19 unchanged sentences
Factors which could have a material adverse effect on our operations and
−Removed: future prospects on a consolidated basis include;
−Removed: but are not limited to:
+Added: future prospects on a consolidated basis include, but are not limited to:
changes in economic conditions, legislative/regulatory changes,
17 unchanged sentences
majority-owned subsidiaries SwissLink Carrier AG ( www.swisslink-carrier.com ),
−Removed: QGlobal SMS, LLC (https://www.qglobalsms.com/);
−Removed: IoT Labs, LLC (http://www.iotlabs.mx/);
−Removed: Global Money One Inc.
−Removed: (https://www.globalmoneyone.com/);
−Removed: and ItsBChain (http://itsbchain.com/).
−Removed: The information contained on our websites is not incorporated by reference into this Quarterly
−Removed: Report on Form 10-Q and should not be considered part of this or any other report filed with the SEC.
+Added: QGlobal SMA (https://www.qglobalsms.com/), Smart Gas (http://iotsmartgas.com/) and ItsBChain (http://itsbchain.com/).
+Added: The information
+Added: contained on our websites is not incorporated by reference into this Quarterly Report on Form 10-Q and should not be considered part of
+Added: this or any other report filed with the SEC.
Results of Operations
−Removed: Our total revenue reported for the three months
−Removed: ended September 30, 2021 was $16,516,739, compared with $13,291,698 for the three months ended September 30, 2020.
−Removed: These numbers
−Removed: reflect an increase of 24.26% quarter over quarter on our consolidated revenues.
−Removed: Our total revenue reported for the nine months
−Removed: ended September 30, 2021 was $46,842,717, compared with $29,439,196 for the nine months ended September 30, 2020.
−Removed: These numbers
−Removed: reflect an increase of 59.12% year over year on our consolidated revenues
−Removed: When looking at the numbers by subsidiary, we have the
−Removed: following breakout for the nine months ended September 30, 2021:
−Removed: Months Ended September 30, 2021
+Added: Our total revenue reported for the three months ended
+Added: March 31, 2022 was $19,419,311, compared with $14,197,611 for the three months ended March 31, 2021.
+Added: These numbers reflect an increase
+Added: of 36.78% quarter over quarter on our consolidated revenues.
+Added: When looking at the numbers
+Added: by subsidiary, we have the following breakout for the three months ended March 31, 2022 compared to the three months ended March 31,
+Added: Three Months Ended
+Added: March 31, 2022
+Added: Three Months Ended
+Added: March 31, 2021
Etelix.com USA, LLC
5 unchanged sentences
Our total cost of revenues for the three months ended
−Removed: September 30, 2021 increased to $15,675,687, compared with $13,158,685 for the three months ended September 30, 2020.
−Removed: Our total cost of
−Removed: revenues for the nine months ended September 30, 2021 increased to $45,469,730, compared with $28,735,016 for the nine months ended September
+Added: March 31, 2022 increased to $18,935,251, compared with $13,710,241 for the three months ended March 31, 2021.
When looking at the numbers
−Removed: by subsidiary, we have the following breakout for the nine months ended September 30, 2021 compared to the nine months ended September
+Added: by subsidiary, we have the following breakout for the three months ended March 31, 2022 compared to the three months ended March 31,
Cost of Revenue
−Removed: Nine Months Ended
−Removed: September 30, 2021
+Added: Three Months Ended
+Added: March 31, 2022
Cost of Revenue
−Removed: Nine Months Ended
−Removed: September 30, 2020
+Added: Three Months Ended
+Added: March 31, 2021
Etelix.com USA, LLC
8 unchanged sentences
SMS) has its corresponding termination cost.
+Added: Our gross margin, which is simply the difference
+Added: between our revenues and our cost of sales, discussed above, was $484,060 for the three months ended March 31, 2022 compared to $487,370
+Added: for the three months ended March 31, 2021.
Operating Expenses
Operating expenses decreased to $989,498 for the three
−Removed: months ended September 30, 2021 from $958,787 for the three months ended September 30, 2020.
−Removed: Operating expenses increased to $3,664,473
−Removed: for the nine months ended September 30, 2021 from $3,161,330 for the nine months ended September 30, 2020.
−Removed: The detail by major category
−Removed: for the nine months ended September 30, 2021 and 2020 is reflected in the table below.
