Notes
to Condensed Financial Statements (unaudited)
NOTE
1 – BASIS OF PRESENTATION
The
included (a) condensed balance sheet as of December 31, 2018, which has been derived from audited financial statements, and (b)
the unaudited condensed financial statements as of September 30, 2019 and 2018, have been prepared in accordance with accounting
principles generally accepted in the United States of America and the rules of the Securities and Exchange Commission (“SEC”),
and should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s December
31, 2018 Form 10-K on May 10, 2019. In the opinion of management, all adjustments, consisting of normal recurring adjustments,
necessary for a fair presentation of financial position and the results of operations for the interim periods presented have been
reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for
future quarters or for the full year. Notes to the condensed financial statements which substantially duplicate the disclosure
contained in the financial statements as reported in the Annual Report on Form 10-K for the year ended December 31, 2018 as filed
on May 10, 2019 have been omitted.
The
accompanying condensed financial statements have been prepared in accordance with accounting principles generally accepted in
the United States of America and include all adjustments necessary for the fair presentation of the Company’s financial
position for the periods presented.
The
Company currently operates in one business segment. The Company is not organized by market and is managed and operated as one
business. A single management team reports to the chief operating decision maker, the Chief Executive Officer, who comprehensively
manages the entire business. The Company does not currently operate any separate lines of businesses or separate business entities.
Recently
issued accounting pronouncements
Leases
FASB
ASU 2016-02 Leases (Topic 842) – In February 2016, the FASB issued ASU 2016-02, which requires lessees to recognize
almost all leases on their balance sheet as a right-of-use asset and a lease liability. For income statement purposes, the FASB
retained a dual model, requiring leases to be classified as either operating or finance. Classification will be based on criteria
that are largely similar to those applied in current lease accounting, but without explicit bright lines. Lessor accounting is
similar to the current model, but has been updated to align with certain changes to the lessee model and the new revenue recognition
standard. This ASU is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal
years. We have adopted the above ASU as of January 1, 2019. The right of use asset and lease liability have been recorded at the
present value of the future minimum lease payments, utilizing a 5% average borrowing rate.
The
Company is using the transition relief provided by the Financial Accounting Standards Board (FASB) for ASU 2016-02 at their November
29, 2017 meeting related to applying ASC 840 for comparative periods, and providing the disclosures required by ASC 840 for the
comparative periods. The Company did not recognize the effects of applying ASC 842 as a cumulative-effect adjustment to retained
earnings as of January 1, 2019 as the amount was not considered to be material.
The
Company believes that other recently issued accounting pronouncements and other authoritative guidance for which the effective
date is in the future either will not have an impact on its accounting or reporting or that such impact will not be material to
its financial position, results of operations and cash flows when implemented.
NOTE
2 - SIGNIFICIANT ACCOUNTING POLICIES AND PRACTICES
Reclassifications
- Certain prior year amounts have been reclassified to conform with the current year presentation.
Use
of estimates – The preparation of financial statements in conformity with accounting principles generally accepted
in the United States necessarily requires management to make estimates and assumptions that affect the amounts reported in the
financial statements. We regularly evaluate estimates and judgments based on historical experience and other relevant facts and
circumstances. Actual results could differ from those estimates.
Fair
Value Measurements
The
Company evaluates its financial instruments to determine if such instruments are derivatives or contain features that qualify
as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument
is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported
in the condensed statements of operations. The classification of derivative instruments, including whether such instruments should
be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative instrument liabilities are
classified in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative instrument
could be required within 12 months of the balance sheet date.
Fair
Value of Financial Instruments
As
required by the Fair Value Measurements and Disclosures Topic of the FASB ASC 820, fair value is measured based on a three-tier
fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:
Level
1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or
liabilities;
Level
2: Quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially
the full term of the asset or liability; and
Level
3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable
(supported by little or no market activity).
Fair
value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as
of September 30, 2019 and December 31, 2018. The respective carrying value of certain on-balance-sheet financial instruments approximate
their fair values. These financial instruments include cash, prepaid expenses and accounts payable. Fair values were assumed to
approximate carrying values for cash and payables because they are short term in nature and their carrying amounts approximate
fair values or they are payable on demand except as noted in the table shown below.
The
following table summarize items measured at fair market value during the period ended September 30, 2019:
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Total
|
|
Lease
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
218,889
|
|
|
$
|
218,889
|
|
Total
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
218,889
|
|
|
$
|
218,889
|
|
Concentration
of credit risk –Financial instruments which potentially subject the Company to concentrations of credit risk consist
of cash and trade receivables. The Company places its cash with high credit quality financial institutions. At times, such cash
may be in excess of the FDIC limit. With respect to trade receivables, the Company routinely assesses the financial strength of
its customers and, as a consequence, believes that the receivable credit risk exposure is limited.
Accounts
Receivable – Trade accounts receivable consist of amounts due from the sale of trucks and parts. Accounts receivable
are uncollateralized customer obligations due under normal trade terms requiring payment within 90 days of receipt of the invoice.
