UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒
Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended September 30, 2022
☐
Transition Report pursuant to 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from __________ to__________
Commission File Number: 000-55984
iQSTEL Inc.
(Exact name of registrant as specified in its charter)
Nevada
45-2808620
(State or other jurisdiction of incorporation or organization)
(IRS Employer Identification No.)
300 Aragon Avenue , Suite 375
Coral Gables , FL 33134
(Address of principal executive offices)
( 954 ) 951-8191
(Registrant’s telephone number)
_______________________________________________________
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of
the Act: None
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.
[X] Yes [ ] No
Indicate by check mark whether the registrant has
submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of
this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). [X]
Yes [ ] No
Indicate by check mark whether the registrant is a
large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See
the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and
"emerging growth company" in Rule 12b-2 of the Exchange Act.
☐ Large accelerated filer
☐ Accelerated filer
☒
Non-accelerated Filer
☒
Smaller reporting company
☐ Emerging growth
company
If an emerging growth company, indicate by check mark if the registrant
has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant
to Section 13(a) of the Exchange Act. [ ]
Indicate by check mark whether the registrant is a
shell company (as defined in Rule 12b-2 of the Exchange Act).
[ ] Yes [X] No
State the number of shares outstanding of each of
the issuer’s classes of common stock, as of the latest practicable date: 155,320,975 common shares as of November 14, 2022
TABLE OF CONTENTS
Page
PART I – FINANCIAL INFORMATION
Item 1:
Financial Statements
3
Item 2:
Management’s Discussion and Analysis of Financial Condition and Results of Operations
4
Item 3:
Quantitative and Qualitative Disclosures About Market Risk
9
Item 4:
Controls and Procedures
9
PART II – OTHER INFORMATION
Item 1:
Legal Proceedings
10
Item 1A:
Risk Factors
10
Item 2:
Unregistered Sales of Equity Securities and Use of Proceeds
10
Item 3:
Defaults Upon Senior Securities
10
Item 4:
Mine Safety Disclosures
10
Item 5:
Other Information
10
Item 6:
Exhibits
11
2
Table of Contents
Item 1. Financial Statements
Our unaudited consolidated financial statements included
in this Form 10-Q are as follows:
F-1
Consolidated Balance Sheets as of
September 30, 2022 (unaudited) and December 31, 2021;
F-2
Consolidated Statements of Operations for the three
and nine months ended September 30, 2022 and 2021 (unaudited);
F-3
Consolidated Statements of Cash Flows for the
nine months ended September 30, 2022 and 2021 (unaudited); and
F-4
Consolidated Statements of Stockholder’s Equity
as of September 30, 2022; and 2021.
F-5
Notes to Consolidated Financial Statements (unaudited).
These interim consolidated financial statements have been
prepared in accordance with accounting principles generally accepted in the United States of America for interim financial
information and the SEC instructions to Form 10-Q. In the opinion of management, all adjustments considered necessary for a fair
presentation have been included. Operating results for the interim period ended September 30, 2022 are not necessarily indicative of
the results that can be expected for the full year.
3
Table of Contents
iQSTEL INC
Consolidated
Balance Sheets
(Unaudited)
September 30,
December 31,
2022
2021
ASSETS
Current Assets
Cash
$ 1,294,981
$ 3,334,813
Accounts receivable, net
3,922,778
2,540,515
Inventory
26,124
—
Due from related parties
351,139
424,086
Prepaid and other current assets
546,160
267,110
Total Current Assets
6,141,182
6,566,524
Property and equipment, net
391,762
409,382
Intangible asset
99,592
99,592
Goodwill
5,172,146
1,537,742
Deferred tax assets
413,438
446,402
TOTAL ASSETS
$ 12,218,120
$ 9,059,642
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current Liabilities
Accounts payable
1,913,304
1,474,595
Due to related parties
26,613
26,613
Loans payable - net of discount of $ 0 and $ 7,406
93,204
315,450
Loans payable - related parties
221,637
239,308
Other current liabilities
515,223
307,049
Total Current Liabilities
2,769,981
2,363,015
Loans payable, non-current
101,590
119,295
Employee benefits, non-current
144,883
156,434
TOTAL LIABILITIES
3,016,454
2,638,744
Stockholders' Equity
Preferred stock: 1,200,000 authorized; $ 0.001 par value
Series A Preferred
stock: 10,000
designated; $ 0.001
par value,
10,000 shares issued and outstanding, respectively
10
10
Series B Preferred
stock: 200,000
designated; $ 0.001
par value,
21,000 shares issued and outstanding
21
21
Series C Preferred
stock: 200,000
designated; $ 0.001
par value,
No shares issued and outstanding
—
—
Common stock: 300,000,000 authorized; $ 0.001 par value
151,830,378 and 147,477,358 shares issued and outstanding, respectively
151,830
147,477
Additional paid in capital
29,437,832
25,842,982
Accumulated deficit
( 19,511,934 )
( 18,536,921 )
Accumulated other comprehensive loss
( 37,935 )
( 36,658 )
Equity attributed to stockholders of iQSTEL Inc.
10,039,824
7,416,911
Deficit attributable to noncontrolling interests
( 838,158 )
( 996,013 )
Total Stockholders' Equity
9,201,666
6,420,898
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$ 12,218,120
$ 9,059,642
The accompanying
notes are an integral part of these unaudited consolidated financial statements.
F- 1
Table of Contents
iQSTEL INC
Consolidated
Statements of Operations
(Unaudited)
Three
Months Ended
Nine
Months Ended
September 30,
September 30,
2022
2021
2022
2021
Revenues
$ 21,936,634
$ 16,516,739
$ 65,055,661
$ 46,842,717
Cost of revenue
20,621,674
15,675,687
62,410,367
45,469,730
Gross profit
1,314,960
841,052
2,645,294
1,372,987
Operating expenses
General and administration
1,256,147
957,195
3,390,097
3,664,473
Total operating expenses
1,256,147
957,195
3,390,097
3,664,473
Operating income (loss)
58,813
( 116,143 )
( 744,803 )
( 2,291,486 )
Other income (expense)
Other income
43,219
11,252
38,591
40,431
Other expenses
( 71,027 )
475
( 54,247 )
( 421 )
Interest expense
( 3,693 )
( 6,802 )
( 22,417 )
( 648,889 )
Change in fair value of derivative liabilities
—
—
—
317,080
Loss on settlement of debt
—
—
—
( 528,794 )
Total other income (expense)
( 31,501 )
4,925
( 38,073 )
( 820,593 )
Net income (loss) before provision for income taxes
27,312
( 111,218 )
( 782,876 )
( 3,112,079 )
Income taxes
—
—
—
—
Net income (loss)
27,312
( 111,218 )
( 782,876 )
( 3,112,079 )
Less: Net income attributable to noncontrolling interests
96,175
87,736
192,137
16,642
Net loss attributed to stockholders of iQSTEL Inc.
$ ( 68,863 )
$ ( 198,954 )
$ ( 975,013 )
$ ( 3,128,721 )
Comprehensive income (loss)
Net income (loss)
$ 27,312
$ ( 111,218 )
$ ( 782,876 )
$ ( 3,112,079 )
Foreign currency adjustment
( 1,096 )
3,406
( 2,503 )
54,398
Total comprehensive income (loss)
26,216
$ ( 107,812 )
$ ( 785,379 )
$ ( 3,057,681 )
Less: Comprehensive income attributable to noncontrolling interests
95,638
89,405
190,911
43,297
Net comprehensive loss attributed to stockholders of iQSTEL Inc.
