0001487997 --12-31 grne Yes No No false 2017 Q3 0001487997 2017-01-01 2017-09-30 0001487997 2017-09-30 0001487997 2017-11-17 0001487997 2016-12-31 0001487997 fil:ConvertibleSupervotingPreferredStockMember 2017-09-30 0001487997 fil:ConvertibleSupervotingPreferredStockMember 2016-12-31 0001487997 fil:ConvertibleSeriesBPreferredStockMember 2017-09-30 0001487997 fil:ConvertibleSeriesBPreferredStockMember 2016-12-31 0001487997 fil:UndesignatedPreferredStockMember 2017-09-30 0001487997 fil:UndesignatedPreferredStockMember 2016-12-31 0001487997 2017-07-01 2017-09-30 0001487997 2016-07-01 2016-09-30 0001487997 2016-01-01 2016-09-30 0001487997 2015-12-31 0001487997 2016-09-30 0001487997 us-gaap:LeaseholdImprovementsMember 2017-01-01 2017-09-30 0001487997 us-gaap:ComputerEquipmentMember 2017-01-01 2017-09-30 0001487997 us-gaap:FurnitureAndFixturesMemberus-gaap:MinimumMember 2017-01-01 2017-09-30 0001487997 us-gaap:FurnitureAndFixturesMemberus-gaap:MaximumMember 2017-01-01 2017-09-30 0001487997 us-gaap:EquipmentMemberus-gaap:MinimumMember 2017-01-01 2017-09-30 0001487997 us-gaap:EquipmentMemberus-gaap:MaximumMember 2017-01-01 2017-09-30 0001487997 us-gaap:VehiclesMember 2017-01-01 2017-09-30 0001487997 fil:SignageMember 2017-01-01 2017-09-30 0001487997 us-gaap:ComputerEquipmentMember 2017-09-30 0001487997 us-gaap:LeaseholdImprovementsMember 2017-09-30 0001487997 us-gaap:FurnitureAndFixturesMember 2017-09-30 0001487997 fil:LeasedEquipmentMember 2017-09-30 0001487997 us-gaap:EquipmentMember 2017-09-30 0001487997 us-gaap:VehiclesMember 2017-09-30 0001487997 fil:SignageMember 2017-09-30 0001487997 us-gaap:ComputerEquipmentMember 2016-12-31 0001487997 us-gaap:LeaseholdImprovementsMember 2016-12-31 0001487997 us-gaap:FurnitureAndFixturesMember 2016-12-31 0001487997 fil:LeasedEquipmentMember 2016-12-31 0001487997 us-gaap:EquipmentMember 2016-12-31 0001487997 us-gaap:VehiclesMember 2016-12-31 0001487997 fil:SignageMember 2016-12-31 0001487997 us-gaap:FairValueInputsLevel1Member 2017-09-30 0001487997 us-gaap:FairValueInputsLevel2Member 2017-09-30 0001487997 us-gaap:FairValueInputsLevel3Member 2017-09-30 0001487997 us-gaap:FairValueInputsLevel1Member 2016-12-31 0001487997 us-gaap:FairValueInputsLevel2Member 2016-12-31 0001487997 us-gaap:FairValueInputsLevel3Member 2016-12-31 0001487997 fil:SaklMember 2017-09-30 0001487997 fil:SaklMember 2016-12-31 0001487997 fil:NoteReceivableMemberfil:SaklMember 2017-09-30 0001487997 fil:NoteReceivableMemberfil:SaklMember 2017-01-01 2017-09-30 0001487997 fil:NoteReceivableMemberfil:TheLanternFestProductionsIncMember 2017-09-30 0001487997 fil:NoteReceivableMemberfil:TheLanternFestProductionsIncMember 2017-01-01 2017-09-30 0001487997 us-gaap:ChiefExecutiveOfficerMember 2017-09-30 0001487997 us-gaap:ChiefExecutiveOfficerMember 2017-01-01 2017-09-30 0001487997 fil:ConvertibleSeriesBPreferredStockMember 2017-09-30 0001487997 fil:ConvertibleSupervotingPreferredStockMember 2017-09-30 0001487997 fil:ConvertibleSeriesBPreferredStockMember 2017-01-01 2017-09-30 0001487997 fil:ConvertibleSeriesBPreferredStockMember 2016-12-31 0001487997 us-gaap:SupplierConcentrationRiskMember 2017-01-01 2017-09-30 0001487997 us-gaap:SupplierConcentrationRiskMember 2016-01-01 2016-09-30 0001487997 us-gaap:GeographicConcentrationRiskMember 2017-01-01 2017-09-30 0001487997 us-gaap:SubsequentEventMember 2017-10-11 0001487997 fil:Series1Memberus-gaap:SubsequentEventMember 2017-10-11 2017-10-11 0001487997 fil:Series2Memberus-gaap:SubsequentEventMember 2017-10-11 2017-10-11 0001487997 fil:ADirectorMemberfil:ConvertibleSeriesBPreferredStockMemberus-gaap:SubsequentEventMember 2017-11-01 2017-11-01 0001487997 fil:ADirectorMemberus-gaap:CommonStockMemberus-gaap:SubsequentEventMember 2017-11-01 2017-11-01 0001487997 fil:ADirectorMemberfil:ConvertibleSeriesBPreferredStockMemberus-gaap:SubsequentEventMember 2017-11-02 0001487997 fil:AnUnrelatedThirdPartyMemberfil:ConvertibleSeriesBPreferredStockMemberus-gaap:SubsequentEventMember 2017-11-01 2017-11-01 0001487997 fil:AnUnrelatedThirdPartyMemberus-gaap:CommonStockMemberus-gaap:SubsequentEventMember 2017-11-01 2017-11-01 0001487997 fil:AnUnrelatedThirdPartyMemberfil:ConvertibleSeriesBPreferredStockMemberus-gaap:SubsequentEventMember 2017-11-02 0001487997 us-gaap:ChiefExecutiveOfficerMemberfil:ConvertibleSeriesBPreferredStockMemberus-gaap:SubsequentEventMember 2017-11-01 2017-11-01 0001487997 us-gaap:ChiefExecutiveOfficerMemberus-gaap:CommonStockMemberus-gaap:SubsequentEventMember 2017-11-01 2017-11-01 0001487997 us-gaap:ChiefExecutiveOfficerMemberfil:ConvertibleSeriesBPreferredStockMemberus-gaap:SubsequentEventMember 2017-11-02 xbrli:pure iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)

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

For the quarterly period ended September 30, 2017

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __________ to __________

 

Commission file number 000-54018

 

GREEN ENDEAVORS, INC.

(Exact Name of Registrant as Specified in Its Charter)

 

Utah

273270121

(State or Other Jurisdiction of Incorporation or Organization)

(I.R.S. Employer Identification No.)

 

 

59 W 100 S, 2nd Floor , Salt Lake City, UT

84101

(Address of Principal Executive Offices)

(Zip Code)

 

(801) 575-8073

Registrant’s Telephone Number, including Area Code

 

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

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes  X  No

 

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

 

Large accelerated filer

Accelerated filer        

Smaller Reporting Company    X

Non-accelerated filer           

 

(Do not check if a smaller reporting company)

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

Yes    No  X

 

On November 17, 2017, approximately 5,587,658 shares of the registrant’s common stock, $0.0001 par value, were outstanding.


1


GREEN ENDEAVORS, INC. AND SUBSIDIARIES

 

INDEX

 

 

PAGE

PART I

FINANCIAL INFORMATION

 

 

 

 

Item 1.

