2 unchanged sentences
in this Form 10-Q are as follows:
−Removed: Consolidated Balance Sheets as of March
−Removed: 31, 2022 (unaudited) and December 31, 2021;
−Removed: Consolidated Statements of Operations for the three and nine months ended
−Removed: March 31, 2022 and 2021 (unaudited);
−Removed: Consolidated Statements of Cash Flows for the three months ended March
−Removed: 31, 2022 and 2021 (unaudited);
−Removed: Consolidated Statements of Stockholder’s Equity as of March 31, 2022 and 2021.
+Added: Consolidated Balance Sheets as of June 30, 2022 (unaudited) and December 31, 2021;
+Added: Consolidated Statements of Operations for the three and six months ended June 30, 2022 and 2021 (unaudited);
+Added: Consolidated Statements of Cash Flows for the six months ended June 30, 2022 and 2021 (unaudited);
+Added: Consolidated Statements of Stockholder’s Equity as of June 30, 2022;
Notes to Consolidated Financial Statements (unaudited).
−Removed: These interim consolidated financial statements have been
−Removed: prepared in accordance with accounting principles generally accepted in the United States of America for interim financial
−Removed: information and the SEC instructions to Form 10-Q.
−Removed: In the opinion of management, all adjustments considered necessary for a fair
−Removed: presentation have been included.
−Removed: Operating results for the interim period ended March 31, 2022 are not necessarily indicative of
−Removed: the results that can be expected for the full year.
+Added: These interim consolidated financial statements have been prepared
+Added: in accordance with accounting principles generally accepted in the United States of America for interim financial information and the
+Added: SEC instructions to Form 10-Q.
+Added: In the opinion of management, all adjustments considered necessary for a fair presentation have been included.
+Added: Operating results for the interim period ended June 30, 2022 are not necessarily indicative of the results that can be expected for the
Balance Sheets
14 unchanged sentences
Other current liabilities
−Removed: Deposit for option
+Added: Stock payable
Total Current Liabilities
2 unchanged sentences
TOTAL LIABILITIES
−Removed: Stockholders' Equity (Deficit)
+Added: Stockholders' Equity
Preferred stock:
8 unchanged sentences
$ 0.001 par value,
−Removed: 21,000 and 21,000 shares issued and outstanding
+Added: 21,000 shares issued and outstanding
Series C Preferred stock:
10 unchanged sentences
Accumulated other comprehensive loss
−Removed: Equity (Deficit) attributed to stockholders of iQSTEL Inc.
+Added: Equity attributed to stockholders of iQSTEL Inc.
Deficit attributable to noncontrolling interests
−Removed: Total stockholders' Equity (Deficit)
−Removed: TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
+Added: Total Stockholders' Equity
+Added: TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
The accompanying
2 unchanged sentences
Three Months Ended
+Added: Six Months Ended
Cost of revenue
4 unchanged sentences
( 1,164,602 )
+Added: ( 2,175,343 )
Other income (expense)
2 unchanged sentences
Change in fair value of derivative liabilities
−Removed: Loss on settlement of debt
−Removed: Total other expense
+Added: Gain (loss) on settlement of debt
+Added: Total other income (expense)
Net loss before provision for income taxes
1 unchanged sentence
( 3,000,861 )
−Removed: Net income attributable to noncontrolling interests
+Added: ( 1,122,372 )
+Added: ( 3,000,861 )
+Added: Net income (loss) attributable to noncontrolling interests
Net loss attributed to stockholders of iQSTEL Inc.
1 unchanged sentence
$ ( 987,376 )
+Added: $ ( 906,150 )
+Added: $ ( 2,929,767 )
Comprehensive income (loss)
1 unchanged sentence
$ ( 1,122,372 )
+Added: $ ( 810,188 )
+Added: $ ( 3,000,861 )
Foreign currency adjustment
2 unchanged sentences
$ ( 811,595 )
−Removed: Comprehensive income attributable to noncontrolling interests
+Added: $ ( 2,949,869 )
+Added: Comprehensive income (loss) attributable to noncontrolling interests
Net comprehensive loss attributed to stockholders of iQSTEL Inc.
