the note balance and $6,559 of accrued interest into common shares of the Company. The debt discount was reduced by
$36,089 as a result of the conversion and amortization of the debt discount amounted to $14,200 for the three months ended March
31, 2019. As of March 31, 2019, the note had a balance of $26,721 with accrued interest in the amount of $382 and debt
discount balance of $3,544.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
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.
The note has a maturity date of February 28, 2019. The note is in default as of today. 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. It also had a $12,402 in unamortized debt discount. On February 11, 2019, Coolidge Capital LLC assigned the note to GHS
Investments, LLC in a cash buy out in an agreement approved by the Company, Coolidge Capital LLC (Coolidge) and GHS Investments,
LLC (GHS). Coolidge after approving the assignment, on February 15, 2019 returned the 3,279,428 shares it received on December
7, 2018 back to the Company’s treasury and the Company reversed that conversion entry. GHS assumed the note balance in the
amount of $75,000 and paid Coolidge $6,000 in accrued interest which was added to the principal balance. GHS also paid $24,000
in penalty interest which was also added to the principal balance of the note. Amortization of the debt discount amounted to $12,402
for the three months ended March 31, 2019. As of March 31, 2019, the note had a balance of $105,000 with accrued interest in the
amount of $1,956 and had no remaining debt discount balance.
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. It was also determined on the date of issue, that the note had $14,346 in derivative
discount. The note has a 9-month maturity date. 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. The $40,000 funds were
used for working capital. As of March 31, 2019, the note had a principal balance of $47,000 and accrued interest of $496. It also
has a debt discount balance of $19,142.
Note
6 Loan Payable – Other and Non-Convertible
On
November 15, 2012, we issued a note to a private individual in the amount of $170,000 with interest accruing at 8% per annum.
This note was extended to June 30, 2018. This note is presently in default. As of March 31, 2019, the accrued interest was $37,484.
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. The interest accrues at 9.5% and has the option for two one-year
extensions. During the year ended December 31, 2018, the working capital credit facility was cancelled. As of March 31, 2019,
this note has an outstanding balance in the amount of $543,000 with accrued interest in the amount of $72,054.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note
7 – 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. There was not long-term debt of the Company for the three months ended March 31, 2019.
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.
●
|
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 sheets on a recurring basis, and their level within the fair value hierarchy
as of March 31, 2019:
|
|
Amount
|
|
Level
1
|
|
Level
2
|
|
Level
3
|
Embedded conversion derivative
liability
|
|
$
|
122,428
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
122,428
|
|
Warrant derivative
liabilities
|
|
$
|
147
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
147
|
|
Total
|
|
$
|
122,575
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
122,575
|
|
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, 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
|
|
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
The
embedded conversion feature in the convertible debt instruments that the Company issued (See Note 5), that became convertible
during prior years as well as the mandatorily redeemable Series B convertible preferred stock issued during the three months ended
March 31, 2019 (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.
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. 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 March 31, 2019:
|
●
|
The
stock price of $
0.0015
to
$0.0037
in this period (variable conversion price; reset provisions; and upon redemption
or default penalties) would fluctuate with the Company’s projected volatility;
|
|
●
|
An
event of default adjusting the interest rate would occur
0%
of the time for all notes –some of the notes are
in default;
|
|
●
|
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
207
% through
317
% 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;
and
|
|
●
|
The
projected reset events for the new GHS note are quarterly triggering the adjustments at 50% of market
|
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
|
●
|
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 $113,900 from the settlement of derivative liability
as a result of the conversion of $245,244 of debt and accrued interest. The derivative liability recorded for the
convertible feature of new debt in the amount of $47,000 amounted to $14,346 with new debt discount of $21,346 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 recorded the change in the fair value of the derivative liability as a loss of $162,125
to reflect the value of the derivative liability for warrants and convertible instruments as $122,575 as of March 31, 2019.