Financial Statements (Unaudited):

3

 

 

 

 

Condensed Consolidated Balance Sheets – September 30, 2017 (unaudited) and December 31, 2016

3

 

 

 

 

Condensed Consolidated Statements of Operations – Three and Nine Months Ended September 30, 2017 and 2016 (unaudited)

4

 

 

 

 

Condensed Consolidated Statements of Cash Flows - Nine Months Ended September 30, 2017 and 2016 (unaudited)

5

 

 

 

 

Notes to Condensed Consolidated Financial Statements

6

 

 

 

 

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

12

 

 

 

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

18

 

 

 

 

Item 4. Controls and Procedures

18

 

 

 

PART I

OTHER INFORMATION

 

 

 

 

Item 1.

Legal Proceedings

19

 

 

 

Item 1A.

Risk Factors

19

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

19

 

 

 

Item 3.

Defaults upon Senior Securities

19

 

 

 

Item 4.

[Reserved]

20

 

 

 

Item 5.

Other Information

20

 

 

 

Item 6.

Exhibits

21

 

 

 

Signatures

 

22


2



PART I. FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

 

 

Green Endeavors, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

 

 

 

September 30,

December 31,

 

 

 

2017

2016

 

 

 

(Unaudited)

 

Assets

Current Assets:

 

 

Cash

 

$ 248,391   

$ 347,284   

Accounts receivable, net

 

13,056   

15,397   

Inventory

 

138,803   

152,790   

Prepaid expenses

 

-   

124,167   

Notes receivable, related party

 

401,478   

248,778   

Total current assets

 

 

801,728   

888,416   

 

 

 

 

 

Property, and equipment, net of accumulated depreciation of $1,048,004 and $969,934, respectively

193,909   

269,831   

Other assets

21,405   

21,405   

Total Assets

 

$ 1,017,042   

$ 1,179,652   

 

 

 

 

 

LiabilitiesandStockholders’Deficit   

Current Liabilities:

 

 

Accounts payable and accrued expenses

 

$ 438,884   

$ 363,075   

Deferred revenue

 

71,495   

86,223   

Deferred rent

 

67,953   

74,636   

Due to related parties

 

706,155   

632,802   

Derivative liability

 

98,166   

108,297   

Current portion of notes payable, net of discount of $18,641 and $20,291, respectively

 

331,224   

434,695   

Current portion of notes payable, related party

 

61,559   

61,559   

Convertible note payable

 

35,000   

35,000   

Total current liabilities

 

 

1,810,436   

1,796,287   

Long-Term Liabilities:

 

 

Notes payable, net of current portion

 

39,197   

50,397   

Total long-term liabilities

 

 

39,197   

50,397   

Total Liabilities

1,849,633   

1,846,684   

Commitments and contingent liabilities

-   

-   

Stockholders’ Deficit:

 

 

Convertible super-voting preferred stock, $0.001 par value, 10,000,000 shares authorized; 10,000,000 shares issued and outstanding at September 30, 2017 and December 31, 2016; no liquidation value

 

10,000   

10,000   

Convertible preferred series B stock - $0.001 par value, 2,000,000 shares authorized, 934,947 and 956,447 shares issued and outstanding at September 30, 2017 and December 31, 2016 respectively

 

935   

956   

Preferred, undesignated stock - $0.001 par value 3,000,000 shares authorized, no shares issued and outstanding at September 30, 2017, and December 31, 2016

 

-   

-   

Common stock, $0.0001 par value, 2,000,000,000 shares authorized; 5,127,408 shares issued and outstanding at September 30, 2017, and December 31, 2016.

 

511   

511   

Subscription receivable

 

(38,400)  

(38,400)  

Additional paid-in capital

 

3,745,245   

3,745,224   

Accumulated deficit

 

(4,550,882)  

(4,385,323)  

Total stockholders’ deficit

 

 

(832,591)  

(667,032)  

Total Liabilities and Stockholders’ Deficit

$ 1,017,042   

$ 1,179,652   

 

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.


3



Green Endeavors, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(Unaudited)

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

 

2017

2016

 

2017

2016

Revenue

 

 

 

 

 

Services, net of discounts

$ 661,131   

$ 659,357   

 

$ 2,022,866   

$ 1,931,140   

Product, net of discounts

184,893   

173,150   

 

550,807   

557,622   

Total revenue

846,024   

832,507   

 

2,573,673   

2,488,762   

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

Cost of services

358,911   

339,114   

 

1,121,107   

1,090,196   

Cost of product

104,235   

95,884   

 

314,405   

308,780   

Depreciation

23,775   

29,003   

 

78,067   

82,773   

General and administrative

348,480   

380,748   

 

1,202,320   

1,029,226   

Total costs and expenses

835,401   

844,749   

 

2,715,899   

2,510,975   

Income (Loss) from operations

10,623   

(12,242)  

 

(142,226)  

(22,213)  

 

 

 

 

 

 

Other Income (Expense)

 

 

 

 

 

Interest income

171   

1,561   

 

3,386   

1,562   

Interest expense

(22,677)  

(26,611)  

 

(56,836)  

(110,426)  

Interest income (expense), related parties (net)

6,720   

(46,806)  

 

19,942   

(116,039)  

Gain (loss) on derivative fair value adjustment

(33,576)  

(67,170)  

 

10,131   

605   

Loss on stock subscription receivable

-   

-   

 

-   

(39,839)  

Other income

25   

-   

 

37   

12,265   

Total other income (expense)

(49,337)  

(139,026)  

 

(23,340)  

(251,872)  

Loss before income taxes

(38,714)  

(151,268)  

 

(165,566)  

(274,085)  

Income taxes

-   

 

 

-   

-   

Net loss

$ (38,714)  

$ (151,268)  

 

$ (165,566)  

$ (274,085)  

 

 

 

 

 

 

Loss per common share basic and diluted

(0.01)  

(0.17)  

 

(0.03)  

(0.34)  

Weighted-average shares used to compute earnings per share basic and diluted

5,127,408   

886,917   

 

5,127,408   

809,268   

 

 

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.


4



Green Endeavors, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

Nine Months Ended September 30,

 

2017

2016

Cash Flows from Operating Activities:

 

 

Net loss  

$ (165,566)  

$ (274,085)  

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

Depreciation

78,067   

82,773   

Amortization of debt issuance costs

28,147   

81,370   

Loss on stock subscription receivable

-   

39,839   

Gain on derivative liability fair value adjustment   

(10,131)  

(605)  

Changes in operating assets and liabilities:

 

   

Accounts receivable

2,341   

4,416   

Inventory

13,987   

(13,506)  

Prepaid expenses

124,167   

-   

Other assets

(25,693)  

-   

Accounts payable and accrued expenses

75,814   

(175,030)  

Due to (from) related parties

73,353   

247,376   

Deferred rent

(6,683)  

(8,527)  

Deferred revenue

(14,728)  

(16,137)  

Net cash provided by (used in) operating activities

173,075   

(32,116)  

 

 

 

Cash Flows from Investing Activities:

 

 

Purchases of property and equipment

(2,144)  

(90,530)  

Payments on related party note receivable

(165,000)  

(310,000)  

Proceeds from related party note receivable

37,993   

245,708   

Net cash used in investing activities

(129,151)  

(154,822)  

 

 

 

Cash Flows from Financing Activities:

 

 

Payments made on notes payable

(398,877)  

(339,896)  

Payments made on convertible debt

-   

(30,050)  

Payments made on related party notes payable

-   

(18,213)  