1 unchanged sentence
$ ( 1,016,275 )
+Added: $ ( 906,868 )
+Added: $ ( 2,903,761 )
Basic and diluted loss per common share
4 unchanged sentences
For the three
−Removed: ended March 31, 2022 and 2021
−Removed: Series A Preferred Stock
−Removed: Series B Preferred Stock
+Added: and six months ended June 30, 2022 and 2021
+Added: A Preferred Stock
+Added: B Preferred Stock
Paid in Capital
12 unchanged sentences
$ ( 965,962 )
−Removed: Comprehensive
−Removed: Stockholders’
+Added: stock issued for compensation
+Added: stock issued and to be issued for acquisition of subsidiaries
+Added: stock issued for asset acquisition
+Added: stock payable
+Added: of common stock purchase option
+Added: currency translation adjustments
+Added: income (loss)
+Added: - June 30, 2022
$ ( 19,443,071 )
$ ( 933,796 )
+Added: A Preferred Stock
+Added: B Preferred Stock
+Added: Paid in Capital
+Added: Comprehensive Loss
+Added: Controlling Interest
+Added: Shareholders’ Deficit
+Added: Balance - December 31, 2020
$ ( 14,699,148 )
$ ( 1,388,575 )
−Removed: stock issued for conversion of common stock
$ ( 1,006,461 )
−Removed: stock issued for cash
−Removed: stock issued for service
−Removed: stock issued for compensation
−Removed: stock issued for forbearance of debt
−Removed: stock issued for conversion of debt
+Added: $ ( 2,395,036 )
+Added: Preferred stock
+Added: issued for conversion of common stock
+Added: ( 21,000,000 )
+Added: issued for cash
+Added: issued for service
+Added: issued for compensation
+Added: issued for forbearance of debt
+Added: issued for conversion of debt
of common stock
1 unchanged sentence
of derivative liabilities
−Removed: currency translation adjustments
+Added: Foreign currency
+Added: translation adjustments
( 1,942,391 )
1 unchanged sentence
( 1,878,489 )
+Added: Balance - March 31, 2021
$ ( 16,641,539 )
$ ( 889,808 )
+Added: stock issued for compensation
+Added: issued for settlement of debt
+Added: Debt forgiveness
+Added: Foreign currency
+Added: translation adjustments
+Added: ( 1,122,372 )
+Added: Balance - June 30, 2021
+Added: $ ( 17,628,915 )
+Added: $ ( 1,052,569 )
accompanying notes are an integral part of these unaudited consolidated financial statements.
Statements of Cash Flows
−Removed: Three Months Ended
+Added: Six Months Ended
CASH FLOWS FROM OPERATING ACTIVITIES:
11 unchanged sentences
Prepaid and other current assets
−Removed: Due from related parties
+Added: Due from related party
Accounts payable
2 unchanged sentences
( 1,435,292 )
+Added: ( 2,093,398 )
CASH FLOWS FROM INVESTING ACTIVITIES:
−Removed: Acquisition of subsidiary, net of cash acquired
+Added: Acquisition of subsidiaries, net
+Added: ( 1,564,132 )
Purchase of property and equipment
+Added: Payment of loan receivable - related party
+Added: Collection of amounts due from related parties
Net cash used in investing activities
+Added: ( 1,612,255 )
CASH FLOWS FROM FINANCING ACTIVITIES:
3 unchanged sentences
Proceeds from common stock issued
−Removed: Deposit for option
+Added: Proceed from issuance of common stock purchase option
Repayment of convertible notes
2 unchanged sentences
Net change in cash
+Added: ( 1,688,876 )
Cash, beginning of period
4 unchanged sentences
Non-cash transactions:
+Added: Common stock issued for asset acquisition
+Added: Cmmon stock issued and to be issued for acquisition of suobsidiaries
Common stock issued for conversion of debt
Resolution of derivative liabilities
+Added: Related party debt forgiveness
+Added: Common stock issued for settlement of debt
Preferred stock issued for conversion of common stock
3 unchanged sentences
Financial Statements
+Added: June 30, 2022
NOTE 1 -ORGANIZATION
9 unchanged sentences
around the World with more than 150 active interconnection agreements with mobile companies, fixed line companies and other wholesale
−Removed: incorporated a 75% owned subsidiary, Global Money One Inc.
−Removed: under the laws of the state of Delaware, on November 16, 2020.
+Added: On May 13, 2022, we entered into a Company Acquisition
+Added: Agreement regarding the acquisition of 51 % of the shares in Whisl telecom LLC (“Whisl”) .