The Company provides an allowance for doubtful accounts equal to the estimated uncollectible amounts based on historical collection
experience and a review of the current status of trade accounts receivable. At September 30, 2019 and December 31, 2018, the Company
characterized $0 and $0 as uncollectible, respectively. At September 30, 2019, the accounts receivable, $3,600 represents one
customer from the sale of parts.
Inventories
– Inventories are primarily raw materials. Inventories are valued at the lower of, cost as determined on a weighted
average cost basis, or market. Market value is determined by reference to selling prices after the balance sheet date or to management’s
estimates based on prevailing market conditions. Management writes down the inventories to market value if it is below cost. Management
also regularly evaluates the composition of its inventories to identify slow-moving and obsolete inventories to determine if valuation
allowance is required. Costs of raw material inventories include purchase and related costs incurred in bringing the products
to their present location and condition. No allowance was deemed necessary by management as of September 30, 2019 and 2018, respectively.
Property
and equipment – Property and equipment are carried at the cost of acquisition or construction and depreciated over
the estimated useful lives of the assets. Costs associated with repair and maintenance are expensed as incurred. Costs associated
with improvements which extend the life, increase the capacity or improve the efficiency of the property and equipment are capitalized
and depreciated over the remaining life of the related asset. Gains and losses on dispositions of equipment are reflected in operations.
Depreciation is provided using the straight-line method over the estimated useful lives of the assets, which are ten years for
all the equipment held by the Company. Depreciation expense of $2,735 and $2,735 are recognized for the quarters ended September
30, 2019 and 2018, respectively.
Research
and development – Costs incurred in connection with the development of new products and manufacturing methods are
charged to selling, general and administrative expenses as incurred. During the quarter ended September 30, 2019 and 2018, $0
and $0, respectively, were expensed as research and development costs.
Long
Lived Assets - In accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards
Codification (“ASC”) 360, Property, Plant and Equipment, the Company tests long-lived assets or asset groups for recoverability
when events or changes in circumstances indicated that their carrying amount may not be recoverable. Circumstances which could
trigger a review include, but are not limited to: significant decreases in the market price of the asset; significant adverse
changes in the business climate or legal factors; accumulation of costs significantly in excess of the amount originally expected
for the acquisition or construction of the asset; current period cash flow or operating losses combined with a history of losses
or a forecast of continuing losses associated with the use of the asset; and a current expectation that the asset will more likely
than not be sold or disposed significantly before the end of its estimated useful life.
Recoverability
is assessed based on the carrying amount of the asset and its fair value which is generally determined based on the sum of the
undiscounted cash flows expected to result from the use and the eventual disposal of the asset, as well as specific appraisal
in certain instances. No allowance was deemed necessary by management as of September 30, 2019 and 2018, respectively.
Revenue
recognition – The Company recognizes revenue in accordance with ASC 606, “Revenue from Contracts with Customers”
(“ASC 606”). In accordance with ASC 606, the Company applies the following methodology to recognize revenue:
|
i.
|
Identify
the contract with a customer.
|
|
|
|
|
ii.
|
Identify
the performance obligations in the contract.
|
|
|
|
|
iii.
|
Determine
the transaction price.
|
|
|
|
|
iv.
|
Allocate
the transaction price to the performance obligations in the contract.
|
|
|
|
|
v.
|
Recognize
revenue when (or as) the entity satisfies a performance obligation.
|
Accordingly,
the Company recognizes specific components of revenue as described below:
1.
Parts – Performance obligation to deliver “X” parts are recognized as products are shipped. Typically there
is not a large volume of parts (recently), thus contract price allocated to performance obligations (ratable parts) as shipped.
2.
Service – “Right to invoice” practical expedient pursuant to 606-10-55-18, billed at hourly rates plus parts.
3.
Trucks – Performance obligation to deliver system. Recognition of revenue at a point in time, given recognition over time
criteria not met pursuant to 606-10-25-24. Final transfer of control passed to customer upon receipt and final acceptance. When
the truck is accepted by the customer the final invoice is issued and all deferred revenue is recognized along with the related
work in process costs for the truck. Trucks generally take 90 days to manufacture, assemble and then ship to our various customers.
As of September 30, 2019 and December 31, 2018 customer deposits were $469,955 and $475,995 respectively.
Income
taxes - Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to temporary
differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases.
These assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which the
temporary differences are expected to reverse.
We
have net operating loss carry forwards available to reduce future taxable income. Future tax benefits for these net operating
losses carry forwards are recognized to the extent that realization of these benefits is considered more likely than not. To the
extent that we will not realize a future tax benefit, a valuation allowance is established.
Earning
or Loss per Share - The Company accounts for earnings per share pursuant to ASC 260, Earnings per Share, which requires
disclosure on the financial statements of “basic” and “diluted” earnings (loss) per share. Basic earnings
(loss) per share are computed by dividing net income (loss) by the weighted average number of common shares outstanding for the
year. Diluted earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of common shares
outstanding plus common stock equivalents (if dilutive) related to stock options and warrants for each year. As there was net
income for the Nine months ended September 30, 2019, basic and diluted income per share are calculated separately. As there was
a net loss for the quarter ended September 30, 2019, basic and diluted loss per share are the same.