$ ( 69,422 )
$ ( 197,217 )
$ ( 976,290 )
$ ( 3,100,978 )
Basic income (loss) per common share
$ 0.00
$ ( 0.00 )
$ ( 0.01 )
$ ( 0.02 )
Diluted income (loss) per common share
$ 0.00
$ ( 0.00 )
$ ( 0.01 )
$ ( 0.02 )
Weighted average
number of common shares outstanding - Basic and diluted
151,750,426
141,697,141
150,057,315
133,173,421
Weighted average number of common
shares outstanding - Diluted
153,930,452
141,697,141
150,057,315
133,173,421
The accompanying
notes are an integral part of these unaudited consolidated financial statements.
F- 2
Table of Contents
iQSTEL INC
Consolidated
Statements of Changes in Stockholders’ Equity (Deficit)
For the three
and nine months ended September 30, 2022 and 2021
(Unaudited)
Series
A Preferred Stock
Series
B Preferred Stock
Common
Stock
Shares
Amount
Shares
Amount
Shares
Amount
Additional
Paid in Capital
Accumulated
Deficit
Accumulated
Comprehensive Loss
Total
Non
Controlling Interest
Total
Stockholders’ Equity
Balance
- December 31, 2021
10,000
$ 10
21,000
$ 21
147,477,358
$ 147,477
$ 25,842,982
$ ( 18,536,921 )
$ ( 36,658 )
$ 7,416,911
$ ( 996,013 )
$ 6,420,898
Common
stock issued for cash
—
—
—
—
2,000,000
2,000
998,000
—
—
1,000,000
—
1,000,000
Common
stock issued for compensation
—
—
—
—
60,000
60
41,079
—
—
41,139
—
41,139
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
( 196 )
( 196 )
( 188 )
( 384 )
Net
income (loss)
—
—
—
—
—
—
—
( 554,970 )
—
( 554,970 )
30,239
( 524,731 )
Balance
- March 31, 2022
10,000
$ 10
21,000
$ 21
149,537,358
$ 149,537
$ 26,882,061
$ ( 19,091,891 )
$ ( 36,854 )
$ 7,902,884
$ ( 965,962 )
$ 6,936,922
Common
stock issued for compensation
—
—
—
—
60,000
60
30,430
—
—
30,490
—
30,490
Common
stock issued and to be issued for acquisition of subsidiaries
—
—
—
—
1,461,653
1,462
1,548,538
—
—
1,550,000
( 33,056 )
1,516,944
Common
stock issued for asset acquisition
—
—
—
—
500,000
500
324,500
—
—
325,000
—
325,000
Common
stock payable
—
—
—
—
—
—
18,900
—
—
18,900
—
18,900
Warrant
granted
—
—
—
—
—
—
500,000
—
—
500,000
—
500,000
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
( 522 )
( 522 )
( 501 )
( 1,023 )
Net
income (loss)
—
—
—
—
—
—
—
( 351,180 )
—
( 351,180 )
65,723
( 285,457 )
Balance
- June 30, 2022
10,000
$ 10
21,000
$ 21
151,559,011
$ 151,559
$ 29,304,429
$ ( 19,443,071 )
$ ( 37,376 )
$ 9,975,572
$ ( 933,796 )
$ 9,041,776
Common
stock issued for compensation
—
—
—
—
60,000
60
20,440
—
—
20,500
—
20,500
Common
stock issued for settlement of debt
—
—
—
—
161,367
161
80,513
—
—
80,674
—
80,674
Common
stock issued for asset acquisition
—
—
—
—
50,000
50
32,450
—
—
32,500
—
32,500
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
( 559 )
( 559 )
( 537 )
( 1,096 )
Net
income (loss)
—
—
—
—
—
—
—
( 68,863 )
—
( 68,863 )
96,175
27,312
Balance
- September 30, 2022
10,000
$ 10
21,000
$ 21
151,830,378
$ 151,830
$ 29,437,832
$ ( 19,511,934 )
$ ( 37,935 )
$ 10,039,824
$ ( 838,158 )
$ 9,201,666
Series
A Preferred Stock
Series
B Preferred Stock
Common
Stock
Shares
Amount
Shares
Amount
Shares
Amount
Additional
Paid
in
Capital
Accumulated
Deficit
Accumulated
Comprehensive
Loss
Total
Non
Controlling
Interest
Total
Stockholders'
Deficit
Balance
- December 31, 2020
10,000
$ 10
—
$ —
118,133,432
$ 118,133
$ 13,267,261
$ ( 14,699,148 )
$ ( 74,831 )
$ ( 1,388,575 )
$ ( 1,006,461 )
$ ( 2,395,036 )
Preferred
stock issued for conversion of common stock
—
—
21,000
21
( 21,000,000 )
( 21,000 )
20,979
—
—
—
—
—
Common
stock issued for cash
—
—
—
—
35,862,500
35,863
3,550,387
—
—
3,586,250
—
3,586,250
Common
stock issued for service
—
—
—
—
195,000
195
284,505
—
—
284,700
—
284,700
Common
stock issued for compensation
—
—
—
—
600,000
600
563,400
—
—
564,000
—
564,000
Common
stock issued for forbearance of debt
—
—
—
—
250,000
250
49,675
—
—
49,925
—
49,925
Common
stock issued for conversion of debt
—
—
—
—
6,080,632
6,081
416,214
—
—
422,295
—
422,295
Cancellation
of common stock
—
—
—
—
( 1,294,600 )
( 1,295 )
( 88,809 )
—
—
( 90,104 )
—
( 90,104 )
Resolution
of derivative liabilities
—
—
—
—
—
—
708,611
—
—
708,611
—
708,611
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
54,905
54,905
52,751
107,656
Net
income (loss)
—
—
—
—
—
—
—
( 1,942,391 )
—
( 1,942,391 )
63,902
( 1,878,489 )
Balance
- March 31, 2021
10,000
$ 10
21,000
$ 21
138,826,964
$ 138,827
$ 18,772,223
$ ( 16,641,539 )
$ ( 19,926 )
$ 2,249,616
$ ( 889,808 )
$ 1,359,808
Common
stock issued for compensation
—
—
—
—
600,000
600
411,600
—
—
412,200
—
412,200
Common
stock issued for settlement of debt
—
—
—
—
2,230,394
2,230
2,054,300
—
—
2,056,530
—
2,056,530
Debt
forgiveness
—
—
—
—
—
—
807,103
—
—
807,103
—
807,103
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
( 28,899 )
( 28,899 )
( 27,765 )
( 56,664 )
Net
loss
—
—
—
—
—
—
—
( 987,376 )
—
( 987,376 )
( 134,996 )
( 1,122,372 )
Balance
- June 30, 2021
10,000
$ 10
21,000
$ 21
141,657,358
$ 141,657
$ 22,045,226
$ ( 17,628,915 )
$ ( 48,825 )
$ 4,509,174
$ ( 1,052,569 )
$ 3,456,605
Common
stock issued for compensation
—
—
—
—
60,000
60
34,478
—
—
34,538
—
34,538
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
1,737
1,737
1,669
3,406
Net
income (loss)
—
—
—
—
—
—
—
( 198,954 )
—
( 198,954 )
87,736
( 111,218 )
Balance
- September 30, 2021
10,000
$ 10
21,000
$ 21
141,717,358
$ 141,717
$ 22,079,704
$ ( 17,827,869 )
$ ( 47,088 )
$ 4,346,495
$ ( 963,164 )
$ 3,383,331
The accompanying
notes are an integral part of these unaudited consolidated financial statements.
