3 unchanged sentences
Audited Financial Statements:
−Removed: Report of Independent Registered Public Accounting Firm Audited Financial Statement for the Year ended December 31, 2021 (PCIOB ID 1013 ) ;
+Added: Report of Independent Registered Public Accounting Firm (PCAOB ID 1013 );
Consolidated Balance Sheets as of December 31, 2022 and 2021;
Consolidated Statements of Operations for the years ended December 31, 2022 and 2021;
−Removed: Consolidated Statement of Stockholders’ Equity for the years ended December 31, 2021 and 2020;
+Added: Consolidated Statement of Stockholders’ Deficit for the years ended December 31, 2022 and 2021;
Consolidated Statements of Cash Flows for the years ended December 31, 2022 and 2021;
Notes to Consolidated Financial Statements.
−Removed: Report of Independent Registered Public
−Removed: Accounting Firm
−Removed: To the Stockholders and Board of Directors iQSTEL,
−Removed: Coral Gables, FL
−Removed: Opinion on the Consolidated Financial
−Removed: We have audited the accompanying consolidated
−Removed: balance sheets of iQSTEL, Inc.
−Removed: (the “Company”) as of December 31, 2021 and 2020, the related consolidated statements of operations,
−Removed: stockholders’ equity, and cash flows for the years then ended, and the related notes (collectively referred to as the “consolidated
−Removed: financial statements”).
−Removed: In our opinion, the consolidated financial statements present fairly, in all material respects, the financial
−Removed: position of the Company at December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the years then
−Removed: ended , in conformity with accounting principles generally accepted in the United States of America.
−Removed: Going Concern Uncertainty –
−Removed: See Also Critical Audit Matters Section Below
−Removed: The accompanying consolidated financial
−Removed: statements have been prepared assuming that the Company will continue as a going concern.
−Removed: As discussed in Note 3 to the consolidated financial
−Removed: statements, the Company has suffered recurring losses from operations and does not have an established source of revenues sufficient to
−Removed: cover its operating costs, which raise substantial doubt about its ability to continue as a going concern.
−Removed: Management’s plans in
−Removed: regard to these matters are also described in Note 3.
−Removed: The consolidated financial statements do not include any adjustments that might
−Removed: result from the outcome of this uncertainty.
−Removed: Basis for Opinion
−Removed: These consolidated financial statements
−Removed: are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an opinion on the Company’s consolidated
−Removed: financial statements based on our audits.
−Removed: We are a public accounting firm registered with the Public Company Accounting Oversight Board
−Removed: (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S.
−Removed: securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
−Removed: We conducted our audits in accordance
−Removed: with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audits to obtain reasonable assurance about whether
−Removed: the consolidated financial statements are free of material misstatement, whether due to error or fraud.
−Removed: Our audits included performing
−Removed: procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing
−Removed: procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures
−Removed: in the consolidated financial statements.
−Removed: Our audits also included evaluating the accounting principles used and significant estimates
−Removed: made by management, as well as evaluating the overall presentation of the consolidated financial statements.
−Removed: We believe that our audits
−Removed: provide a reasonable basis for our opinion.
−Removed: Critical Audit Matters
−Removed: The critical audit matters communicated
−Removed: below are matters arising from the current period audit of the consolidated financial statements that were communicated or required to
−Removed: be communicated to the audit committee and that:
−Removed: (1) relate to accounts or disclosures that are material to the consolidated financial
−Removed: statements and (2) involved our especially challenging, subjective, or complex judgments.
−Removed: The communication of critical audit matters
−Removed: does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the
−Removed: critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they
−Removed: Revenue Recognition
−Removed: Critical Audit Matter Description
−Removed: The Company recognizes revenue upon
−Removed: transfer of control of promised services to customers in an amount that reflects the consideration the Company expects to receive in exchange
−Removed: for those services.
−Removed: Significant judgment is exercised by
−Removed: the Company in determining revenue recognition for customer agreements, and include the pattern of delivery (i.e., timing of when revenue
−Removed: is recognized) for each distinct performance obligation.
−Removed: The related audit effort in evaluating
−Removed: management’s judgments in determining revenue recognition for customer agreements required a high degree of auditor judgment.
−Removed: How the Critical Audit Matter was Addressed
−Removed: Our principal audit procedures related
−Removed: to the Company’s revenue recognition for customer agreements included the following:
−Removed: · We gained an understanding of internal controls related to revenue recognition.
−Removed: · We evaluated management’s significant accounting policies for reasonableness.
−Removed: · We selected a sample of revenues recognized and performed the following procedures:
−Removed: o Obtained and read contract source documents for
−Removed: each selection and other documents that were part of the agreement, if applicable.
−Removed: o Assessed the terms in the customer agreement and
−Removed: evaluated the appropriateness of management’s application of their accounting policies, along with their use of estimates, in the
−Removed: determination of revenue recognition conclusions.
−Removed: o We tested the mathematical accuracy of management’s
−Removed: calculations of revenue and the associated timing of revenue recognized in the financial statements.