Payments made on capital lease obligations

-   

(10,038)  

Proceeds from issuance of notes payable

256,060   

526,495   

Net cash provided by (used in) financing activities

(142,817)  

128,298   

Decrease in cash

(98,893)  

(58,640)  

Cash at beginning of period

347,284   

150,459   

Cash at end of period

$ 248,391   

$ 91,819   

 

 

 

Supplemental cash flow information:

 

 

Cash paid during the period for:

 

 

Income Taxes

$ -   

$ -   

Interest

$ 76,517   

$ 41,979   

Non-cash investing and financing activities:

 

 

Non-cash debt discounts

$ 26,180   

$ -   

Conversion of debt to common stock

$ -   

$ 2,384,931   

Refinancing of debt

$ 121,940   

$ -   

Return and cancellation of Preferred B shares

$ 21   

$ -   


5


Green Endeavors, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(Unaudited)


Note 1 – Basis of Financial Statement Presentation

 

Basis of Presentation

 

The consolidated financial statements include the accounts of Green Endeavors, Inc. and its subsidiaries (“Green”, or “the Company”) after elimination of intercompany accounts and transactions. All consolidated subsidiaries are wholly-owned by Green Endeavors, Inc.

 

These statements should be read in conjunction with the Company’s annual financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016. In particular, the Company’s significant accounting policies were presented as Note 2 to the consolidated financial statements in that Annual Report. In the opinion of management, all adjustments necessary for a fair presentation have been included in the accompanying condensed consolidated financial statements and consist of only normal recurring adjustments. The results of operations presented in the accompanying condensed consolidated financial statements for the three and nine months ended September 30, 2017, are not necessarily indicative of the results that may be expected for the 12 months ending December 31, 2017.

 

Note 2 – Summary of Significant Accounting Policies

 

Use of Estimates in the Preparation of the Financial Statements

 

The consolidated financial statements are prepared in conformity with U.S. GAAP, which requires the use of estimates, judgments and assumptions that affect the amounts of assets and liabilities at the reporting date and the amounts of revenue and expenses in the periods presented. We believe that the accounting estimates employed are appropriate and the resulting balances are reasonable; however, due to the inherent uncertainties in making estimates actual results could differ from the original estimates, requiring adjustments to these balances in future periods.

 

Cash and Cash Equivalents

 

Investments with original maturities of three months or less at the time of purchase are considered cash equivalents. As of September 30, 2017 and December 31, 2016, Green had no cash equivalents.

 

Inventory

 

Inventory consists of items held for resale and is carried at the lower of cost or market. Cost is determined using the first in, first out (“FIFO”) method.  Management has determined that no reserve is required at September 30, 2017.

 

Property and Equipment

 

Property and equipment are stated at historical cost. Depreciation is generally provided over the estimated useful lives, using the straight-line method, as follows:

 

Leasehold improvements

Shorter of the lease term or the estimated useful life

Computer equipment and related software

3years   

Furniture and fixtures

3-10years   

Equipment

3-10years   

Vehicle

7years   

Signage

10years   

 


6


Green Endeavors, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(Unaudited)


 

The following is a summary of Green’s property and equipment by major category as of September 30, 2017:

 

 

 

 

 

Accumulated

 

 

 

Cost

 

Depreciation

 

Net

Computer equipment and related software

$                46,546

 

$                41,977

 

$                  4,569

Leasehold improvements

                732,693

 

                574,967

 

                157,726

Furniture and fixtures

                  27,201

 

                  26,311

 

                       890

Leased equipment

                  76,298

 

                  75,804

 

                       494

Equipment

                285,828

 

                262,731

 

                  23,097

Vehicle

                  48,193

 

                  48,193

 

                         -   

Signage

                  25,154

 

                  18,021

 

                    7,133

 

$           1,241,913

 

$           1,048,004

 

$              193,909

 

The following is a summary of Green’s property and equipment by major category as of December 31, 2016:

 

 

 

 

Accumulated

 

 

 

Cost

 

Depreciation

 

Net

Computer equipment and related software

$                44,401

 

$                36,333

 

$                  8,068

Leasehold improvements

                732,690

 

                530,039

 

                202,651

Furniture and fixtures

                  27,201

 

                  25,650

 

                    1,551

Leased equipment

                  76,298

 

                  69,321

 

                    6,977

Equipment

                285,828

 

                245,906

 

                  39,922

Vehicle

                  48,193

 

                  46,472

 

                    1,721

Signage

                  25,154

 

                  16,213

 

                    8,941

 

$           1,239,765

 

$              969,934

 

$              269,831

 

 

During the nine months ended September 30, 2017 and 2016, Green recorded depreciation expense of $78,067 and $82,773, respectively.

 

Derivative Liability

 

The Company has convertible notes that could be considered derivatives or contain embedded features subject to derivative accounting.   We have estimated the fair value of these embedded derivatives for convertible debentures using a multinomial lattice model.  

 

Fair Value Measurements

 

The fair value of a financial instrument is the amount that could be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Financial assets are marked to bid prices and financial liabilities are marked to offer prices. Fair value measurements do not include transaction costs. A fair value hierarchy is used to prioritize the quality and reliability of the information used to determine fair values. Categorization within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The fair value hierarchy is defined into the following three categories:

 

Level 1: Quoted market prices in active markets for identical assets or liabilities. 

Level 2: Observable market-based inputs or inputs that are corroborated by market data. 

Level 3: Unobservable inputs that are not corroborated by market data. 

 


7


Green Endeavors, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(Unaudited)


 

Basic and Diluted Income (Loss) Per Common Share

 

Net loss per share is computed by dividing net loss by the weighted average number of common shares outstanding during the specified period. Diluted earnings per common share is computed by dividing net income by the weighted average number of common shares and potential common shares during the specified period. For the nine months ended September 30, 2017, there were 1,017,195,275 potential common shares not included in the diluted net loss per share calculation as their effect would be anti-dilutive. Such potentially dilutive shares are excluded when the effect would be to reduce net loss per share.

 

Deferred Revenue

 

Deferred revenue arises when customers pay for products and/or services in advance of receiving the product or service. Green’s deferred revenue consists solely of unearned revenue associated with the purchase of gift certificates for which revenue is recognized only when the service is performed or the product is delivered. As of September 30, 2017 and December 31, 2016, deferred revenue was $71,495 and $86,223, respectively.

 

Advertising

 

The Company expenses advertising production costs as they are incurred and advertising communication costs the first time the advertising takes place. For the nine month period ended September 30, 2017 and 2016, advertising costs amounted to $71,235 and $69,639, respectively.

 

Income Taxes

 

Deferred income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Also, Green's practice is to recognize interest and/or penalties related to income tax matters in income tax expense. Green is 100% consolidated into its parent company, Sack lunch Productions, Inc. (“SAKL” or “the Parent Company”), and therefore does not file an income tax return. Its financial amounts are consolidated into the SAKL income tax returns. As of September 30, 2017 and December 31, 2016, a 100% valuation allowance has been placed against the deferred tax asset and therefore is not reflected on the balance sheets.

 

Recent Accounting Pronouncements

 

Management believes the impact of recently issued standards and updates, which are not yet effective, will not have a material impact on Green’s consolidated financial position, results of operations or cash flows upon adoption.