−Removed: Nine Months Ended September 30,
+Added: months ended March 31, 2022 from $1,498,111 for the three months ended March 31, 2021.
+Added: The detail by major category is reflected in the
+Added: Three Months Ended March 31,
Salaries, Wages and Benefits
7 unchanged sentences
Total Operating Expense
−Removed: The main reasons for the overall increase in operating
−Removed: expenses for the nine months ended September 30, 2021 compared to the same period of 2020 is due to the following:
−Removed: (1) Technology as a
−Removed: result of the development of the blockchain solutions, the IoT devices, and the fintech platform;
−Removed: (2) Legal & Regulatory expenses
−Removed: due to the IoT devices certification process;
−Removed: (3) Other expenses associated to new interconnection deployments;
−Removed: and (3) Stock-based compensation.
When looking at the numbers
−Removed: by subsidiary, we have the following breakout for the nine months ended September 30, 2021 compared to the nine months ended September
−Removed: Nine Months Ended September 30,
+Added: by subsidiary, we have the following breakout for the three months ended March 31, 2022 compared to the three months ended March 31, 2021:
+Added: Three Months Ended March 31,
Global Money One
−Removed: The most significant difference is generated by iQSTEL
−Removed: which is due to the following:
−Removed: (1) the Salaries, Wages and Benefits as a result of the Management Team and Board members compensation;
−Removed: (2) Advertising corresponds to the third-party consultancy for the design and implementation of a Social Media communication strategy
−Removed: oriented to build and enhance our companies and brand image;
−Removed: and (3) Stock-based compensation.
+Added: The most significant differences are:
+Added: (1) the decrease
+Added: in the Stock-based compensation of $717,457;
+Added: (2) the increases in Salaries of $41,098 due to sales commissions and new personnel;
+Added: (3) the increase in Professional Fees of $230,820 that includes the Audit and Accounting and other consulting fees.
Operating Income
The Company showed negative Operating Income for the
−Removed: three months ended September 30, 2021 of $116,143 compared with a negative result of $825,774 for the three months ended September 30,
−Removed: The Company showed negative Operating Income for the
−Removed: nine months ended September 30, 2021 of $2,291,486 compared with a negative result of $2,457,150 for the nine months ended September 30,
−Removed: Even when the company presents an operating loss,
−Removed: the numbers reflect a positive evolution process that places us close to the breakeven point in operations.
+Added: three months ended March 31, 2022 of $505,438 compared with a negative result of $1,010,741 for the three months ended March 31, 2022.
+Added: though the Company showed a negative Operating Income, the number shows a trend of significant improvement year over year,
Other Expenses/Other Income
−Removed: We had other income of $4,925 for the three months
−Removed: ended September 30, 2021, as compared with other expenses of $144,451 for the same period ended 2020.
−Removed: We had other expenses of $820,593
−Removed: for the nine months ended September 30, 2021, as compared with other expenses of $1,044,813 for the same period ended 2020.
−Removed: in other expenses is a consequence of not having interest expenses and other expenses related to derivatives.
−Removed: We finished the three months ended September 30, 2021
−Removed: with a net loss of $111,218, as compared to a loss of $970,225 during the three months ended September 30, 2020.
−Removed: We also finished the
−Removed: nine months ended September 30, 2021 with a loss of $3,112,079, as compared to a loss of $3,501,963 during the nine months ended September
−Removed: The reasons for specific components are discussed
−Removed: Overall, these are the main concepts impacting the net result:
−Removed: (1) the Operating Expenses of the public entity of $2,395,047;
−Removed: a loss in settlement of debt of $528,794;
−Removed: and (3) interest expenses of $648,889.
−Removed: It is important to remark the important reduction
−Removed: in interest expenses when comparing the amount corresponding to the nine months ended September 30, 2021 ($648,889) versus the amount
−Removed: corresponding to the same period of year 2020 ($2,368,107).
+Added: We had other expenses of $19,293 for the three months
+Added: ended March 31, 2022, as compared with other expenses of $867,748 for the same period ended 2021.
+Added: The decrease in other expenses is largely
+Added: due to the absence of derivative liabilities in 2022 and the decrease of interest expenses of $615,137 for the three months ended March
+Added: 31, 2022 compared to the same period ended 2021.