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 March 31, 2019:
Balance at December 31,
2018
|
|
$
|
60,004
|
|
Fair value of derivative liability at
issuance charged to debt discount
|
|
|
14,346
|
|
Settlement of derivative liability due
to conversion
|
|
|
(113,900
|
)
|
Unrealized derivative
gain included in other expense
|
|
|
162,125
|
|
Balance at March
31, 2019
|
|
$
|
122,575
|
|
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 charged to debt discount
|
|
|
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
|
|
Note
8 Mandatorily Redeemable Series B Preferred Stock
Preferred
Stock
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.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
On
December 31, 2018, the Company had outstanding 60,910 shares of our Series B Convertible Preferred Stock with a debt discount
of 26,090. During the three months ended March 31, 2019, 13,610 of these shares and $817 of dividend were converted into 16,029,556
shares of our common stock and $4,890 of the debt discount was expensed to interest due to conversion. This left a balance of
47,300 of these shares for the three months ended March 31, 2019. During this same period, the Company amortized $5,065 of the
debt discount to interest expense leaving a balance of $16,135 of debt discount at March 31, 2019. These shares are shown in the
Liability section of the Balance Sheet as $31,165 net of their discounted value of $16,135. 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.
Note
9 Equity
Common
Stock
On
February 15, 2019, Coolidge Capital LLC returned to treasury the 3,279,428 shares it received on December 7, 2018 and the Company
reversed that conversion entry and increased the Coolidge note by 5,116. (see Note 5)
During
the quarter ended March 31, 2019, H.E. Capital S.A. converted a total of $77,000 of its Line of Credit into 30,000,000 shares
of the Company’s common stock.
During
the quarter ended March 31, 2019, Peak One exercised its right to convert a total of $41,700 to complete the payment of the $75,000
ELOC debenture for 57,916,663 shares of the Company’s common stock.
During
the quarter ended March 31, 2019, Peak One exercised its right to convert the $50,000 debenture it was holding for 62,202,380
shares of the Company’s common stock.
During
the quarter ended March 31, 2019, GHS Investments LLC exercised its right to convert $67,233 of principal and interest into 78,550,000
of common stock of the Company.
During
the quarter ended March 31, 2019, Geneva Roth exercised its right to convert a total of 13,610 of the 60,910 shares of Series
B Convertible Preferred Stock of the Company it purchased during 2018 and was holding on December 31, 2018 leaving 47,300 of these
shares outstanding on March 31, 2019. The conversion also included $817 of dividends. The conversion was for 16,029,556 shares
of common stock.
Warrants
During
the three months ended
March 31, 2019, there were no warrants
issued, exercised or forfeited. We had 24,358,342 common stock warrants outstanding which have a weighted average exercise price
of $0.10 and weighted average remaining years of 1.64 years. The aggregate intrinsic value of the outstanding common stock
warrants as of March 31, 2019 was $0.
Note
10 Related Party Transactions
For
the three months ended March 31, 2019, the Company borrowed $1,500 from the LOC we have with H.E. Capital and another $1,255 when
the H.E. Capital paid that amount in accounts payable for the Company. H.E. Capital converted $77,000 of the LOC for 30,000,000
shares of our common stock.
GREEN
ENVIROTECH HOLDINGS CORP.
NOTES
TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Note
11 Subsequent Events
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 9month maturity date. 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 .00072 at any time after date of issue for its holder.
The $40,000 funds will be used for working capital. The funds were received on April 2, 2019.
On
April 16, 2019, we entered into a 10% interest bearing note agreement with GHS Investments LLC in the amount of $74,375. The Note
has a $9,489 original issue discount. The note has a 9month maturity date. 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 .00096 at any time after date of issue for its holder.
The $64,886 funds were used to acquire the remaining 47,300 outstanding Series B Preferred Shares.
On
April 18, 2019, GHS Investments, LLC converted $9,236 of principal and $94 of interest into 12,958,209 of common stock
of the Company.
On
April 26, 2019, GHS Investments, LLC converted $12,534 of principal and $2,244 of interest into 20,525,000 of common stock of
the Company.
On
May 3, 2019, GHS Investments, LLC converted $16,652 of principal and $156 of interest into 21,549,000 of common stock of the Company.
On May 6, 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 9month maturity date. 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 .00081 at any time after date of issue for its holder. The $40,000 funds will be
used for working capital. The funds were received on May 7, 2019.