 

Note 3 – Going Concern

 

Generally accepted accounting principles in the United States of America contemplate the continuation of Green as a going concern. As of and for the nine months ended September 30, 2017, Green had negative working capital of $1,008,708 and a net loss of $165,566, which raises substantial doubt about Green’s ability to continue as a going concern. Green’s ability to continue as a going concern is contingent upon the successful completion of additional financing arrangements and its ability to successfully fulfill its business plan. Management plans to attempt to raise additional funds to finance the operating and capital requirements of Green through a combination of equity and debt financings. While Green is making its best efforts to achieve the above plans, there is no assurance that any such activity will generate funds that will be sufficient for operations.

 

Note 4 – Inventory

 

Green’s inventory consists of items held for resale and product that is used in services by the Landis and Landis II salons, and all are considered finished goods. Inventory is carried at the lower of cost or market. As of September 30, 2017 and December 31, 2016, inventory amounted to $138,803 and $152,790, respectively.


8


Green Endeavors, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(Unaudited)


Note 5 – Derivative Liability

 

The Company has convertible notes that could be considered derivatives or contain embedded features subject to derivative accounting.   We have estimated the fair value of these embedded derivatives for convertible debentures using a multinomial lattice model.  As of September 30, 2017 and December 31, 2016, the Company has a $98,166 and $108,297 derivative liability respectively, related to convertible notes payable.  For the nine months ended September 30, 2017 and 2016 the Company recorded a gain (loss) of $10,131 and $605 from derivative liability fair value adjustments, respectively.

 

Note 6 – Fair Value Measurement

 

Our financial assets and (liabilities) carried at fair value measured on a recurring basis as of September 30, 2017 and December 31, 2016, consisted of the following:

 

 

 

 

 

Total fair

Quoted prices

Significant other

Significant

 

 

 

 

value at

in active

Observable

unobservable

 

 

 

 

September 30,

markets

Inputs

inputs

Description

 

 

2017

(Level 1)

(Level 2)

(Level 3)

Derivative liability (1)

 

$98,166

$              -   

$98,166

$              -   

 

 

 

 

 

Total fair

Quoted prices

Significant other

Significant

 

 

 

 

value at

in active

observable

unobservable

 

 

 

 

December 31,

markets

inputs

inputs

Description

 

 

2016

(Level 1)

(Level 2)

(Level 3)

Derivative liability (1)

 

$108,297

$              -   

$108,297

$              -   

 

(1) Derivative liability amounts are due to the embedded derivatives of certain convertible notes payable issued by the Company and are calculated using a multinomial lattice model (see Note 5 - Derivative liability) 

 

 

Note 7 – Related Party Transactions

 

As of September 30, 2017 and December 31, 2016, amounts due from related parties were $401,478 and $248,778, respectively.  The balances represent notes and interest receivable from SAKL, the parent, and Lantern Fest Productions, Inc., an SAKL subsidiary. The SAKL note accrues interest at 18% per annum and matured on April 30, 2017. The Lantern Fest Productions note accrues interest at the rate of 20% per annum and matured and matures on May 31, 2018.

 

As of September 30, 2017 and December 31, 2016, amounts due to related parties were $767,714 and $694,361, respectively.  The balances, represent advances from SAKL and SAKL subsidiaries, and certain notes payable to SAKL, Richard Surber and a company affiliated with Richard Surber.  These notes have maturity dates from April 2015 to November 2017.

 

Richard Surber, a related party, is providing his personal guaranty for several lines of credit and credit cards that are being utilized by the Company and its operating subsidiaries. In addition to the above, Mr. Surber is a personal guarantor to notes payable by the Company with remaining principal balances of approximately $4,000. Subsequent to September 30, 2017, Mr. Surber continues to provide his personal guaranty for several lines of credit, credit cards, and loans that are being utilized by the Company and its subsidiaries. The total amount of these credit obligations could exceed the amount of $300,000 from time to time.


9


Green Endeavors, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(Unaudited)


Note 8 – Debt

 

On July 27, 2017, the Company entered into a loan agreement with a bank in the amount of $378,000. The note is a merchant account financing arrangement with 365 day term wherein Landis repays the loan at the rate of 75% of the American Express credit card sales receipts that are collected each month. In addition to the merchant account receivables, collateral for the loan includes all receivables, financial instruments, equipment assets, inventories, intangibles, deposits, and other assets as applicable. The loan requires a prepaid interest charge that is 6% ($22,680) of the $378,000 loan amount. These financing costs are being amortized monthly to interest expense during the one year term of the loan. The total amount due at the inception date was $400,680. $121,940 of the proceeds of this loan were used to extinguish a note payable to the same lender that this note replaced.

 

Note 9 – Equity

 

Preferred Stock

 

Green is authorized to issue 15,000,000 shares of preferred stock (par value $0.001 per share). Green’s preferred stock may be divided into such series as may be established by the Board of Directors. As of September 30, 2017, Green has designated 12,000,000 of the preferred stock into two series as follows: 2,000,000 shares of Convertible Series B Preferred and 10,000,000 shares of Convertible Super voting Preferred.

 

The Preferred Stock is classified as equity as long as there are sufficient shares available to effect the conversion. In some instances certain contracts may pass the option to receive cash or common stock to the shareholder. In this case, it is assumed that a cash settlement will occur and balance sheet classification of the affected Preferred Stock and related preferred paid-in capital as a liability.

 

Convertible Super voting Preferred Stock

 

Each share of the Convertible Super voting Preferred Stock is convertible into 100 shares of Green’s Common stock and has the voting rights equal to 100 shares of common stock.

 

As of September 30, 2017 and December 31, 2016, Green had 10,000,000 shares of Convertible Super voting Preferred stock issued and outstanding.

 

Convertible Series B Preferred Stock

 

Each share of Green’s Convertible Series B Preferred Stock (Series B) has one vote per share and is convertible into $5.00 worth of common stock. The number of common shares received is based on the average closing bid market price of Green's common stock for the five days before conversion notice date by the shareholder.

 

As of September 30, 2017 and December 31, 2016, Green had 934,947 and 956,447 shares of Series B issued and outstanding respectively. During the nine months ended September 30, 2017 the company received and cancelled 21,500 shares of Series B Preferred Stock.

 

Common Stock

 

Green is authorized to issue 2,000,000,000 shares of common stock (par value $0.0001 per share).

 

As of September 30, 2017 and December 31, 2016, Green had 5,127,408 shares of common stock issued and outstanding.

 

Note 10 – Litigation

 

TCA Global Credit Master Fund, L.P. vs Sack Lunch Productions, Green Endeavors, Inc., Landis Salons, Inc., Landis Salons II, Inc., Diversified Managements Services, Inc., Wasatch Capital Corporation, Downtown Development Corporation, WG Productions Company, Landis Experience Center, LLC, Redline Entertainment, Inc., Springbok Holdings, LLC, Color Me Rad, LLC, The Dirty Dash, LLC, Springbok Franchising LLC, and Springbok Management, LLC, Case CACE-17-011661 Division 12, in the Circuit Court of the 17th Judicial Circuit In and For Broward County, Florida. The suit seeks recovery for payments that were due in accordance with the terms and provisions of the Senior Secured Credit Facility Agreement effective between the parties as of October 31, 2015.  


10


Green Endeavors, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(Unaudited)


On October 18, 2017 TCA and the Company entered into a settlement agreement to resolve the suit and dismiss the litigation. Additionally, in connection with the agreement, the maturity date of the note was extended to March 31, 2018.

 

Note 11 – Concentration of Risk

 

Supplier Concentrations

The Company purchases most of its salon inventory that is used for service and product sales from Aveda™. Aveda™ product purchases for the nine months ended September 30, 2017 and 2016 accounted for approximately 99% of salon products purchased.