F- 3
Table of Contents
iQSTEL INC
Consolidated
Statements of Cash Flows
(Unaudited)
Nine Months Ended
September 30,
2022
2021
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 782,876 )
$ ( 3,112,079 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation
111,029
1,205,334
Bad debt
26,299
—
Write-off of due from related party
—
7,648
Depreciation and amortization
91,221
66,924
Amortization of debt discount
7,407
435,956
Change in fair value of derivative liabilities
—
( 317,080 )
Loss on settlement of debt
—
528,794
Prepayment and default penalty
—
122,020
Changes in operating assets and liabilities:
Accounts receivable
( 832,263 )
( 943,615 )
Inventory
( 26,124 )
—
Prepaid and other current assets
( 31,714 )
( 108,338 )
Due from related parties
( 5,143 )
—
Accounts payable
( 97,373 )
( 239,857 )
Other current liabilities
50,636
( 131,752 )
Net cash used in operating activities
( 1,488,901 )
( 2,486,045 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisition of subsidiaries, net of cash acquired
( 1,814,132 )
( 60,000 )
Purchase of property and equipment
( 86,491 )
( 74,799 )
Purchase of intangible assets
—
( 27,824 )
Payment of loan receivable - related parties
( 1,000 )
( 215,674 )
Collection of amounts due from related parties
400
226
Net cash used in investing activities
( 1,901,223 )
( 378,071 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from loans payable
—
400,000
Repayments of loans payable
( 232,018 )
( 331,150 )
Repayment of loans payable - related parties
—
( 90,787 )
Proceeds from common stock issued
1,100,000
3,586,250
Proceed from issuance of common stock purchase option
500,000
—
Repayment of convertible notes
—
( 250,000 )
Net cash provided by financing activities
1,367,982
3,314,313
Effect of exchange rate changes on cash
( 17,690 )
( 12,709 )
Net change in cash
( 2,039,832 )
437,488
Cash, beginning of period
3,334,813
753,316
Cash, end of period
$ 1,294,981
$ 1,190,804
Supplemental cash flow information
Cash paid for interest
$ 3,333
$ 117,198
Cash paid for taxes
$ —
$ —
Non-cash transactions:
Common stock issued for asset acquisition
$ 357,500
$ —
Common stock issued and to be issued for acquisition of subsidiaries
$ 1,550,000
$ —
Common stock issued for conversion of debt
$ —
$ 422,295
Resolution of derivative liabilities
$ —
$ 708,611
Related party debt forgiveness
$ —
$ 807,103
Common stock issued for settlement of debt
$ 80,674
$ 2,056,530
Common stock issued for forbearance of debt
$ —
$ 49,925
Preferred stock issued for conversion of common stock
$ —
$ 21,000
The accompanying
notes are an integral part of these unaudited consolidated financial statements.
F- 4
Table of Contents
iQSTEL INC
Notes to the Unaudited Consolidated
Financial Statements
September
30, 2022
NOTE 1 -ORGANIZATION
AND DESCRIPTION OF BUSINESS
Organization
and Operations
iQSTEL Inc.
(“iQSTEL”, “we”, “us”, or the “Company”) was incorporated under the laws of the State
of Nevada on June 24, 2011 under the name of B-Maven Inc. The Company changed its name to PureSnax International,
Inc. on September 18, 2015; and more recently it changed its name to iQSTEL Inc. on August 7, 2018.
The Company
has been engaged in the business of telecommunication services as a wholesale carrier of voice, SMS and data for other telecom companies
around the World with more than 150 active interconnection agreements with mobile companies, fixed line companies and other wholesale
carriers.
Acquisitions
On May 13, 2022, we entered into a Company Acquisition
Agreement regarding the acquisition of 51 % of the shares in Whisl telecom LLC (“Whisl”) .
On June 1, 2022, we entered into a Company Acquisition
Agreement regarding the acquisition of 51 % of the shares in Smartbiz Telecom LLC
(“Smartbiz”).
Both acquisitions
are detailed in Note 4.
NOTE 2 -SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The accompanying
unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United
States of America for interim financial statements and with the instructions to Form 10-Q and Regulation S-X of the United States Securities
and Exchange Commission (“SEC”). Accordingly, they do not contain all information and footnotes required by accounting principles
generally accepted in the United States of America (“GAAP”) for annual financial statements.
In the opinion
of the Company’s management, the accompanying unaudited interim consolidated financial statements contain all the adjustments necessary
(consisting only of normal recurring accruals) to present the financial position of the Company as of September 30, 2022 and the results
of operations and cash flows for the periods presented. The results of operations for the nine months ended September 30, 2022 are not
necessarily indicative of the operating results for the full fiscal year or any future period. These unaudited consolidated financial
statements should be read in conjunction with the financial statements and related notes thereto included in the Company’s Annual
Report on Form 10-K for the year ended December 31, 2021 filed with the SEC on April 15, 2022.
Consolidation
Policy
The consolidated
financial statements of the Company include the accounts of the Company and its owned subsidiaries, Etelix.com USA, LLC (“Etelix”),
SwissLink Carrier AG (“Swisslink”), ITSBCHAIN, LLC (“ItsBchain”), QGLOBAL SMS, LLC (“QGlobal”), IoT
Labs, LLC (“IoT Labs”), Global Money One Inc (“Global Money One”), Whisl telecom LLC (“Whisl”) and
Smartbiz Telecom LLC (“Smartbiz”). All significant intercompany balances and transactions have been eliminated in consolidation.
F- 5
Table of Contents
Use of
Estimates
The preparation
of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements.
The estimates and judgments will also affect the reported amounts for certain revenues and expenses during the reporting period. Actual
results could differ from these good faith estimates and judgments.
Business Combinations
In accordance with ASC 805-10, “ Business
Combinations ”, the Company accounts for all business combinations using the acquisition method of accounting. Under this method,
assets and liabilities, including any remaining non-controlling interests, are recognized at fair value at the date of acquisition. The
excess of the purchase price over the fair value of assets acquired, net of liabilities assumed, and non-controlling interests is recognized
as goodwill. Certain adjustments to the assessed fair values of the assets, liabilities, or non-controlling interests made subsequent
to the acquisition date, but within the measurement period, which is up to one year, are recorded as adjustments to goodwill. Any adjustments
subsequent to the measurement period are recorded in income. Any cost or equity method interest that the Company holds in the acquired
company prior to the acquisition is re-measured to fair value at acquisition with a resulting gain or loss recognized in income for the
difference between fair value and the existing book value. Results of operations of the acquired entity are included in the Company’s
results from the date of the acquisition onward and include amortization expense arising from acquired tangible and intangible assets.
Foreign
Currency Translation and Re-measurement
The Company
translates its foreign operations to the U.S. dollar in accordance with ASC 830, “ Foreign Currency Matters ”.