+Added: On June 1, 2022, we entered into a Company Acquisition
+Added: Agreement regarding the acquisition of 51 % of the shares in Smartbiz Telecom LLC (“Smartbiz”).
+Added: Both acquisitions
+Added: are detailed in Note 4.
NOTE 2 -SUMMARY
9 unchanged sentences
of the Company’s management, the accompanying unaudited interim financial statements contain all the adjustments necessary (consisting
−Removed: only of normal recurring accruals) to present the financial position of the Company as of March 31, 2022 and the results of operations
+Added: only of normal recurring accruals) to present the financial position of the Company as of June 30, 2022 and the results of operations
and cash flows for the periods presented.
−Removed: The results of operations for the three months ended March 31, 2022 are not necessarily indicative
+Added: The results of operations for the six months ended June 30, 2022 are not necessarily indicative
of the operating results for the full fiscal year or any future period.
6 unchanged sentences
SwissLink Carrier AG (“Swisslink”), ITSBCHAIN, LLC (“ItsBchain”), QGLOBAL SMS, LLC (“QGlobal”), IoT
−Removed: Labs, LLC (“IoT Labs”) and Global Money One Inc (“Global Money One”).
−Removed: All significant intercompany balances and
−Removed: transactions have been eliminated in consolidation.
+Added: Labs, LLC (“IoT Labs”), Global Money One Inc (“Global Money One”), Whisl telecom LLC and Smartbiz Telecom LLC.
+Added: All significant intercompany balances and transactions have been eliminated in consolidation.
The preparation
3 unchanged sentences
results could differ from these good faith estimates and judgments.
+Added: Business Combinations
+Added: In accordance with ASC 805-10, “ Business
+Added: Combinations ”, the Company accounts for all business combinations using the acquisition method of accounting.
+Added: Under this method,
+Added: assets and liabilities, including any remaining non-controlling interests, are recognized at fair value at the date of acquisition.
+Added: excess of the purchase price over the fair value of assets acquired, net of liabilities assumed, and non-controlling interests is recognized
+Added: Certain adjustments to the assessed fair values of the assets, liabilities, or non-controlling interests made subsequent
+Added: to the acquisition date, but within the measurement period, which is up to one year, are recorded as adjustments to goodwill.
+Added: Any adjustments
+Added: subsequent to the measurement period are recorded in income.
+Added: Any cost or equity method interest that the Company holds in the acquired
+Added: company prior to the acquisition is re-measured to fair value at acquisition with a resulting gain or loss recognized in income for the
+Added: difference between fair value and the existing book value.
+Added: Results of operations of the acquired entity are included in the Company’s
+Added: results from the date of the acquisition onward and include amortization expense arising from acquired tangible and intangible assets.
Currency Translation and Re-measurement
2 unchanged sentences
The functional
−Removed: currency and reporting currency of the Company, Etelix, QGlobal, Itsbchain, IoT Labs and Global Money One is the U.S.
−Removed: dollar, while the
−Removed: functional currency of SwissLink is the Swiss Franc (“CHF”).
−Removed: The Company’s
−Removed: subsidiaries, whose functional currency is not the U.S.
−Removed: dollar, translate their records into U.S.
+Added: currency and reporting currency of the Company, Etelix, QGlobal, Itsbchain, IoT Labs, Global Money One, Whisl, and Smartbiz is the U.S.
+Added: dollar, while the functional currency of SwissLink is the Swiss Franc (“CHF”).
+Added: SwissLink translates
+Added: their records into the U.S.
dollar as follows:
−Removed: • Assets and liabilities at the rate of exchange
−Removed: in effect at the balance sheet date
+Added: · Assets and liabilities at the
+Added: rate of exchange in effect at the balance sheet date
· Equities at historical rate
−Removed: • Revenue and expense items at the average rate of
−Removed: exchange prevailing during the period
+Added: · Revenue and expense items at
+Added: the average rate of exchange prevailing during the period
arising from such translations are included in accumulated other comprehensive income (loss) in stockholders’ equity.
10 unchanged sentences
collection have been exhausted and the potential for recovery is considered remote.
−Removed: During the three months ended March 31, 2022 and 2021,
+Added: During the six months ended June 30, 2022 and 2021,
the Company did not record bad debt expense.