 

Market or Geographic Area Concentrations

100% of the Company's sales are in the salon services and products market and are concentrated in the Salt Lake City, Utah geographic area.

 

Note 12 – Subsequent Events

 

In accordance with ASC 855-10 Company management reviewed all material events through the date of this report.

 

On October 11, 2017, the Company entered into a loan agreement with a bank in the amount of $102,000. The note is a financing arrangement with no stipulated interest rate.  The implicit rate is 18%.  Landis Salons Inc. will repay the loan with 6 monthly payments of $10,333.34 followed by 6 monthly payments of $9,333.

 

On November 1, 2017 the Board of Directors approved the conversion of 2,000 shares of Series B Preferred Stock into 42,373 shares of common stock by Logan C. Fast a director of the Company. The shares were converted at $0.236 based on the conversion provisions of the Series B Preferred Stock.

 

On November 1, 2017 the Board of Directors approved the conversion of 6,100 shares of Series B Preferred Stock into 129,238 shares of common stock by an unrelated third party. The shares were converted at $0.236 based on the conversion provisions of the Series B Preferred Stock.

 

On November 1, 2017 the Board of Directors approved the conversion of 12,101 shares of Series B Preferred Stock into 256,380 shares of common stock by Richard Surber President and a director of the Company. The shares were converted at $0.236 based on the conversion provisions of the Series B Preferred Stock.

 

On November 9, 2017 Logan C. Fast tendered his resignation an officer and director of the Corporation and its subsidiaries.  The resignation was effective immediately.  A report of this action has been filed as a Form 8-K on November 11, 2017, which includes a copy of his letter of resignation.  Mr. Fast reported that he had no disagreement with the Corporation or its management.


11



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

 

The following discussion should be read in conjunction with the Condensed Consolidated Financial Statements and notes thereto included in this Quarterly Report on Form 10-Q, or this Quarterly Report, and in conjunction with our Form 10-K for the fiscal year ended December 31, 2016 and Form 10-Q for the quarter ended June 30, 2017. Certain of these statements, including, without limitation, statements regarding the extent and timing of future revenues and expenses, customer demand and other statements using words such as “anticipates,” “believes,” “could,” “estimates,” “expects,” “forecast,” “intends,” “may,” “plans,” “projects,” “should,” “will” and “would,” and words of similar import and the negatives thereof, constitute forward-looking statements. These statements are predictions based upon management’s best judgment at the time they are made about future events that are not historical facts. Actual results could vary materially as a result of certain factors, including but not limited to, those expressed in these statements. We refer you to the “Risk Factors,” “Results of Operations,” and “Liquidity and Capital Resources” sections contained in this Quarterly Report, which identify important risks and uncertainties that could cause actual results to differ materially from those contained in the forward-looking statements.

 

We urge you to consider these factors carefully in evaluating the forward-looking statements contained in this Quarterly Report. All subsequent written or oral forward-looking statements attributable to our company or persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. The forward-looking statements included in this Quarterly Report are made only as of the date of this Quarterly Report. We do not intend, and undertake no obligation, to update these forward-looking statements.

 

Overview

 

Green Endeavors, Inc. (“Green” or “the Company”) is a Utah corporation originally formed on April 25, 2002. Our fiscal year ends on December 31. We have never filed bankruptcy nor been through any similar financial reorganization.

 

As of September 30, 2017, we operate two high-quality hair care salons that feature Aveda™ products for retail sale. Landis Salons, Inc. (“Landis I”) operates its business within a 4,000 square foot space located in the Liberty Heights District of Salt Lake City, Utah as an Aveda™ Lifestyle Salon. Landis Salons II, Inc. (“Landis II”) operates within a 3,024 square foot space located in the Marmalade District of Salt Lake City, Utah under the Landis Lifestyle Salon brand as an Aveda™ Lifestyle Salon. A third location opened August 16, 2012, and operates as an Aveda™ Experience Center ("LEC") in the City Creek Mall in Salt lake City, Utah.

 

Aveda™ Lifestyle Salons can be distinguished from Aveda™ Concept Salons in that Aveda™ Lifestyle Salons are required to carry all of Aveda’s products and must meet a higher threshold for product sales than Aveda™ Concept Salons. An Aveda™ Lifestyle Salon is the highest level within the Aveda™ hierarchy of salons which is classified by higher purchasing volume, location, array of products carried and size of retail space.

 

Salon operations consist of three major components, an Aveda™ retail store, an advanced hair salon, and a training academy, which educates and prepares future staff about the culture, services, and products provided by the salon. The design of the salons is intended to look modern and feel comfortable, appealing to both genders, and all age groups.

 

Additional information on Landis can be found on its website at: www.landissalons.com .

 

Critical Accounting Estimates

 

Use of Estimates

 

In preparing our Condensed Consolidated Financial Statements, we make assumptions, judgments and estimates that can have a significant impact on our revenue, operating income and net income, as well as on the value of certain assets and liabilities on our consolidated balance sheets. We base our assumptions, judgments and estimates on historical experience and various other factors that we believe to be reasonable under the circumstances. Actual results could differ materially from these estimates under different assumptions or conditions. At least quarterly, we evaluate our assumptions, judgments and estimates and make changes accordingly. Historically, our assumptions, judgments and estimates relative to our critical accounting estimates have not differed materially from actual results.

 

Results of Operations

 

The following discussion examines our results of operations and financial condition based on our Consolidated Financial Statements for the three and nine months ended September 30, 2017 and 2016.


12



For the nine months ended September 30, 2017, we owned and operated three wholly owned subsidiaries. Two of the subsidiaries, Landis Salons, Inc. and Landis Salons II, Inc., operate as full-service hair and retail salons featuring the Aveda™ line of products. The third subsidiary, Landis Experience Center, LLC, is a retail Aveda™ Experience Center.

 

Revenue

 

We generate revenue through the sale of services and products in the hair salon industry. For the nine month periods ended September 30, 2017 and 2016, we had net revenue of $2,573,673 and $2,488,762, respectively.

 

Three months ended September 30, 2017 and 2016

 

The following table shows the change in service revenue by salon for the three month periods ended September 30, 2017 and 2016:

 

 

 

 

Three Months Ended September 30,

 

Increase (Decrease) over prior period

Salon

 

2017

 

2016

 

Dollar

%

Liberty Heights

$       512,587

 

$       491,970

 

$     20,617

    4.19

Marmalade

 

         142,523

 

         162,592

 

      (20,069)

 (12.34)

City Creek

 

             6,021

 

             4,795

 

         1,226

  25.57

 

 

$       661,131

 

$       659,357

 

$       1,774

    0.27

 

As can be seen from the above table our three locations experienced a decrease of 0.27% in service revenues for the three month period ending September 30, 2017 over the comparable period of service sales for 2016. Several of the stylists that were servicing their clients at the Marmalade location have begun to service several of their clients at the Liberty heights location, this has resulted in the decrease and increase of revenues at those locations respectively when compared with the same time period in for 2016.

 

The following table shows the change in product revenue by salon for the three month periods ended September 30, 2017 and 2016:

 

 

 

Three Months Ended September 30,

 

Increase (Decrease) over prior period

Salon

 

2017

 

2016

 

Dollar

%

Liberty Heights

$         96,088

 

$         97,372

 

$      (1,284)

   (1.32)

Marmalade

 

           34,369

 

           30,358

 

         4,011

  13.21

City Creek

 

           54,436

 

           45,420

 

         9,016

  19.85

 

 

$       184,893

 

$       173,150

 

$     11,743

    6.78

 

 

As can be seen from the above table our three locations experienced an increase of 6.78% in product revenues for the three month period ended September 30, 2017 over the comparable period of product sales for 2016. This increase in product revenue is primarily due to better training of the Company's staff to upsell products when services are rendered.