The functional
currency and reporting currency of the Company, Etelix, QGlobal, Itsbchain, IoT Labs, Global Money One, Whisl, and Smartbiz is the U.S.
dollar, while the functional currency of SwissLink is the Swiss Franc (“CHF”).
SwissLink translates
their records into the U.S. dollar as follows:
• Assets and liabilities at the
rate of exchange in effect at the balance sheet date
• Equities at historical rate
• Revenue and expense items at
the average rate of exchange prevailing during the period
Adjustments
arising from such translations are included in accumulated other comprehensive income (loss) in stockholders’ equity.
Accounts
Receivable and Allowance for Uncollectible Accounts
Substantially
all of the Company’s accounts receivable balance is related to trade receivables. Trade accounts receivable are recorded at the
invoiced amount and do not bear interest. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable
credit losses in its existing accounts receivable. The Company reviews its allowance for doubtful accounts daily and past due balances
over 60 days and a specified amount are reviewed individually for collectability. Account balances are charged off after all means of
collection have been exhausted and the potential for recovery is considered remote. During the nine months ended September 30, 2022 and
2021, the Company recorded bad debt expense of $26,299 and $0 respectively.
Net Income
(Loss) Per Share of Common Stock
The Company
has adopted ASC 260, ”Earnings per Share” which requires presentation of basic earnings per share on the
face of the statements of operations for all entities with complex capital structures and requires a reconciliation of the numerator and
denominator of the basic earnings per share computation. In the accompanying financial statements, basic loss per share is computed by
dividing net loss by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is
computed by dividing net income by the weighted average number of shares of common stock and potentially dilutive outstanding shares of
common stock during the period to reflect the potential dilution that could occur from common shares issuable through contingent share
arrangements, stock options and warrants unless the result would be antidilutive. There were 4,800,000 warrants outstanding during the
nine months ended September 30, 2022, which were included in the calculation of the diluted earnings per share. There were no other potentially
dilutive shares of common stock outstanding for the nine months ended September 30, 2021.
F- 6
Table of Contents
Concentrations
of Credit Risk
The Company’s
financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and cash equivalents and related
party payables. The Company places its cash and cash equivalents with financial institutions of high creditworthiness. At times, its cash
and cash equivalents with a particular financial institution may exceed any applicable government insurance limits.
During the nine
months ended September 30, 2022, 10 customers represented 87 % of our revenues. During the nine months ended September 30, 2021,
6 customers represented 87 % of our revenues.
Revenue
Recognition
The Company
recognizes revenue from telecommunication services in accordance with ASC 606, “ Revenue from Contracts with Customers.”
The Company
recognizes revenue related to monthly usage charges and other recurring charges during the period in which the telecommunication services
are rendered, provided that persuasive evidence of a sales arrangement existed, and collection is reasonably assured. Management considers
persuasive evidence of a sales arrangement to be a written interconnection agreement. The Company’s payment terms vary by clients.
Recent
Accounting Pronouncements
Management has
considered all recent accounting pronouncements issued since the last audit of our financial statements. The Company’s management
believes that these recent pronouncements will not have a material effect on the Company’s financial statements.
NOTE 3 -
GOING CONCERN
The Company's consolidated financial statements have
been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and liquidation
of liabilities in the normal course of business. The Company has suffered recurring losses from operations and does not have an established
source of revenues sufficient to cover its operating costs. These conditions raise substantial doubt about the Company’s ability
to continue as a going concern. The consolidated financial statements do not include any adjustments that might result from the outcome
of this uncertainty.
The ability of the Company to continue as a going
concern is dependent upon its ability to successfully accomplish its business plan and eventually attain profitable operations.
During the next year, the Company's foreseeable cash
requirements will relate to continual development of the operations of its business, maintaining its good standing in the industry and
continuing its marketing efforts. The Company may experience a cash shortfall and be required to raise additional capital.
Historically, the Company has relied upon funds from
its stockholders. Management may raise additional capital through future public or private offerings of the Company's stock or through
loans from private investors, although there can be no assurance that it will be able to obtain such financing. The Company's failure
to do so could have a material and adverse effect upon its operations and its stockholders.
F- 7
Table of Contents
NOTE 4 –
ACQUISITIONS
On May 13, 2022, we entered into a Company Acquisition
Agreement (Purchase Agreement) with US Acquisitions, LLC, a California limited liability company (Seller) concerning the contemplated
sale by Seller and the purchase by us of 51 % of the membership interests Seller held in Whisl, a Texas limited liability company.
Whisl provides local US termination for Voice through its FCC license of VoIP Service number 832742; and is in the process to obtain a
C-Lec FCC License over next 12 months. Whisl is one of the premier Intermediate Voice Providers in the USA. It has been a carrier since
2017 with billions of minutes traversing its network and provides its customers with multiple levels of Redundancy, Diversity, and Disaster
Recovery for their applications and ability to make changes to underlying carrier configuration in real time. Whisl offers a single carrier
solution for Voice Global services, and its customers benefit from hundreds of interconnection agreements that the company has cultivated
since its inception. Pursuant to the Purchase Agreement, the closing of the purchase of the 51 % membership interests was $ 1,800,000 ,
which consisted of $ 1,250,000 in cash and $ 550,000 in our restricted common stock to Seller, which amounts to 1,461,653 shares
of common stock.
On June 1, 2022, we entered
into a Purchase Agreement for the purchase of 51 % of the membership interests in Smartbiz, a Florida Corporation which provides
telecommunication services, dedicated to VoIP business for wholesale and retail markets. The purchase price for the acquisition was $ 1,800,000 ,
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
of common stock.
Smartbiz and Whisl have been included in our consolidated results of operations
since the acquisition dates.
The following table summarizes the fair value of the consideration paid
by the Company:
Whisl
May 13,
Fair Value of Consideration:
2022
Cash
$ 1,000,000
Payable to seller
250,000
1,461,653 shares of common stock
550,000
Total Purchase Price
$ 1,800,000
Smartbiz
June 1,
Fair Value of Consideration:
2022
Cash
$ 725,000
Payable to seller
75,000
2,850,330 shares of common stock
1,000,000
Total Purchase Price
$ 1,800,000
The following table summarizes the identifiable assets acquired and liabilities
assumed upon acquisition of Smartbiz and Whisl and the calculation of goodwill:
Whisl
Total purchase price
$ 1,800,000
Cash
141,113
Accounts receivable
109,762
Total identifiable assets
250,875
Accounts payable
( 241,426 )
Other current liabilities
( 2,075 )
Total liabilities assumed
( 243,501 )
Net assets
7,374
Non-controlling interest
3,613
Total net assets
3,761
Goodwill
$ 1,796,239
F- 8
Table of Contents
Smartbiz
Total purchase price
$ 1,800,000
Cash
19,755
Accounts receivable
789,515
Total identifiable assets
809,270
Accounts payable
( 807,265 )
Other current liabilities
( 76,839 )
Total liabilities assumed
( 884,104 )
Net assets
( 74,834 )
Non-controlling interest
( 36,669 )
Total net assets
( 38,165 )
Goodwill
$ 1,838,165
Unaudited combined proforma results of operations for the nine months ended
September 30, 2022 and 2021 as though the Company acquired Smartbiz and Whisl on January 1, 2021, are set forth below:
Nine Months Ended
September 30,
2022
2021
Revenues
$ 69,165,130
$ 59,028,492
Cost of revenues
66,683,557
56,430,726
Gross profit
2,481,573
2,597,766
Operating expenses
4,322,526
4,724,857
Operating loss
( 1,840,953 )
( 2,127,091 )
Other expense
( 38,073 )
( 820,593 )
Net Loss
$ ( 1,879,026 )
$ ( 2,947,684 )
NOTE 5 – PROPERTY
AND EQUIPMENT
Property and
equipment at September 30, 2022 and December 31, 2021 consisted of the following:
September 30,
December 31,
2022
2021
Telecommunication equipment
$ 301,462
$ 258,871
Telecommunication software
581,545
618,125
Other equipment
97,096
108,805
Total property and equipment
980,103
985,801
Accumulated depreciation and amortization
( 588,341 )
( 576,419 )
Property and equipment, net
$ 391,762
$ 409,382
Depreciation
and amortization expense for the nine months ended September 30, 2022 and 2021 amounted to $ 91,221 and $ 66,924 , respectively.