10 unchanged sentences
There were no potentially dilutive shares of common
−Removed: stock outstanding for the three months ended March 31, 2022 and 2021.
+Added: stock outstanding for the six months ended June 30, 2022 and 2021.
Concentrations
6 unchanged sentences
and cash equivalents with a particular financial institution may exceed any applicable government insurance limits.
−Removed: During the three
−Removed: months ended March 31, 2022, 4 customers represented 86 % of our revenues.
−Removed: During the three months ended March 31, 2021, 4 customers
+Added: During the six
+Added: months ended June 30, 2022, 8 customers represented 87 % of our revenues.
+Added: During the six months ended June 30, 2021, 5 customers
represented 87 % of our revenues.
32 unchanged sentences
to do so could have a material and adverse effect upon its operations and its stockholders.
+Added: On May 13, 2022, we entered into a Company Acquisition
+Added: Agreement (Purchase Agreement) with US Acquisitions, LLC, a California limited liability company (Seller) concerning the contemplated
+Added: sale by Seller and the purchase by us of 51 % of the membership interests Seller holds in Whisl, a Texas limited liability company.
+Added: Whisl provides local US termination for Voice through its FCC license of VoIP Service number 832742;
+Added: and is in the process to obtain a
+Added: C-Lec FCC License over next 12 months.
+Added: The Company is one of the premier Intermediate Voice Providers in the USA.
+Added: It has been a carrier
+Added: since 2017 with billions of minutes traversing its network.
+Added: The Company provides its customers with multiple levels of Redundancy, Diversity,
+Added: and Disaster Recovery for their applications and ability to make changes to underlying carrier configuration in real time.
+Added: offers a single carrier solution for Voice Global services, and its customers benefit from hundreds of interconnection agreements that
+Added: the Company has cultivated since its inception.
+Added: Pursuant to the Purchase Agreement, the closing of the purchase of the 51 % membership
+Added: interests was $ 1,800,000 , which consisted of $ 1,250,000 in cash and $ 550,000 in our restricted common stock to Seller,
+Added: which amounts to 1,461,653 shares of common stock.
+Added: On June 1, 2022, we entered
+Added: into a Purchase Agreement for the purchase of 51 % of the membership interests in Smartbiz, a Florida Corporation which provides
+Added: telecommunication services, dedicated to VoIP business for wholesale and retail markets.
+Added: The purchase price for the acquisition was $ 1,800,000 ,
+Added: which consisted of $ 800,000 in cash and $ 1,000,000 in our common stock to the seller, which amounts to 2,850,330 shares
+Added: of common stock.
+Added: Smartbiz and Whisl have been included in our consolidated results of operations
+Added: since the acquisition dates.
+Added: The following table summarizes the fair value of the consideration paid
+Added: by the Company:
+Added: Fair Value of Consideration:
+Added: Payable to seller
+Added: 1,461,653 shares of common stock
+Added: Total Purchase Price
+Added: Fair Value of Consideration:
+Added: Payable to seller
+Added: 2,850,330 shares of common stock
+Added: Total Purchase Price
+Added: The following table summarizes the identifiable assets acquired and liabilities
+Added: assumed upon acquisition of Smartbiz and Whisl and the calculation of goodwill:
+Added: Total purchase price
+Added: Accounts receivable
+Added: Total identifiable assets
+Added: Accounts payable
+Added: Other current liabilities
+Added: Total liabilities assumed
+Added: Non-controlling interest
+Added: Total net assets
+Added: Total purchase price
+Added: Accounts receivable
+Added: Total identifiable assets
+Added: Accounts payable
+Added: Other current liabilities
+Added: Total liabilities assumed
+Added: Non-controlling interest
+Added: Total net assets
+Added: Unaudited combined proforma results of operations for the six months ended
+Added: June 30, 2022 and 2021 as though the Company acquired Smartbiz and Whisl on January 1, 2020, are set forth below:
+Added: Six Months Ended
+Added: Cost of revenues
+Added: Operating expenses
+Added: Operating loss
+Added: ( 1,899,766 )
+Added: ( 2,064,652 )
+Added: Other expense
+Added: $ ( 1,906,338 )
+Added: $ ( 2,890,170 )
NOTE 5 – PROPERTY
AND EQUIPMENT
−Removed: equipment at March 31, 2022 and December 31, 2021 consisted of the following:
+Added: equipment at June 30, 2022 and December 31, 2021 consisted of the following:
Telecommunication equipment
4 unchanged sentences
Total property and equipment
−Removed: and amortization expense for the three months ended March 31, 2022 and 2021 amounted to $ 33,547 and $ 20,560 , respectively.