 

Nine months ended September 30, 2017 and 2016

 

The following table shows the change in service revenue by salon for the nine month periods ended September 30, 2017 and 2016:

 

 

 

Nine Months Ended September 30,

 

Increase (Decrease) over prior period

Salon

 

2017

 

2016

 

Dollar

%

Liberty Heights

 

$            1,552,084

 

$       1,423,160

 

$                128,924

                       9.06

Marmalade

 

                 454,082

 

            495,430

 

                  (41,348)

                     (8.35)

City Creek

 

                   16,700

 

              12,550

 

                      4,150

                     33.07

 

 

$            2,022,866

 

$       1,931,140

 

$                  91,726

                       4.75

 

As can be seen from the above table our three locations experienced an increase of 4.75% in service revenues for the nine month period ending September 30, 2017 over the comparable period of service sales for 2016. Several of the stylists that were servicing their clients at the Marmalade location have begun to service several of their clients at the Liberty Heights location. This has resulted in the decrease and increase of revenues at those locations respectively when compared with the same time period in for 2016. This


13



movement by our stylists has enabled them to retain more clients and increase sales for the nine months ended September 30, 2017 as compared to the same period in 2016.

 

 

 

Nine Months Ended September 30,

 

Increase (Decrease) over prior period

Salon

 

2017

 

2016

 

Dollar

%

Liberty Heights

 

$               293,487

 

$          315,162

 

$                (21,675)

                     (6.88)

Marmalade

 

                   98,800

 

            103,907

 

                    (5,107)

                     (4.91)

City Creek

 

                 158,520

 

            138,553

 

                    19,967

                     14.41

 

 

$               550,807

 

$          557,622

 

$                  (6,815)

                     (1.22)

 

The following table shows the change in product revenue by salon for the nine months ended September 30, 2017 and 2016:

 

As can be seen from the above table our three locations experienced a decrease of 1.22% in product revenues for the nine month period ended September 30, 2017 over the comparable period of product sales for 2016. This decline in product revenue is primarily due to the Company's senior staff spending more time in our training programs for new artists.

 

Costs of Revenue

 

Three months ended September 30, 2017 and 2016

 

The following table shows cost of revenue by type as a percentage of related revenue for the three month periods ended September 30, 2017 and 2016:

 

 

 

Three Months Ended September 30,

Revenue Type

 

2017

 

2016

Service

 

54.3%

 

51.4%

Product

 

56.4%

 

55.4%

 

The above table shows the cost of service revenue as a percentage of service revenue increasing by 2.9% for the three month period ended September 30, 2017 over the comparable period for 2016. This increase in service cost is primary due to our stylists becoming more effective sales people and providing higher revenue services for their clients. The 1% increase in product costs as a percentage of product sales for the same comparable periods is primarily due to normal fluctuations in the purchase price of product.

 

Nine months ended September 30, 2017 and 2016

 

The following table shows cost of revenue by type as a percentage of related revenue for the nine month periods ended September 30, 2017 and 2016:

 

 

 

Nine Months Ended September 30,

Revenue Type

 

2017

 

2016

Service

 

55.4%

 

56.5%

Product

 

57.1%

 

55.4%

 

The above table shows the cost of service revenue as a percentage of service revenue decreasing by 1.1% for the nine month period ended September 30, 2017 over the comparable period for 2016. The 1.7% increase in product costs as a percentage of product sales for the same comparable periods is primarily due to normal fluctuations in the purchase price of product.


14



Operating Expenses

 

Three months ended September 30, 2017 and 2016

 

The following table shows general and administrative expenses for the three months ended September 30, 2017 and 2016:

 

 

 

Three Months Ended September 30,

 

 

2017

 

2016

 

Change

 

% Change

Salaries and wages

 

$  155,574

 

$    125,472

 

$    30,102

 

       23.99

Rent

 

     46,661

 

       42,389

 

       4,272

 

       10.08

Advertising

 

     21,349

 

       22,361

 

      (1,012)

 

       (4.53)

Credit card merchant fees

 

     15,760

 

         1,770

 

      13,990

 

     790.40

Insurance

 

       2,081

 

       23,965

 

    (21,884)

 

      (91.32)

Utilities and telephone

 

     13,901

 

       16,619

 

      (2,718)

 

      (16.35)

Professional services

 

     11,491

 

       45,739

 

    (34,248)

 

      (74.88)

Repairs and maintenance

 

     23,799

 

       10,363

 

      13,436

 

     129.65

Dues and subscriptions

 

     10,825

 

         7,392

 

       3,433

 

       46.44

Office expense

 

     28,870

 

       74,017

 

    (45,147)

 

      (61.00)

Travel

 

       5,018

 

         3,342

 

       1,676

 

       50.15

Investor relations and company promotion

 

        (470)

 

          (941)

 

          471

 

      (50.05)

Other

 

     13,621

 

         8,260

 

       5,361

 

       64.90

  Total general and administrative expenses

 

$  348,480

 

$    380,748

 

$  (32,268)

 

       (8.47)

 

The above table shows a decrease of $32,268 in general and administrative expenses. As can be seen above there are several increases and decreases in the various categories the most notable of which are those of salaries and wages, insurance and office expense for an aggregate decrease of $36,929 in the three month period ended September 30, 2017 compared to the three month period ended September 30, 2016.  Salaries and wages increased due to new management employment contracts. Insurance expense decreased due to a decrease in health insurance costs in 2017. Office expense decreased due to implementing a strategy maximize the value spent for the supplies.

 

Depreciation expense for the three months ended September 30, 2017, was $23,775 compared to $29,003 for the comparable three months in 2016. The decrease of $5,228 is primarily due to certain fixed assets becoming fully depreciated after reaching the end of their estimated useful lives.


15



Nine months ended September 30, 2017 and 2016

 

The following table shows general and administrative expenses for the nine months ended September 30, 2017 and 2016:

 

 

 

Nine Months Ended Sept 30,

 

 

2017

 

2016

 

Change

 

%

Salaries and wages

 

$   453,746

 

$   369,107

 

$      84,639

 

      22.93

Rent

 

    137,563

 

    130,877

 

          6,686

 

        5.11

Advertising

 

      71,235

 

      69,639

 

          1,596

 

        2.29

Credit card merchant fees

 

      43,842

 

        5,010

 

        38,832

 

    775.09

Insurance

 

      20,039

 

      65,732

 

       (45,693)

 

    (69.51)

Utilities and telephone

 

      41,731

 

      44,039

 

        (2,308)

 

      (5.24)

Professional services

 

      86,705

 

      92,734

 

        (6,029)

 

      (6.50)

Repairs and maintenance

 

      45,918

 

      32,668

 

        13,250

 

      40.56

Dues and subscriptions

 

      29,545

 

      22,537

 

          7,008

 

      31.10

Office expense

 

    102,154

 

    151,120

 

       (48,966)

 

    (32.40)

Travel

 

      15,160

 

        9,769

 

          5,391

 

      55.18

Investor relations and company promotion

 

    117,547

 

        2,718

 

      114,829

 

 4,224.76

Other

 

      37,135

 

      33,276

 

          3,859

 

   11.60

  Total general and administrative expenses

 

$1,202,320

 

$1,029,226

 

$     173,094

 

      16.82

 

 

The above table shows an increase of $173,094 in general and administrative expenses. As can be seen above there are several increases and decreases in the various categories the most notable of which are those of salaries and wages, credit card merchant processor fees and investor relations and company promotion for an aggregate increase of $238,300 in the nine month period ended September 30, 2017 compared to the nine month period ended September 30, 2016.  Salaries and wages increased due to new management employment contracts.  Expenses related to professional services and investor relations and company promotions are not cyclical or recurring in nature and increased due to the timing of strategic decisions. Insurance expense decreased due to a decrease in health insurance costs in 2017. Office expense decreased due to implementing a strategy maximize the value spent for the supplies.