F- 9
Table of Contents
NOTE 6 –LOANS
PAYABLE
Loans payable
at September 30, 2022 and December 31, 2021 consisted of the following:
September 30,
December 31,
Interest
2022
2021
Term
rate
Bridge Loan
$ —
$ 222,222
Note was issued on November 1, 2020 and due on January 30, 2022
18.0 %
Martus
93,204
100,634
Note was issued on October 23, 2018 and due on January 3, 2023
5.0 %
Swisspeers AG
—
9,605
Note was issued on April 8, 2019 and originally due on October 4, 2022
7.0 %
Darlene Covid19
101,590
109,690
Note was issued on April 1, 2020 and due on March 31, 2025
0.0 %
Total
194,794
442,151
Less: Unamortized debt discount
—
( 7,406 )
Total loans payable
194,794
434,745
Less: Current portion of loans payable
( 93,204 )
( 315,450 )
Long-term loans payable
$ 101,590
$ 119,295
During the nine
months ended September 30, 2022 and 2021, the Company borrowed from third parties totaling $ 0 and $ 444,444 , which includes
original issue discount and financing costs of $0 and $44,444 and repaid the principal amount of $ 232,018 and $ 331,150 ,
respectively.
During the nine months ended September 30, 2022 and
2021, the Company recorded interest expense of $ 22,417 and $ 179,504 and recognized
amortization of discount, included in interest expense, of $ 7,406 and $ 63,666 ,
respectively. In 2021, the Company recorded interest expense from convertible notes of $ 33,430 and recognized amortization of
discount, included in interest expense, of $ 372,290 .
During the nine months ended September 30, 2021, a related party loan of
$ 807,103 (Euro 735,000) was forgiven and the Company recorded it as additional paid in capital.
Loans payable to related parties
at September 30, 2022 and December 31, 2021 consisted of the following:
September 30,
December 31,
2022
2021
49% of Shareholder of SwissLink
$ 18,457
$ 19,929
49% of Shareholder of SwissLink
203,180
219,379
Total
221,637
239,308
Less: Current portion of loans payable –related parties
221,637
239,308
Long-term loans payable – related parties
$ —
$ —
F- 10
Table of Contents
NOTE 7 – OTHER
CURRENT LIABILITIES
Other current liabilities at
September 30, 2022 and December 31, 2021 consisted of the following:
September 30,
December 31,
2022
2021
Accrued liabilities
$ 30,825
$ 61,153
Payable for acquisition of subsidiaries
75,000
—
Accrued interest
—
8,173
Salary payable - management
89,628
92,229
Salary payable
3,708
—
Employee benefits
112,309
105,221
Other current liabilities
203,753
40,273
$ 515,223
$ 307,049
NOTE 8
– STOCKHOLDERS’ EQUITY
The Company’s authorized capital consists of 300,000,000 shares
of common stock with a par value of $ 0.001 per share.
Series A Preferred Stock
On November 3, 2020, pursuant to Article III of our
Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series A Preferred Stock, consisting
of up 10,000 shares, par value $0.001. Under the Certificate of Designation, holders of Series A Preferred Stock will participate
on an equal basis per-share with holders of our common stock in any distribution upon winding up, dissolution, or liquidation. Holders
of Series A Preferred Stock are entitled to vote together with the holders of our common stock on all matters submitted to stockholders
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.
As of September 30, 2022 and December 31, 2021, 10,000 shares
of Series A Preferred Stock were issued and outstanding.
Series B Preferred Stock
On November
11, 2020, pursuant to Article III of our Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock
entitled Series B Preferred Stock, consisting of up 200,000 shares, par value $0.001. Under the Certificate of Designation,
holders of Series B Preferred Stock will receive a liquidation preference of $81 per share in any distribution upon winding up, dissolution,
or liquidation of the Company before junior security holders, as provided in the designation. Holders of Series B Preferred Stock are
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
(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
consisting of twelve 30-day months. Holders of Series B Preferred Stock do not have voting rights but may convert into common stock after
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
B Preferred Stock. 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 stock liquidity.
As of September
30, 2022 and December 31, 2021, 21,000 shares of Series B Preferred Stock were issued and outstanding.
F- 11
Table of Contents
Series C Preferred Stock
On January 7, 2021, pursuant to Article III of our
Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series C Preferred Stock, consisting
of up 200,000 shares, par value $0.001. Under the Certificate of Designation, holders of Series C 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 upon winding
up, dissolution, or liquidation of the company, as provided in the designation. The holders of shares of Series C Preferred Stock have
no dividend rights except as may be declared by the Board in its sole and absolute discretion, out of funds legally available for that
purpose. Holders of Series C Preferred Stock do not have voting rights but may convert into common stock after twenty four 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 C Preferred Stock.
Upon conversion, the shares are subject to a one-year restriction on sales into the market of no more than 5% previous month’s 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.
As of September 30, 2022 and December 31, 2021, no Series
C Preferred Stock was issued or outstanding.
Common Stock
During the nine
months ended September 30, 2022, the Company issued 4,353,020 shares of common stock, valued at fair market value on issuance
as follows:
• 2,000,000
shares issued for cash of $ 1,000,000
• 180,000
shares for compensation to our directors valued at $ 92,129
• 1,461,653
shares for acquisition of Whisl valued at $ 550,000
• 550,000
shares for asset acquisition valued at $ 357,500
• 161,367
shares for settlement of debt valued at $ 80,674
As of September
30, 2022 and December 31, 2021, 151,830,378 and 147,477,358 shares of common stock were issued and outstanding, respectively.
Common Stock Purchase Option
On April 25, 2022, we entered into a Common Stock
Purchase Option Agreement with Apollo Management Group, Inc. to subscribe for and purchase from the Company, 4,800,000 shares
of Common Stock with an exercise price per share of $ 2.00 ; and an initial exercise date September 30, 2022. The purchase price of
this option is $ 500,000 .
NOTE 9 -
RELATED PARTY TRANSACTIONS
Due from
related parties
During the nine months ended September 30, 2022 and
2021, the Company advanced $ 1,000 and $ 35,674 to related parties and collected $ 100 and $ 226 , respectively.
During the nine months ended September 30, 2021, the
Company loaned $ 180,000 to our CEO and wrote off amounts totaling $ 8,004 .
During the nine months ended September 30, 2021, the
Company wrote off due from related party of $ 7,648 .