+Added: and amortization expense for the six months ended June 30, 2022 and 2021 amounted to $ 62,371 and $ 42,421 , respectively.
NOTE 6 –LOANS
Loans payable
−Removed: at March 31, 2022 and December 31, 2021 consisted of the following:
+Added: at June 30, 2022 and December 31, 2021 consisted of the following:
Note was issued on November 1, 2020 and due on January 30, 2022
8 unchanged sentences
Long-term loans payable
−Removed: During the three
−Removed: months ended March 31, 2022 and 2021, the Company borrowed from third parties totaling $ 0 and $ 444,444 , which includes
−Removed: original issue discount and financing costs of $ 0 and $ 44,444 and repaid the principal amount of $ 232,018 and $ 309,082 ,
+Added: During the six
+Added: months ended June 30, 2022 and 2021, the Company borrowed from third parties totaling $ 0 and $ 444,444 , which includes original
+Added: issue discount and financing costs of $ 0 and $ 44,444 and repaid the principal amount of $ 232,018 and $ 321,609 ,
respectively.
−Removed: During the three months ended March 31, 2022 and 2021,
−Removed: the Company recorded interest expense of $ 7,481 and $ 162,459 and recognized amortization
−Removed: of discount, included in interest expense, of $ 7,407 and $ 63,666 , respectively.
+Added: During the six months ended June 30, 2022 and 2021,
+Added: the Company recorded interest expense of $ 18,724 and $ 172,701 and recognized
+Added: amortization of discount, included in interest expense, of $ 7,407 and $ 63,666 ,
+Added: respectively.
+Added: In 2021, the Company recorded interest expense from convertible notes of $ 33,430 and recognized amortization of discount,
+Added: included in interest expense, of $ 372,290 .
Loans payable to related parties
−Removed: at March 31, 2022 and December 31, 2021 consisted of the following:
+Added: at June 30, 2022 and December 31, 2021 consisted of the following:
49% of Shareholder of SwissLink
7 unchanged sentences
Other current liabilities at
−Removed: March 31, 2022 and December 31, 2021 consisted of the following:
+Added: June 30, 2022 and December 31, 2021 consisted of the following:
Accrued liabilities
+Added: Payable for acquisition of subsidiaries
Accrued interest
Salary payable - management
+Added: Salary payable
Employee benefits
Other current liabilities
−Removed: NOTE 7 – STOCKHOLDERS’
+Added: – STOCKHOLDERS’ EQUITY
The Company’s authorized capital consists of 300,000,000 shares
1 unchanged sentence
Series A Preferred Stock
−Removed: 3, 2020, pursuant to Article III of our Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock
−Removed: entitled Series A Preferred Stock, consisting of up 10,000 shares, par value $ 0.001 .
−Removed: Under the Certificate of Designation, holders of
−Removed: Series A Preferred Stock will participate on an equal basis per-share with holders of our common stock in any distribution upon winding
−Removed: up, dissolution, or liquidation.
−Removed: Holders of Series A Preferred Stock are entitled to vote together with the holders of our common stock
−Removed: on all matters submitted to stockholders at a rate of 51% of the total vote of stockholders .
+Added: On November 3, 2020, pursuant to Article III of our
+Added: Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series A Preferred Stock, consisting
+Added: of up 10,000 shares, par value $ 0.001 .
+Added: Under the Certificate of Designation, holders of Series A Preferred Stock will participate
+Added: on an equal basis per-share with holders of our common stock in any distribution upon winding up, dissolution, or liquidation.
+Added: of Series A Preferred Stock are entitled to vote together with the holders of our common stock on all matters submitted to stockholders
+Added: at a rate of 51% of the total vote of stockholders.
The rights of the holders of Series A Preferred Stock
are defined in the relevant Certificate of Designation filed with the Nevada Secretary of State on November 3, 2020.
−Removed: As of March 31, 2022 and December 31, 2021, 10,000 shares
+Added: As of June 30, 2022 and December 31, 2021, 10,000 shares
of Series A Preferred Stock were issued and outstanding.