 

Depreciation expense for the nine months ended September 30, 2017, was $78,067 compared to $82,773 for the comparable nine months ended September 30, 2016. The decrease of $4,706 is primarily due to certain fixed assets becoming fully depreciated after reaching the end of their estimated useful lives.

 

Other Income (Expense)

 

Three months ended September 30, 2017 and 2016

 

Other income (expense) for the three months ended September 30, 2017 was ($49,337) compared to ($139,026) for the three months ended September 30, 2016, a decrease in loss of $89,689. The increase is primarily attributable to a decrease in interest expense and loss on derivative fair value adjustment.

 

Nine months ended September 30, 2017 and 2016

 

Other income (expense) for the nine months ended September 30, 2017 was ($23,340) compared to ($251,872) for the nine months ended September 30, 2016, a decrease in loss of $228,532. The decrease is primarily attributable to a decrease in related party interest expense and loss on stock subscription receivable.  

 

Liquidity and Capital Resources

 

Cash and Investments in marketable securities

As of September 30, 2017, our principal source of liquidity consisted of $248,391 of cash, compared to $347,284 as of December 31, 2016. Our primary sources of cash during the nine month period ended September 30, 2017 were customer payments for salon services and products. Our primary uses of cash were for payments relating to salaries, rent, general operating expenses and payments on notes payable.


16



Working Capital

We had a working capital deficit of $1,008,708 as of September 30, 2017. Our current assets were $801,728, which consisted of $248,391 in cash, $13,056 in accounts receivable, $138,803 in inventory, and $401,478 in notes receivable, related party. Our total assets were $1,017,042, which included $193,909 in property and equipment (net), and $21,405 in other assets. Our current liabilities were $1,810,436, including $438,884 in accounts payable and accrued expenses, $706,155 due to related parties, $427,783 in current portion of all notes payable, $139,448 in deferred revenue and rents, and $98,166 in derivative liability. Our long-term liabilities were $39,197 consisting of notes payable. Our total stockholders’ deficit at September 30, 2017 was $832,591.

 

Working capital decreased by $100,837 as of September 30, 2017, compared to December 31, 2016 primarily due to the decrease in cash and an increase in accounts payable and accrued expenses.

 

Cash Flows from Operating Activities

Cash flows from operating activities include net loss, adjusted for certain non-cash charges, as well as changes in the balances of certain assets and liabilities. Net cash provided by (used in) operating activities for the nine month period ended September 30, 2017 was $173,075 compared to ($32,116) used in operating activities for the same period in 2016. This change of $205,191 was primarily due to a decrease in prepaid expenses and an increase in accounts payable and accrued expenses.

 

Cash Flows from Investing Activities

Cash used in investing activities for the nine months ended September 30, 2017 was $129,151 compared to $154,822 for the nine months ended September 30, 2016, a $25,671 difference. The change was due primarily to a reduction of payments, in the form of a note receivable made to a related party and a decrease in proceeds from related party notes receivable.

 

Cash Flows from Financing Activities

Cash flow from financing activities for the nine months ended September 30, 2017 was ($142,817) cash used, compared to $128,298 cash provided by financing activities for the nine months ended September 30, 2016, a change of ($271,115). The change is attributable to the decrease in cash from issuance of only one new note payable (See Note 8 – Debt of the notes to the condensed consolidated financial statements) and the increase in payments made on notes payable.

 

Other Factors Affecting Liquidity and Capital Resources

 

We have insufficient current assets to meet our current liabilities due to negative working capital of $1,008,708 as of September 30, 2017. Historically, we have funded our cash needs from a combination of revenues, carried payables, sales of equity, and debt transactions. Since we are not currently realizing net cash flows from our business, we may need to seek financing to continue our operations. Prospective sources of funding could include shareholder loans, equity sales or loans from other sources though no assurance can be given that such sources would be available or that any commitment of support is forthcoming to date.

 

We do not intend to pay cash dividends in the foreseeable future.

 

We expect to purchase property or equipment as part of our normal ongoing operations.

 

Going Concern

 

Our audit opinion for the year ended December 31, 2016 expressed substantial doubt as to our ability to continue as a going concern as a result of recurring losses and negative working capital. These conditions raise substantial doubt about our ability to continue as a going concern. Management’s plans to address our ability to continue as a going concern include raising additional funds to finance the operating and capital requirements through a combination of equity and debt financings. While we are making our best efforts to achieve the above plans, there is no assurance that any such activity will generate funds that will be available for operations.

 

Impact of Inflation

 

We compensate some of our salon employees with percentage commissions based on sales they generate. Accordingly, this provides us certain protection against inflationary increases, as payroll expense is a variable cost of sales. In addition, we may increase pricing in our salons to offset any significant increases in wages and cost of services provided. Therefore, we do not believe inflation has had a significant impact on the results of our operations.

 

Off-Balance Sheet Arrangements

 

As of September 30, 2017 and December 31, 2016, we did not have any off-balance sheet arrangements, as defined in Item 303(a)(4)(ii) of SEC Regulation S-K.


17



Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

Not required for smaller reporting companies pursuant to Item 305 of Regulation S-K.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

We carried out an evaluation required by Rule 13a-15 of the Securities Exchange Act of 1934, as amended, or the Exchange Act, under the supervision and with the participation of our management, including the Chief Executive Officer, or CEO, and the Chief Financial Officer, or CFO, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13-15(e) and 15d-15(e) under the Exchange Act) as of September 30, 2017.

 

The evaluation of our disclosure controls and procedures included a review of our processes and the effect on the information generated for use in this Quarterly Report on Form 10-Q. In the course of this evaluation, we sought to identify any material weaknesses in our disclosure controls and procedures, to determine whether we had identified any acts of fraud involving personnel who have a significant role in our disclosure controls and procedures, and to confirm that any necessary corrective action, including process improvements, was taken. This type of evaluation is performed every fiscal quarter so that our conclusions concerning the effectiveness of these controls can be reported in our periodic reports filed with the SEC. We intend to maintain these disclosure controls and procedures and to modifying them as circumstances warrant.

 

Based on evaluation as of September 30, 2017, the CEO and CFO have concluded that our disclosure controls and procedures were not effective to provide reasonable assurance that the information required to be disclosed by us in our reports filed or submitted under the Exchange Act (i) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) is accumulated and communicated to our management, including the CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.

 

Changes in Internal Control Over Financial Reporting

 

Based on management's most recent evaluation of our company's internal control over financial reporting, management determined that there were no changes in our company's internal control over financial reporting that has materially affected, or is reasonably likely to materially affect our internal control over financial reporting that occurred during the most recent fiscal quarter.

 

Inherent Limitations on Effectiveness of Controls

Our management, including our CEO and CFO, does not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent or detect all error and all fraud. Internal control over financial reporting, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of internal control are met. Further, the design of internal control must reflect the fact that there are resource constraints, and the benefits of the control must be considered relative to their costs. While our disclosure controls and procedures and internal control over financial reporting are designed to provide reasonable assurance of their effectiveness, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within Green Endeavors, Inc. have been detected.