As of September
30, 2022 and December 31, 2021, the Company had amounts due from related parties of $ 351,139 and $ 424,086 . The loans are
unsecured, non-interest bearing and due on demand.
Due to related
parties
During the nine months ended September 30, 2022 and
2021, the Company repaid $ 0 and $ 90,787 to certain members of Company
management.
As of September
30, 2022 and December 31, 2021, the Company had amounts due to related parties of $ 26,613 .
Employment
agreements
During
the nine months ended September 30, 2022 and 2021, the Company recorded management fees of $ 405,000 and $ 414,000 , bonus
of $ 0 and $ 976,200 and paid $ 407,602 and $ 411,300 , respectively. Additionally, management
received stock-based compensation of $ 92,130 and $ 34,538 during the nine months ended September 30, 2022 and 2021, respectively .
F- 12
Table of Contents
NOTE 10 – COMMITMENTS
AND CONTINGENCIES
Leases and
Long-term Contracts
The Company
has not entered into any long-term leases, contracts or commitments. The Company leases facilities which the term is 12 months . For
the nine months ended September 30, 2022 and 2021, the Company incurred $ 56,405 and $ 32,023 , respectively.
NOTE 11 -
SEGMENTS
At September
30, 2022, the Company operates in one industry segment, telecommunication services, and two geographic segments, USA and Switzerland,
where current assets and equipment are located .
Operating
Activities
The following
table shows operating activities information by geographic segment for the three and nine months ended September 30, 2022 and 2021:
Three months
ended September 30, 2022
NOTE
11 - SEGMENTS - Schedule of Operating Activities by Geographic Segment
USA
Switzerland
Elimination
Total
Revenues
$ 22,364,201
1,291,688
$ ( 1,719,255 )
$ 21,936,634
Cost of revenue
21,226,541
1,114,388
( 1,719,255 )
20,621,674
Gross profit
1,137,660
177,300
—
1,314,960
Operating expenses
General and administration
1,089,194
166,953
—
1,256,147
Operating income
48,466
10,347
—
58,813
Other expense
( 29,411 )
( 2,090 )
—
( 31,501 )
Net income
$ 19,055
$ 8,257
$ —
$ 27,312
Three months Ended September 30, 2021
USA
Switzerland
Elimination
Total
Revenues
$
15,347,282
1,189,230
$
( 19,773
)
$
16,516,739
Cost of revenue
14,706,065
989,395
( 19,773
)
15,675,687
Gross profit
641,217
199,835
—
841,052
Operating expenses
General and administration
738,578
218,617
—
957,195
Operating loss
( 97,361
)
( 18,782
)
—
( 116,143 )
Other income
1,525
3,400
—
4,925
Net loss
$
( 95,836
)
$
( 15,382
)
$
—
$
( 111,218 )
F- 13
Table of Contents
Nine months
ended September 30, 2022
USA
Switzerland
Elimination
Total
Revenues
$ 63,898,961
3,554,591
$ ( 2,397,891 )
$ 65,055,661
Cost of revenue
61,838,539
2,969,719
( 2,397,891 )
62,410,367
Gross profit
2,060,422
584,872
—
2,645,294
Operating expenses
General and administration
2,792,287
597,810
—
3,390,097
Operating loss
( 731,865 )
( 12,938 )
—
( 744,803 )
Other income (expense)
( 45,938 )
7,865
—
( 38,073 )
Net loss
$ ( 777,803 )
$ ( 5,073 )
$ —
$ ( 782,876 )
Nine months Ended September 30, 2021
USA
Switzerland
Elimination
Total
Revenues
$ 43,404,674
3,474,215
$ ( 36,172 )
$ 46,842,717
Cost of revenue
42,487,024
3,018,878
( 36,172 )
45,469,730
Gross profit
917,650
455,337
—
1,372,987
Operating expenses
General and administration
3,077,319
587,154
—
3,664,473
Operating loss
( 2,159,669 )
( 131,817 )
—
( 2,291,486 )
Other income (expense)
( 839,316 )
18,723
—
( 820,593 )
Net loss
$ ( 2,998,985 )
$ ( 113,094 )
$ —
$ ( 3,112,079 )
Asset
Information
The following
table shows asset information by geographic segment as of September 30, 2022 and December 31, 2021:
September 30, 2022
USA
Switzerland
Elimination
Total
Assets
Current assets
$ 5,628,559
$ 1,091,622
$ ( 578,999 )
$ 6,141,182
Non-current assets
$ 11,660,618
$ 600,882
$ ( 6,184,562 )
$ 6,076,938
Liabilities
Current liabilities
$ 1,729,868
$ 1,619,112
$ ( 578,999 )
$ 2,769,981
Non-current liabilities
$ —
$ 246,473
$ —
$ 246,473
December 31, 2021
USA
Switzerland
Elimination
Total
Assets
Current assets
$ 5,783,859
$ 997,216
$ ( 214,551 )
$ 6,566,524
Non-current assets
$ 4,468,491
$ 609,189
$ ( 2,584,562 )
$ 2,493,118
Liabilities
Current liabilities
$ 1,070,972
$ 1,506,594
$ ( 214,551 )
$ 2,363,015
Non-current liabilities
$ —
$ 275,729
$ —
$ 275,729
NOTE
12 – SUBSEQUENT EVENTS
Management has
evaluated subsequent events through the date these consolidated financial statements were available to be issued. The following subsequent
event was identified:
· The Company issued 3,790,597
shares of common stock for cashless exercise of warrants.
F- 14
Table of Contents
Item 2. Management’s Discussion and Analysis
of Financial Condition and Results of Operations
Forward-Looking Statements
Certain statements, other than
purely historical information, including estimates, projections, statements relating to our business plans, objectives, and expected operating
results, and the assumptions upon which those statements are based, are “forward-looking statements” within the meaning of
the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities
Exchange Act of 1934. These forward-looking statements generally are identified by the words “believes,” “project,”
“expects,” “anticipates,” “estimates,” “intends,” “strategy,” “plan,”
“may,” “will,” “would,” “will be,” “will continue,” “will likely result,”
and similar expressions. We intend such forward-looking statements to be covered by the safe-harbor provisions for forward-looking statements
contained in the Private Securities Litigation Reform Act of 1995, and are including this statement for purposes of complying with those
safe-harbor provisions. Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties
which may cause actual results to differ materially from the forward-looking statements. Our ability to predict results or the actual
effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on our operations and
future prospects on a consolidated basis include, but are not limited to: changes in economic conditions, legislative/regulatory changes,
availability of capital, interest rates, competition, and generally accepted accounting principles. These risks and uncertainties should
also be considered in evaluating forward-looking statements and undue reliance should not be placed on such statements. We undertake no
obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise.
Further information concerning our business, including additional factors that could materially affect our financial results, is included
herein and in our other filings with the SEC.
Overview
iQSTEL Inc. (the “Company”)
(OTCQB: IQST) (www.iqstel.com) is a technology company offering a wide array of services to global telecommunications and technology industries
with presence in 13 countries.
The Company has an extensive portfolio
of products and services for its clients such as: SMS, VoIP, 4G & 5G international infrastructure connectivity, Cloud-PBX, OmniChannel
Marketing, IoT services, blockchain and payment solutions.