2 unchanged sentences
entitled Series B Preferred Stock, consisting of up 200,000 shares, par value $ 0.001 .
−Removed: Under the Certificate of Designation, holders of
−Removed: Series B Preferred Stock will receive a liquidation preference of $81 per share in any distribution upon winding up, dissolution, or liquidation
−Removed: of the Company before junior security holders, as provided in the designation.
−Removed: Holders of Series B Preferred Stock are entitled to receive
−Removed: as, when, and if declared by the Board of Directors, dividends in kind at an annual rate equal to twenty four percent (24%) of $81 per
−Removed: share for each of the then outstanding shares of Series B Preferred Stock, calculated on the basis of a 360-day year consisting of twelve
−Removed: 30-day months.
−Removed: Holders of Series B Preferred Stock do not have voting rights but may convert into common stock after twelve months from
−Removed: the issuance date, at a conversion rate of one thousand (1,000) shares of Common Stock for every one (1) share of Series B Preferred Stock.
−Removed: Upon conversion, the shares are subject to a one-year leak-out restriction on sales into the market of no more than 5% previous month’s
−Removed: stock liquidity.
+Added: Under the Certificate of Designation,
+Added: holders of Series B Preferred Stock will receive a liquidation preference of $81 per share in any distribution upon winding up, dissolution,
+Added: or liquidation of the Company before junior security holders, as provided in the designation.
+Added: Holders of Series B Preferred Stock are
+Added: entitled to receive as, when, and if declared by the Board of Directors, dividends in kind at an annual rate equal to twenty four percent
+Added: (24%) of $81 per share for each of the then outstanding shares of Series B Preferred Stock, calculated on the basis of a 360-day year
+Added: consisting of twelve 30-day months.
+Added: Holders of Series B Preferred Stock do not have voting rights but may convert into common stock after
+Added: twelve months from the issuance date, at a conversion rate of one thousand (1,000) shares of Common Stock for every one (1) share of Series
+Added: B Preferred Stock.
+Added: Upon conversion, the shares are subject to a one-year leak-out restriction on sales into the market of no more than
+Added: 5% previous month’s stock liquidity.
+Added: As of June 30,
2022 and December 31, 2021, 21,000 shares of Series B Preferred Stock were issued and outstanding.
Series C Preferred Stock
−Removed: On January 7,
−Removed: 2021, pursuant to Article III of our Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled
−Removed: Series C Preferred Stock, consisting of up 200,000 shares, par value $ 0.001 .
−Removed: Under the Certificate of Designation, holders of Series C
−Removed: Preferred Stock will rank junior to the Series B Preferred Stock, but on par with common stock and Series A Preferred Stock in any distribution
−Removed: upon winding up, dissolution, or liquidation of the company, as provided in the designation.
−Removed: The holders of shares of Series C Preferred
−Removed: Stock have no dividend rights except as may be declared by the Board in its sole and absolute discretion, out of funds legally available
−Removed: for that purpose.
−Removed: Holders of Series C Preferred Stock do not have voting rights but may convert into common stock after twenty four months
−Removed: from the issuance date, at a conversion rate of one thousand (1,000) shares of Common Stock for every one (1) share of Series C Preferred
−Removed: Upon conversion, the shares are subject to a one-year lrestriction on sales into the market of no more than 5% previous
−Removed: month’s stock liquidity.
+Added: On January 7, 2021, pursuant to Article III of our
+Added: Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series C Preferred Stock, consisting
+Added: of up 200,000 shares, par value $ 0.001 .
+Added: Under the Certificate of Designation, holders of Series C Preferred Stock will
+Added: rank junior to the Series B Preferred Stock, but on par with common stock and Series A Preferred Stock in any distribution upon winding
+Added: up, dissolution, or liquidation of the company, as provided in the designation.
+Added: The holders of shares of Series C Preferred Stock have
+Added: no dividend rights except as may be declared by the Board in its sole and absolute discretion, out of funds legally available for that
+Added: Holders of Series C Preferred Stock do not have voting rights but may convert into common stock after twenty four months from
+Added: the issuance date, at a conversion rate of one thousand (1,000) shares of Common Stock for every one (1) share of Series C Preferred Stock.