+Added: We finished the three months ended March 31, 2022
+Added: with a net loss attributed to shareholders of iQSTEL Inc.
+Added: of $554,970, as compared to a loss of $1,942,391 during the three months ended
+Added: March 31, 2021.
+Added: When comparing the results year over year, these numbers show a significant improvement, as the fundamentals of the Company
+Added: are getting stronger quarter after quarter leading to our goal of generating positive net income.
Liquidity and Capital Resources
−Removed: As of September 30, 2021, we had total current assets
−Removed: of $5,202,360 and current liabilities of $3,916,317, resulting in a positive working capital of $1,286,043.
−Removed: This compares with the working
−Removed: capital deficit of $4,330,355 at December 31, 2020.
−Removed: This increase in working capital, as discussed in more detail below, is primarily
−Removed: the result of the increase of $437,488 in the cash position;
−Removed: the increase of $879,498 in account receivable from the sales of services;
−Removed: and a reduction of $3,995,622 in the liabilities (loans, convertible notes and derivatives).
−Removed: Our operating activities used $2,486,045 in the nine
−Removed: months ended September 30, 2021 as compared with $1,526,513 used in operating activities in the nine months ended September 30, 2020.
−Removed: Investing activities used $378,071 for
−Removed: the nine months ended September 30, 2021.
−Removed: Uses of funds on investing activities were for acquisition of subsidiary of $60,000;
−Removed: of property and equipment for value of $102,623 and Payment of loan receivable - related party of $215,674.
−Removed: Financing activities provided $3,314,313 in the nine
−Removed: months ended September 30, 2021 compared with $1,968,632 provided in the nine months ended September 30, 2020.
−Removed: Our positive financing
−Removed: cash flow in 2021 was largely the result of the proceed from the subscription of new common stocks under our Regulation A offering of
−Removed: The working capital and the cash position of the company
−Removed: has improved significantly;
−Removed: but based upon our current financial condition, we do not have sufficient cash to operate our business at
−Removed: the current level for the next twelve months.
−Removed: We intend to fund operations through increased sales and debt and/or equity financing arrangements,
−Removed: which may be insufficient to fund expenditures or other cash requirements.
−Removed: The Company has received the qualification of an Offering Statement
−Removed: under Regulation A for the sale of up to 20,200,000 common shares.
−Removed: This offering is being conducted on a “best efforts” basis,
−Removed: which means that there is no guarantee that any minimum amount will be sold.
−Removed: We also plan to seek additional financing in a private equity
−Removed: offering to secure funding for operations.
+Added: As of March 31, 2022, we had total current assets
+Added: of $7,372,071 and current liabilities of $2,649,615, resulting in a positive working capital of $4,722,456 and a current ratio of approximately
+Added: This compares with the working capital of $4,203,509 at December 31, 2021.
+Added: Our operating activities used $447,652 in the three
+Added: months ended March 31, 2022 as compared with $1,042,192 used in operating activities in the three months ended March 31, 2021.
+Added: flow from operations varies depending on our operating results and the timing of operating cash receipts and payments, specifically trade
+Added: accounts receivable and trade accounts payable.
+Added: Our negative operating cash flows in 2022 and 2021 is largely the result of our net loss
+Added: for the periods.
+Added: Investing activities used $24,918 for the three
+Added: months ended March 31, 2022 compared with $78,346 for the three months ended March 31, 2021.
+Added: Uses of funds on investing activities in
+Added: 2022 were the acquisition of property and equipment.
+Added: Financing activities provided $1,367,982 in the three
+Added: months ended March 31, 2022 compared with $3,416,581 provided in the three months ended March 31, 2021.
+Added: Our positive financing cash flow
+Added: in 2022 was largely the result of the net proceeds from the subscription of new common stocks under our Regulation A offering $1,100,000.
+Added: Our current financial condition has improved
+Added: significantly since 2018.
+Added: However, we intend to fund operations through increased sales and debt and/or equity financing arrangements,
+Added: to strengthen our liquidity and capital resources.
+Added: The Company has received the qualification of an Offering Statement under Regulation
+Added: A for the sale of up to 80,000,000 common stocks.
+Added: This offering is being conducted on a “best efforts” basis, which means
+Added: that there is no guarantee that any minimum amount will be sold.
+Added: We also plan to seek additional financing in a private equity offering
+Added: to secure funding for operations.