The company operates its business through
its wholly-owned subsidiary Etelix.com USA, LLC (“Etelix”) (www.etelix.com); and its majority-owned subsidiaries SwissLink
Carrier AG (www.swisslink-carrier.com), QGlobal SMA (www.qglobalsms.com/), Smart Gas (www.iotsmartgas.com/) and ItsBChain (www.itsbchain.com/),
Smartbiz Telecom (www.smartbiztel.com) and Whisl Telecom (www.whisl.com).
The information contained on our websites
is not incorporated by reference into this Quarterly Report on Form 10-Q and should not be considered part of this or any other report
filed with the SEC.
Results of Operations
Revenues
Our total revenue reported for the three months ended
September 30, 2022 was $21,936,634, compared with $16,516,739 for the three months ended September 30, 2021. These numbers reflect an
increase of 32.81% quarter over quarter on our consolidated revenues. Our total revenue reported for the nine months ended September 30,
2022 was $65,055,661, compared with $46,842,717 for the nine months ended September 30, 2021. These numbers reflect an increase of 38.88%
year over year on our consolidated revenues.
4
Table of Contents
When looking at the numbers
by subsidiary, we have the following breakout for the nine months ended September 30, 2022 compared to the nine months ended September
30, 2021:
Subsidiary
Revenue
Nine Months Ended
September 30, 2022
Revenue
Nine Months Ended
September 30, 2021
Etelix.com USA, LLC
$ 17,510,601
$ 11,271,992
SwissLink Carrier AG
3,554,591
3,474,215
QGlobal LLC
317,594
585,151
IoT Labs LLC
39,733,761
31,547,531
Smartbiz Telecom
3,712,432
—
Whisl Telecom
2,624,573
—
Sub-total
$ 67,453,552
$ 46,878,889
Inter-company sales
(2,397,891 )
(36,172 )
$ 65,055,661
$ 46,842,717
The continued growth of our
revenue is the result of the development of our business strategy, which includes the strengthening of our commercial and operating activities
and new acquisitions.
Cost of Revenues
Our total cost of revenues for the three months ended
September 30, 2022 increased to $20,621,674, compared with $15,675,687 for the three months ended September 30, 2021. Our total cost of
revenues for the nine months ended September 30, 2022 increased to $62,410,367, compared with $45,469,730 for the nine months ended September
30, 2021.
When looking at the numbers
by subsidiary, we have the following breakout for the nine months ended September 30, 2022 compared to the nine months ended September
30, 2021:
Subsidiary
Cost of Revenue
Nine Months Ended
September 30, 2022
Cost of Revenue
Nine Months Ended
September 30, 2021
Etelix.com USA, LLC
$ 16,818,292
$ 10,855,644
SwissLink Carrier AG
2,969,719
3,018,877
QGlobal LLC
236,402
486,296
IoT Labs LLC
39,356,735
31,145,085
Smartbiz Telecom
3,330,051
—
Whisl Telecom
2,097,059
—
Sub-total
$ 64,808,258
$ 45,505,902
Inter-company sales
(2,397,891 )
(36,172 )
$ 62,410,367
$ 45,469,730
Our cost of revenues consists of direct charges from
vendors that the Company incurs to deliver services to its customers. These costs primarily consist of usage charges for calls and SMS
terminated in vendor’s network.
The behavior in the costs shows a logical correlation
with the behavior of the revenue commented above. We have reached a higher volume of sales and every additional unit sold (minutes and
SMS) has its corresponding termination cost.
5
Table of Contents
Gross Profit
The gross profit for the three months ended September
30, 2022 increased to $1,314,960 from $841,052 for the same period of year 2021. For the nine months ended September 30, 2022 the gross
profit increased to $2,645,294 from $1,372,987 for the same period of year 2021.
When we analyze the numbers expressed in percentages,
the gross profit for the nine months ended September 30, 2022 was 4.07%, which compared to 2.93% for the nine months ended September 30,
2021, an increase in the consolidated gross profit of 38.91%.
When looking at the numbers
by subsidiary, we have the following breakout for the nine months ended September 30, 2022 compared to the nine months ended September
30, 2021:
Subsidiary
Gross Margin
Nine Months Ended
September 30, 2022
Gross Margin
Nine Months Ended
September 30, 2021
Etelix.com
USA, LLC
% 3.95
% 3.69
SwissLink
Carrier AG
16.45
13.11
QGlobal
LLC
25.56
16.89
IoT
Labs LLC
0.95
1.28
Smartbiz
Telecom
10.30
—
Whisl
Telecom
20.10
—
% 4.07
% 2.93
The increase of our consolidated gross margin is the
result of the improvement of the gross margin of Etelix, SwissLink and QGlobal; combined with the relatively high gross margin of our
most recent acquisitions Smartbiz and Whisl.
Operating Expenses
Operating expenses increased to $1,256,147 for the
three months ended September 30, 2022 from $957,195 for the three months ended September 30, 2021. Operating expenses decreased to $3,390,097
for the nine months ended September 30, 2022 from $3,664,473 for the nine months ended September 30, 2021. The detail by major category
for the nine months ended September 30, 2022 and 2021 is reflected in the table below.
Nine Months Ended September 30,
2022
2021
Salaries, Wages and Benefits
$ 1,239,271
$ 863,413
Technology
188,950
198,143
Professional Fees
475,143
353,080
Legal and Regulatory
199,768
87,448
Bad Debt Expense
26,299
—
Travel and Events
55,281
15,710
Public Cost
24,122
30,078
Advertising
486,153
705,175
Insurances
7,328
—
Bank Services and Fees
27,109
85,885
Financial Expenses
134,608
—
Depreciation and Amortization
91,221
66,924
Penalties and Settlements
110,767
—
Office, Facility and Other
231,947
337,983
Sub Total
3,297,967
2,743,839
Stock-based compensation
92,130
920,634
Total Operating Expense
$ 3,390,097
$ 3,664,473
6
Table of Contents
The main reasons for the overall decrease in operating
expenses for the nine months ended September 30, 2022 compared to the same period of 2021 is due to the significant decrease in Stock-based
compensation.
When looking at the numbers
by subsidiary, we have the following breakout for the nine months ended September 30, 2022 compared to the nine months ended September
30, 2021:
Nine Months Ended September 30,
2022
2021
Difference
iQSTEL
$ 1,382,701
2,395,047
-1,012,346
Etelix
326,432
266,894
59,538
SwissLink
597,810
587,154
10,656
ItsBchain
12,653
2,198
10,455
QGlobal
133,532
92,881
40,651
IoT Labs
185,736
187,773
-2,037
Global Money One
109,627
132,526
-22,899
Smartbiz Telecom
246,268
—
246,268
Whisl Telecom
395,338
—
395,338
$ 3,390,097
3,664,473
-274,376
The most significant difference is generated by iQSTEL
which is due to the reduction in Stock-based compensation.
Operating Income
The Company showed positive Operating Income for the
three months ended September 30, 2022 of $58,813 compared with a negative result of $116,143 for the three months ended September 30,
2021.
The Company showed negative Operating Income for the
nine months ended September 30, 2022 of $744,803 compared with a negative result of $2,291,486 for the nine months ended September 30,
2021.
Despite the operating loss incurred during the nine
months ended September 30, 2022, the numbers compared with the same period of year 2021 reflect a positive evolution process as shown
by the positive operating income during the three months ended September 30, 2022.