18



PART II. OTHER INFORMATION

 

Item 1. Legal Proceedings

 

 

TCA Global Credit Master Fund, L.P. vs Sack Lunch Productions, Green Endeavors, Inc., Landis Salons, Inc., Landis Salons II, Inc., Diversified Managements Services, Inc., Wasatch Capital Corporation, Downtown Development Corporation, WG Productions Company, Landis Experience Center, LLC, Redline Entertainment, Inc., Springbok Holdings, LLC, Color Me Rad, LLC, The Dirty Dash, LLC, Springbok Franchising LLC, and Springbok Management, LLC, Case CACE-17-011661 Division 12, in the Circuit Court of the 17th Judicial Circuit In and For Broward County, Florida. The suit seeks recovery for payments that were due in accordance with the terms and provisions of the Senior Secured Credit Facility Agreement effective between the parties as of October 31, 2015.  On October 18, 2017 TCA and the Company entered into a settlement agreement to resolve the suit and dismiss the litigation. Additionally, in connection with the agreement, the maturity date of the note was extended to March 31, 2018.

 

Item 1A. Risk Factors

 

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, "Item 1A. Risk Factors" in our Annual Report on Form 10-K for the years ended December 31, 2016 and 2015, which could materially affect our business, financial condition or future results. The risks described in this report and in our Annual Report on Form 10-K are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or future results.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

There were no sales of equity securities during the third quarter of 2017.

 

Subsequent Events

 

In accordance with ASC 855-10 Company management reviewed all material events through the date of this report.  

 

On October 11, 2017, the Company entered into a loan agreement with a bank in the amount of $102,000. The note is a financing arrangement with no stipulated interest rate.  The implicit rate is 18%.  Landis Salons Inc. will repay the loan with 6 monthly payments of $10,333.34 followed by 6 monthly payments of $9,333.34.

 

On November 1, 2017 the Board of Directors approved the conversion of 2,000 shares of Series B Preferred Stock into 42,373 shares of common stock by Logan C. Fast a director of the Company. The shares were converted at $0.236 based on the conversion provisions of the Series B Preferred Stock.

 

On November 1, 2017 the Board of Directors approved the conversion of 6,100 shares of Series B Preferred Stock into 129,238 shares of common stock by an unrelated third party. The shares were converted at $0.236 based on the conversion provisions of the Series B Preferred Stock.

 

On November 1, 2017 the Board of Directors approved the conversion of 12,101 shares of Series B Preferred Stock into 256,380 shares of common stock by Richard Surber President and a director of the Company. The shares were converted at $0.236 based on the conversion provisions of the Series B Preferred Stock.

 

On November 2, 2017 the board of directors approved the satisfaction of accrued payroll due to Mr. Richard Surber by exchanging certain assets held by the company for $27,000 of that unpaid pay.

 

Item 3. Defaults Upon Senior Securities

 

TCA Global Credit Master Fund, L.P. vs Sack Lunch Productions, Inc., Green Endeavors, Inc., Landis Salons, Inc., Landis Salons II, Inc., Diversified Managements Services, Inc., Wasatch Capital Corporation, Downtown Development Corporation, WG Productions Company, Landis Experience Center, LLC, Redline Entertainment, Inc., Springbok Holdings, LLC, Color Me Rad, LLC, The Dirty Dash, LLC, Springbok Franchising LLC, and Springbok Management, LLC, Case CACE-17-011661 Division 12, in the Circuit Court of the 17th Judicial Circuit In and For Broward County, Florida. The suit seeks recovery for payments that were due in accordance with the terms and provisions of the Senior Secured Credit Facility Agreement effective between the parties as of October 31, 2015.  On October 18, 2017 TCA and the Company entered into a settlement agreement to resolve the suit and dismiss the litigation. Additionally, in connection with the agreement, the maturity date of the note was extended to March 31, 2018.


19



Item 4. [Reserved]

 

Item 5. Other Information

 

On November 9, 2017 Logan C. Fast tendered his resignation an officer and director of the Corporation and its subsidiaries.  The resignation was effective immediately.  A report of this action has been filed as a Form 8-K on November 11, 2017, which includes a copy of his letter of resignation.  Mr. Fast reported that he had no disagreement with the Corporation or its management.


20



Item 6. Exhibits

 

(a) The following exhibits are filed herewith or incorporated by reference as indicated in the table below: 

 

 

 

Incorporated by Reference

 

Exhibit Number

Description

Form

File Number

Exhibit Number

Filing Date

Provided Herewith

 

 

 

 

 

 

 

3(i)

Amended and Restated Certificate of Incorporation

10-12G/A

000-54018

3(i)

8/23/2010

 

3(ii)

Bylaws

10-12G/A

000-54018

3(ii)

8/23/2010

 

3(iii)

Plan of Merger

8-K

000-54018

3(iii)

8/26/2010

 

3(iv)

Plan of Merger and Share Exchange

8-K

000-54018

3(iv)

8/31/2010

 

3(v)

Utah Articles of Incorporation

8-K

000-54018

3(v)

8/31/2010

 

4(i)

Certificate of Designation for Series B Preferred Stock.

10-12G/A

000-54018

4(i)

8/23/2010

 

4(ii)

8% Series A Senior Subordinated Convertible Redeemable Debenture issued to DHI dated April 30, 2008.

10-12G/A

000-54018

4(ii)

8/23/2010

 

4(iii)

8% Series A Senior Subordinated Convertible Redeemable Debenture issued to Akron Associates, Inc. dated January 15, 2010.

10-12G/A

000-54018

4(iii)

8/23/2010

 

4(iv)

8% Series A Senior Subordinated Convertible Redeemable Debenture issued to Desert Vista Capital, LLC. dated January 15, 2010.

10-12G/A

000-54018

4(iv)

8/23/2010

 

4(v)

8% Series A Senior Subordinated Convertible Redeemable Debenture issued to Akron Associates, Inc. dated March 16, 2010.

10-12G/A

000-54018

4(v)

8/23/2010

 

4(vi)

8% Series A Senior Subordinated Convertible Redeemable Debenture issued to Akron Associates dated May 11, 2010.

10-12G/A

000-54018

4(vi)

8/23/2010

 

4(vii)

8% Series A Senior Subordinated Convertible Redeemable Debenture issued to Desert Vista Capital, LLC dated May 11, 2010.

10-12G/A

000-54018

4(vii)

8/23/2010

 

4(viii)

Amended Certificate of Designation for Series B Preferred Stock.

10-12G/A

000-54018

4(viii)

9/22/2010

 

10(i)

Employment Agreement with Richard Surber, January 1, 2017

 

 

 

 

X

10(ii)

Employment Agreement with Logan C. Fast, January 1, 2017

 

 

 

 

X

31.01

Certification of the Registrant’s Chief Executive Officer, Richard D. Surber, pursuant to Rule 13a-14 of the Securities Exchange Act of 1934.

 

 

 

 

X

32.01

Certification of the Registrant’s Chief Executive Officer, Richard D. Surber, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

 

 

 

X


21



SIGNATURES

 

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

 

GREEN ENDEAVORS, INC.  

(Registrant)  

 

 

DATE: November 17, 2017 By: /s/ Richard D. Surber   

Richard D. Surber 

President, Chief Executive Officer, Chief Financial Officer, and Director 


22