+Added: Upon conversion, the shares are subject to a one-year lrestriction on sales into the market of no more than 5% previous month’s
+Added: stock liquidity.
The rights of the holders of Series C Preferred Stock
are defined in the relevant Certificate of Designation filed with the Nevada Secretary of State on January 7, 2021.
−Removed: As of March 31, 2022 and December 31, 2021, no Series
+Added: As of June 30, 2022 and December 31, 2021, no Series
C Preferred Stock was issued or outstanding.
−Removed: During the three
−Removed: months ended March 31, 2022, the Company issued 2,060,000 shares of common stock, valued at fair market value on issuance as
−Removed: · 2,000,000 shares issued for
−Removed: cash of $ 1,000,000
−Removed: · 60,000 shares for compensation
−Removed: valued at $ 41,139
+Added: During the six
+Added: months ended June 30, 2022, the Company issued 4,081,653 shares of common stock, valued at fair market value on issuance as
+Added: · 2,000,000 shares issued for cash of $ 1,000,000
+Added: · 120,000 shares for compensation to our directors valued
+Added: · 1,461,653 shares for acquisition of Whisl valued at $ 550,000
+Added: · 500,000 shares for asset acquisition valued at $ 325,000
+Added: As of June 30,
2022 and December 31, 2021, 151,559,011 and 147,477,358 shares of common stock were issued and outstanding, respectively.
−Removed: stock subscription
−Removed: During the three
−Removed: months ended March 31, 2022, the Company received $ 500,000 for options to purchase common stock, however, the option agreement was not
−Removed: yet finalized.
+Added: Common Stock Purchase Option
+Added: On April 25, 2022, we entered into a Common Stock
+Added: Purchase Option Agreement with Apollo Management Group, Inc.
+Added: to subscribe for and purchase from the Company, 4,800,000 shares of Common
+Added: Stock with an exercise price per share of $ 2.00 ;
+Added: and an initial exercise date September 30, 2022.
+Added: The purchase price of this option is
RELATED PARTY TRANSACTIONS
related parties
+Added: During the six months ended June 30, 2022 and 2021,
+Added: the Company advanced $ 1,000 and $ 24,220 to related parties and collected $ 100 and $ 200 , respectively.
+Added: As of June 30,
2022 and December 31, 2021, the Company had due from related parties of $ 375,955 and $ 424,086 .
2 unchanged sentences
Due to related
−Removed: During the three months ended March 31, 2022 and
−Removed: 2021, the Company repaid $ 0 and $ 10,587 to certain members of Company
+Added: During the six months ended June 30, 2022 and 2021,
+Added: the Company repaid $ 0 and $ 60,787 to certain members of Company management.
+Added: As of June 30,
2022 and December 31, 2021, the Company had amounts due to related parties of $ 26,613 .
−Removed: the three months ended March 31, 2022 and 2021, the Company recorded management fees of $ 135,000 and $ 135,000 , bonus of $ 0
−Removed: and $ 564,000 and paid $ 147,000 and $ 143,221 , respectively.
+Added: the six months ended June 30, 2022 and 2021, the Company recorded management fees of $ 270,000 and $ 270,000 , bonus of $ 0 and $ 976,200 and
+Added: paid $ 281,000 and $ 301,300 , respectively.
NOTE 10 – COMMITMENTS
1 unchanged sentence
Long-term Contracts
−Removed: The Company has not entered into
−Removed: any long-term leases, contracts or commitments.
+Added: has not entered into any long-term leases, contracts or commitments.
The Company leases facilities which the term is 12 months .
−Removed: For the three months ended
−Removed: March 31, 2022 and 2021, the Company incurred $ 20,150 and $ 6,900 , respectively.
+Added: the six months ended June 30, 2022 and 2021, the Company incurred $ 38,645 and $ 24,223 , respectively.