There can be no assurance that we will be successful in raising additional funding.
−Removed: not able to secure additional funding, the implementation of our business plan will be impaired.
+Added: If we are not able
+Added: to secure additional funding, the implementation of our business plan will be impaired.
There can be no assurance that such additional
1 unchanged sentence
Although our operations are influenced by general
−Removed: economic conditions, we do not believe that inflation had a material effect on our results of operations during the nine month period
−Removed: ended September 30, 2021.
+Added: economic conditions, we do not believe that inflation had a material effect on our results of operations during the three month period
+Added: ended March 31, 2022.
Critical Accounting Polices
2 unchanged sentences
matters that are inherently uncertain.
−Removed: Our accounting
−Removed: policies are discussed in detail in the footnotes to our financial statements included in this Quarterly Report on Form 10-Q for the nine
−Removed: months ended September 30, 2021;
−Removed: however, we consider our critical accounting policies to be those related to allowance for doubtful accounts,
−Removed: valuation of assets, significant estimates in the valuation of convertible debt and income taxes.
−Removed: Management bases its estimates and judgments
−Removed: on historical experience and other factors that are believed to be reasonable under the circumstances.
−Removed: Actual results may differ from
−Removed: these estimates under different assumptions or conditions.
−Removed: See the Consolidated Financial Statements in this Quarterly Report for a complete
−Removed: discussion of our significant accounting policies.
+Added: accounting policies are discussed in detail in the footnotes to our financial statements included in this Quarterly Report on Form 10-Q
+Added: for the three months ended March 31, 2022;
+Added: however, we consider our critical accounting policies to be those related to allowance for
+Added: doubtful accounts, valuation of long-lived assets, and income taxes.
+Added: Management bases its estimates and judgments on historical experience
+Added: and other factors that are believed to be reasonable under the circumstances.
+Added: Actual results may differ from these estimates under different
+Added: assumptions or conditions.
+Added: See the Consolidated Financial Statements in this Quarterly Report for a complete discussion of our significant
+Added: accounting policies.
Off Balance Sheet Arrangements
−Removed: As of September 30, 2021, there were no off-balance
−Removed: sheet arrangements.
+Added: As of March 31, 2022, there were no off-balance sheet
+Added: arrangements.
Recent Accounting Pronouncements
−Removed: In December 2019, the Financial Accounting Standards
−Removed: Board (FASB) issued Accounting Standard Update No.
−Removed: 2019-12, Income Taxes (Topic 740):
−Removed: Simplifying the Accounting for Income Taxes (ASU
−Removed: 2019-12), which simplifies the accounting for income taxes.
−Removed: This guidance will be effective for entities for the fiscal years, and interim
−Removed: periods within those fiscal years, beginning after December 15, 2020 on a prospective basis, with early adoption permitted.
−Removed: We will adopt
−Removed: the new standard effective January 1, 2021 and do not expect the adoption of this guidance to have a material impact on our consolidated
−Removed: financial statements.
−Removed: In August 2020, the FASB issued ASU 2020-06, ASC Subtopic
−Removed: 470-20 “Debt—Debt with “Conversion and Other Options” and ASC subtopic 815-40 “Hedging—Contracts in
−Removed: Entity’s Own Equity”.
−Removed: The standard reduced the number of accounting models for convertible debt instruments and convertible
−Removed: preferred stock.
−Removed: Convertible instruments that continue to be subject to separation models are (1) those with embedded conversion features
−Removed: that are not clearly and closely related to the host contract, that meet the definition of a derivative, and that do not qualify for a
−Removed: scope exception from derivative accounting;
−Removed: and (2) convertible debt instruments issued with substantial premiums for which the premiums
−Removed: are recorded as paid-in capital.
−Removed: The amendments in this update are effective for fiscal years beginning after December 15, 2021, including
−Removed: interim periods within those fiscal years.
−Removed: Early adoption is permitted, but no earlier than fiscal years beginning after December 15,
−Removed: 2020, including interim periods within those fiscal years.
−Removed: The Company is currently assessing the impact of the adoption of this standard
−Removed: on its consolidated financial statements.
+Added: We do not expect the adoption of recently issued accounting
+Added: pronouncements to have a significant impact on our results of operation, financial position, or cash flow.
Quantitative and Qualitative Disclosures
3 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.