Other Expenses/Other Income
We had other expenses of $38,073 for the nine months
ended September 30, 2022, as compared with other expenses of $820,593 for the same period ended 2021. The decrease in other expenses is
a consequence of a significant reduction in interest expenses and other expenses related to derivatives.
Net Income
We finished the three months ended September 30, 2022
with a net income of $27,312, as compared to a loss of $111,218 during the three months ended September 30, 2021. We also finished the
nine months ended September 30, 2022 with a loss of $782,876, as compared to a loss of $3,112,079 during the nine months ended September
30, 2021.
The decreased loss for the nine-month period above
is primarily due to a $1,012,346 year over year reduction in the costs associated with the operation of the public entity (iQSTEL, Inc.).
7
Table of Contents
Liquidity and Capital Resources
As of September 30, 2022, we had total current assets
of $6,141,182 and current liabilities of $2,769,981, resulting in a positive working capital of $3,371,201. This compares with the working
capital of $4,203,509 at December 31, 2021. This decrease in working capital, as discussed in more detail below, is primarily the result
of the decrease of $2,039,832 in the cash position due to the funds used in the acquisitions of Smartbiz and Whisl.
Our operating activities used $1,488,901 in the nine
months ended September 30, 2022 as compared with $2,486,045 used in operating activities in the nine months ended September 30, 2021.
Investing activities used $1,901,223 for the
nine months ended September 30, 2022. Uses of funds in investing activities were primarily for the acquisition of subsidiaries of $1,814,132
and the purchase of property and equipment for $86,491.
Financing activities provided $1,367,982 in the nine
months ended September 30, 2022 compared with $3,314,313 provided in the nine months ended September 30, 2021. Our positive financing
cash flow in 2022 was largely the result of the proceeds from common stock issued of $1,100,000 and the common stock purchase option of
$500,000.
Our current
financial condition has improved significantly with a positive working capital of $3,371,201 and
a cash position of $ 1,294,981 as of September 30, 2022. However, we intend to fund operations
through increased sales and debt and/or equity financing arrangements to strengthen our liquidity and capital resources. The Company has
received the qualification of a S-1 Offering Statement for the sale of up to 10,000,000 common stocks. This offering will be conducted
on a “best efforts” basis, which means that there is no guarantee that any minimum amount will be sold from the available
shares. We also plan to seek additional financing in a private equity offering to secure funding for operations. There can be no assurance
that we will be successful in raising additional funding. If we are not able to secure additional funding, the implementation of our business
plan will be impaired. There can be no assurance that such additional financing will be available to us on acceptable terms or at all.
Inflation
Although our operations are influenced by general
economic conditions, we do not believe that inflation had a material effect on our results of operations during the nine-month period
ended September 30, 2022.
Critical Accounting Polices
A
“critical accounting policy” is one which is both important to the portrayal of a company’s financial condition and
results, and requires management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates
about the effect of matters that are inherently uncertain.
Our
accounting policies are discussed in detail in the footnotes to our financial statements included in this Quarterly Report on Form 10-Q
for the nine months ended September 30, 2022; however, we consider our critical accounting policies to be those related to allowance for
doubtful accounts, valuation of long-lived assets, and income taxes. Management bases its estimates and judgments on historical experience
and other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different
assumptions or conditions. See the Consolidated Financial Statements in this Quarterly Report for a complete discussion of our significant
accounting policies.
Off Balance Sheet Arrangements
As of September 30, 2022, there were no off-balance
sheet arrangements.
Recent Accounting Pronouncements
We do not expect the adoption of recently issued accounting
pronouncements to have a significant impact on our results of operation, financial position, or cash flow.
8
Table of Contents
Item 3. Quantitative and Qualitative Disclosures
About Market Risk
We are a smaller reporting company and are not required
to provide the information under this item pursuant to Regulation S-K.
Item 4. Controls and Procedures
Disclosure Controls and Procedures - Our
management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our
disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934,
as amended (the “Exchange Act”) as of the end of the period covered by this report.
These controls are designed to ensure that information
required to be disclosed in the reports we file or submit pursuant to the Securities Exchange Act of 1934 is recorded, processed, summarized
and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission, and that such information
is accumulated and communicated to our management, including our CEO and CFO, as appropriate, to allow timely decisions regarding required
disclosure.
Based on this evaluation, our CEO and CFO have concluded
that our disclosure controls and procedures were ineffective as of September 30, 2022. Our management
identified the following material weaknesses in our internal control over financial reporting, which are indicative of many small companies
with small staff: (i) inadequate segregation of duties and effective risk assessment; and (ii) insufficient written policies and procedures
for accounting and financial reporting with respect to the requirements and application of both US GAAP and SEC guidelines.
We believe that our financial statements presented
in this quarterly report on Form 10-Q fairly present, in all material respects, our financial position, results of operations, and cash
flows for all periods presented herein.
Inherent Limitations - Our
management, including our Chief Executive Officer and Chief Financial Officer, do not expect that our disclosure controls and procedures
will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute,
assurance that the objectives of the control system are met. The design of any system of controls is based in part upon certain assumptions
about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under
all potential future conditions. Further, the design of a control system must reflect the fact that there are resource constraints, and
the benefits of controls must be considered relative to their costs. 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 our company have been detected.
These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdown can occur because
of simple error or mistake. In particular, many of our current processes rely upon manual reviews and processes to ensure that neither
human error nor system weakness has resulted in erroneous reporting of financial data.
Changes in Internal Control over
Financial Reporting - There were no changes in our internal control over financial reporting during the nine-month period
ended September 30, 2022, which were identified in conjunction with management’s evaluation required by paragraph (d) of Rules 13a-15
and 15d-15 under the Exchange Act, that have materially affected, or are reasonably likely to materially affect, our internal control
over financial reporting.
9
Table of Contents
PART II – OTHER INFORMATION
Item 1. Legal Proceedings
We are not a party to any material pending legal proceeding. We are not
aware of any pending legal proceeding to which any of our officers, directors, or any beneficial holders of 5% or more of our voting securities
are adverse to us or have a material interest adverse to us.
Item 1A: Risk Factors
See Risk Factors contained in our Form 10-K filed with the SEC on April
15, 2022.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The information set forth below relates to our issuances
of securities without registration under the Securities Act of 1933.
During the nine
months ended September 30, 2022, the Company issued 4,353,020 shares of common stock, valued at fair market value on issuance
as follows;
• 2,000,000
shares issued for cash of $1,000,000
• 180,000
shares for compensation to our directors valued at $92,129
• 1,461,653
shares for acquisition of Whisl valued at $550,000
• 550,000
shares for asset acquisition valued at $357,500
• 161,367
shares for settlement of debt valued at $80,674
Item 3. Defaults upon Senior Securities
None
Item 4. Mine Safety Disclosures
N/A
Item 5. Other Information
None
10
Table of Contents
Item 6. Exhibits
Exhibit Number
Description of Exhibit
31.1
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101**
The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2022 formatted in Extensible Business Reporting Language (XBRL).
**Provided herewith
11
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on November 14, 2022 on its behalf by the undersigned thereunto duly authorized.
IQSTEL INC.
/s/Leandro Iglesias
Leandro Iglesias
Principal Executive Officer
/s/ Alvaro Quintana Cardona
Alvaro Quintana Cardona
Principal Financial and Accounting Officer
12
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.