2022, the Company operates in one industry segment, telecommunication services, and two geographic segments, USA and Switzerland, where
1 unchanged sentence
The following
−Removed: table shows operating activities information by geographic segment for the three months ended March 31, 2022 and 2021:
−Removed: ended March 31, 2022
−Removed: NOTE 11 - SEGMENT
−Removed: - Schedule of Operating Activities by Geographic Segment
+Added: table shows operating activities information by geographic segment for the three and six months ended June 30, 2022 and 2021:
+Added: ended June 30, 2022
+Added: 11 - SEGMENT - Schedule of Operating Activities by Geographic Segment
+Added: $ ( 596,754 )
Cost of revenue
2 unchanged sentences
Operating loss
−Removed: Other (expense) income
−Removed: Net (loss) income
+Added: Other income (expense)
$ ( 266,878 )
$ ( 285,457 )
−Removed: Three months Ended March 31, 2021
+Added: Three months Ended June 30, 2021
Cost of revenue
1 unchanged sentence
General and administration
−Removed: Operating income (loss)
+Added: Operating loss
( 1,107,142 )
+Added: ( 1,164,602 )
Other income (expense)
1 unchanged sentence
$ ( 1,122,372 )
+Added: ended June 30, 2022
+Added: $ ( 678,636 )
+Added: Cost of revenue
+Added: Operating expenses
+Added: General and administration
+Added: Operating loss
+Added: Other income (expense)
+Added: $ ( 796,858 )
+Added: $ ( 810,188 )
+Added: Six months Ended June 30, 2021
+Added: Cost of revenue
+Added: Operating expenses
+Added: General and administration
+Added: Operating loss
+Added: ( 2,062,308 )
+Added: ( 2,175,343 )
+Added: Other income (expense)
+Added: $ ( 2,903,149 )
+Added: $ ( 3,000,861 )
The following
−Removed: table shows asset information by geographic segment as of March 31, 2022 and December 31, 2021:
−Removed: March 31, 2022
+Added: table shows asset information by geographic segment as of June 30, 2022 and December 31, 2021:
+Added: June 30, 2022
Current assets
14 unchanged sentences
12 – SUBSEQUENT EVENTS
−Removed: Subsequent to March 31, 2022 and through the date
−Removed: that these financials were made available, the Company had the following subsequent events:
−Removed: On April 21, 2022, we entered
−Removed: into a Purchase Agreement for the purchase of 51 % of the membership interests in Smartbiz Telecom LLC, a Florida Corporation which provides
−Removed: telecommunication services, dedicated to VoIP business for wholesale and retail markets.
−Removed: The purchase price for the acquisition shall
−Removed: be $ 1,800,000 and shall consist of $ 800,000 in cash and $ 1,000,000 in our common stock to Seller, which amounts to 2,378,059 shares of
−Removed: common stock.
−Removed: On April 25, 2022 we entered into a Common Stock Purchase
−Removed: Option Agreement with Apollo Management Group, Inc.
−Removed: to subscribe for and purchase from iQSTEL Inc., four million eight hundred thousand
−Removed: ( 4,800,000 ) shares of Common Stock with an exercise price per share of two dollars ( $ 2.00 );
−Removed: and an initial exercise date September 30,
−Removed: The purchase price of this option is five hundred thousand dollars ( $ 500,000 ).
−Removed: On May 6, 2022, we entered into a Purchase Company
−Removed: Agreement (Purchase Agreement) with US Acquisitions, LLC, a California limited liability company (Seller) concerning the contemplated
−Removed: sale by Seller and the purchase by us of 51 % of the membership interests Seller holds in Whisl Telecom LLC, a Texas limited liability
−Removed: Whisl Telecom provides local US termination for Voice through its FCC license of VoIP Service number 832742;
−Removed: and is in the process
−Removed: to obtain a C-Lec FCC License over next 12 months.
−Removed: The Company is one of the premier Intermediate Voice Providers in the USA.
−Removed: a carrier since 2017 with billions of minutes traversing its network.
−Removed: The Company provides its customers with multiple levels of Redundancy,
−Removed: Diversity, and Disaster Recovery for their applications and ability to make changes to underlying carrier configuration in real time.
−Removed: The Company offers a single carrier solution for Voice Global services, and its customers benefit from hundreds of interconnection agreements
−Removed: that the Company has cultivated since its inception.
−Removed: Pursuant to the Purchase Agreement, the closing of the purchase of the 51 % membership
−Removed: interests shall be no later than May 13, 2022.
−Removed: The purchase price for the acquisition shall be $ 1,800,000 and shall consist of $ 1,250,000
−Removed: in cash and $ 550,000 in our restricted common stock to Seller.
+Added: Management has
+Added: evaluated subsequent events through the date these consolidated financial statements were available to be issued.
+Added: Based on our evaluation
+Added: no material events have occurred that require disclosure.
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.