Related
Parties - A party is considered to be related to the Company if the party directly or indirectly or through one or more
intermediaries, controls, is controlled by, or is under common control with the Company. Related parties also include principal
owners of the Company, its management, members of the immediate families of principal owners of the Company and its management
and other parties with which the Company may deal if one party controls or can significantly influence the management or operating
policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate
interests. A party which can significantly influence the management or operating policies of the transacting parties or if it
has an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or
more of the transacting parties might be prevented from fully pursuing its own separate interests is also a related party.
NOTE
3 – INVENTORY
Inventory
principally consists of the cost of parts purchased and assembled during the nine months ended September 30, 2019 and year ended
December 31, 2018 for the assembly of the fuel-efficient vehicles to sell to the customers.
|
|
September
30, 2019
|
|
|
December
31, 2018
|
|
Raw
materials
|
|
$
|
1,771,692
|
|
|
$
|
1,806,056
|
|
Total Inventory
|
|
|
1,771,692
|
|
|
|
1,806,056
|
|
NOTE
4- PROPERTY AND EQUIPMENT
For
the three months ended September 30, 2019 and December 31, 2018, depreciation expense of fixed assets totaled approximately $2,735
and $2,735, respectively.
For
the nine months ended September 30, 2019 and December 31, 2018, depreciation expense of fixed assets totaled approximately $8,207
and $8,207 respectively.
|
|
September
30, 2019
|
|
|
December
31, 2018
|
|
Equipment
|
|
$
|
229,193
|
|
|
$
|
229,193
|
|
Less: Accumulated
Depreciation
|
|
|
(83,017
|
)
|
|
|
(74,810
|
)
|
Total
|
|
$
|
146,176
|
|
|
$
|
154,383
|
|
NOTE
5 – RELATED PARTY TRANSACTIONS
The
Defiance Company, LLC is owned by the Company’s president and controlling stockholder. As of September 30, 2019, accounts
payable to Defiance is $285,389 for amounts paid by Defiance Company, LLC on behalf of Greenkraft, which is the same amount as
of December 31, 2018.
As
of September 30, 2019, and December 31, 2018, Greenkraft has notes payable for a total of $1,901,916, to its President and his
related entities. All amounts are due on demand, unsecured and do not bear interest. This amount is classified as a long-term
liability as the Company’s President does not expect repayment during the next 12 months.
The
Company’s president is a member of CEE, LLC which performs emission testing services. During the nine months ended September
30, 2019, Greenkraft did not have any services performed by CEE, LLC and as of September 30, 2019 and December 31, 2018, Greenkraft
owed CEE the amount of $5,945 for insurance.
First
Warner Properties LLC is the owner of 2215 S. Standard Ave Santa Ana Ca 92707. The company’s president is a member of First
Warner. Greenkraft leased the property as assembly plant from First Warner. The term of the lease agreement was from July 2014
to July 2019, with a monthly rent of $27,500. Greenkraft terminated the lease agreement with First Warner Properties LLC at the
end of August 2016. As of September 30, 2019 and December 31, 2018, Greenkraft owed $525,000 to First Warner Properties LLC. The
debt does not require interest and there is no maturity date at this time.
First
Standard Real Estate LLC is the owner of 2530 South Birch Street, Santa Ana, CA 92707. Greenkraft’s president is a member
of First Standard Real Estate LLC. Greenkraft leased a portion of the building designated as 20,000 square feet garage area. The
term of the lease agreement is from September 1, 2016 to September 30, 2021, with a monthly rent of $10,000. As of September 30,
2019 and December 31, 2018, Greenkraft owed $340,000 and $250,000 to First Standard Real Estate LLC, respectively.
NOTE
6 – LINE OF CREDIT
During
the nine months ended September 30, 2019 the company used a line of credit for $100,000 from the CEO.
NOTE
7 – CONVERTIBLE NOTES
As
of September 30, 2019 and December 31, 2018 convertible notes had a balance of $3,500 and $5,500 respectively.
The
outstanding note is convertible at a rate of $0.001 into shares of common stock $2,000 of the convertible note was
paid back during the nine months ended March 31, 2019.
NOTE
8 – COMMITMENTS AND CONTINGENCIES
The
Company leases space for its offices and warehouse under a lease expiring 5 years after September 1, 2017. Rent expense is $120,000
per year, payable in installments of $10,000 per month. The future minimum lease payments under the operating lease is as follows:
Years
ending December 31,
|
|
Amount
|
|
|
|
|
|
2019
|
|
|
30,000
|
|
2020
|
|
|
120,000
|
|
2021
|
|
|
80,000
|
|
|
|
|
|
|
Total
|
|
$
|
230,000
|
|
As
discussed in Note 1, the Company adopted ASU 2016-02 related to leases as of January 1, 2019. The Company is using the transition
relief discussed in Note 1 for lease accounting treatment. Rent expense was $81,169 and $90,000 for the nine months
ended September 30, 2019 and 2018, respectively.
NOTE
9 – SUBSEQUENT EVENTS
Management
has evaluated subsequent events from the balance sheet date through the date the financial statements were available to be issued
and determined that no material subsequent events have transpired.