−Removed: Going Concern
−Removed: Critical Audit Matter Description
−Removed: As described further in Note 3 to the
−Removed: consolidated financial statements, the Company has suffered recurring losses from operations and does not have an established source of
−Removed: revenues sufficient to cover its operating costs.
−Removed: The ability of the Company to continue as a going concern is dependent on executing
−Removed: its business plan and ultimately to attain profitable operations.
−Removed: Accordingly, the Company has determined that these factors raise substantial
−Removed: doubt as to the Company’s ability to continue as a going concern for a period of one year from the issuance of these financial statements.
−Removed: Management intends to continue to fund its business by way of public or private offerings of the Company’s stock or through loans
−Removed: from private investors, in order satisfy the Company’s obligations as they come due for at least one year from the financial statement
−Removed: issuance date.
−Removed: However, the Company has not concluded that these plans alleviate the substantial doubt related to its ability to continue
−Removed: as a going concern.
−Removed: How the Critical Audit Matter was Addressed
−Removed: We determined the Company’s ability
−Removed: to continue as a going concern is a critical audit matter due to the estimation and uncertainty regarding the Company’s available
−Removed: capital and the risk of bias in management’s judgments and assumptions in their determination.
−Removed: Our audit procedures related to the
−Removed: Company’s assertion on its ability to continue as a going concern included the following, among others:
−Removed: · We performed testing procedures such as analytical
−Removed: procedures to identify conditions and events that indicate that there could be substantial doubt about the Company’s ability to
−Removed: continue as a going concern for a reasonable period of time.
−Removed: · We reviewed and evaluated management's plans for
−Removed: dealing with adverse effects of these conditions and events.
−Removed: · We inquired of Company management and reviewed
−Removed: company records to assess whether there are additional factors that contribute to the uncertainties disclosed.
−Removed: · We assessed whether the Company’s determination
−Removed: that there is substantial doubt about its ability to continue as a going concern was adequately disclosed.
−Removed: /s/ Urish Popeck & Co., LLC
−Removed: We have served as the Company's auditor since 2020.
−Removed: Pittsburgh, PA
−Removed: April 15, 2022
+Added: REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
+Added: To the Stockholders and Board of Directors
+Added: iQST EL, Inc.
+Added: Coral Gables,
+Added: on the Consolidated Financial Statements
+Added: have audited the accompanying consolidated balance sheets of iQSTEL, Inc.
+Added: (the “Company”) as of December 31, 2022 and 2021,
+Added: the related consolidated statements of operations, changes in stockholders’ equity (deficit), and cash flows for the years then
+Added: ended, and the related notes (collectively referred to as the “consolidated financial statements”).
+Added: In our opinion, the consolidated
+Added: financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2022 and 2021, and
+Added: the results of its operations and its cash flows for each of the years then ended , in conformity with accounting principles generally
+Added: accepted in the United States of America.
+Added: Concern Uncertainty – See Also Critical Audit Matters Section Below
+Added: accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern.
+Added: in Note 3 to the consolidated financial statements, the Company has suffered recurring losses from operations and does not have an established
+Added: source of revenues sufficient to cover its operating costs, which raise substantial doubt about its ability to continue as a going concern.
+Added: Management’s plans in regard to these matters are also described in Note 3.
+Added: The consolidated financial statements do not include
+Added: any adjustments that might result from the outcome of this uncertainty.
+Added: consolidated financial statements are the responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion
+Added: on the Company’s consolidated financial statements based on our audits.
+Added: We are a public accounting firm registered with the Public
+Added: Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company
+Added: in accordance with the U.S.
+Added: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
+Added: and the PCAOB.
+Added: conducted our audits in accordance with the standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain
+Added: reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
+Added: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
+Added: of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing
+Added: an opinion on the effectiveness of the Company’s internal control over financial reporting.
+Added: Accordingly, we express no such opinion.
+Added: Our audits included
+Added: performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or
+Added: fraud, and performing procedures that respond to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding
+Added: the amounts and disclosures in the consolidated financial statements.
+Added: Our audits also included evaluating the accounting principles used
+Added: and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
+Added: We believe that our audits provide a reasonable basis for our opinion.
+Added: Audit Matters
+Added: The critical audit
+Added: matters communicated below are matters arising from the current period audit of the consolidated financial statements that were communicated
+Added: or required to be communicated to the audit committee and that:
+Added: (1) relate to accounts or disclosures that are material to the consolidated
+Added: financial statements and (2) involved our especially challenging, subjective, or complex judgments.
+Added: The communication of critical audit
+Added: matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating
+Added: the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which
+Added: Critical Audit
+Added: Matter Description
+Added: The Company recognizes
+Added: revenue upon transfer of control of promised services to customers in an amount that reflects the consideration the Company expects to
+Added: receive in exchange for those services.
+Added: Significant judgment
+Added: is exercised by the Company in determining revenue recognition for customer agreements, and include the pattern of delivery (i.e., timing
+Added: of when revenue is recognized) for each distinct performance obligation.
+Added: The related audit
+Added: effort in evaluating management’s judgments in determining revenue recognition for customer agreements required a high degree of
+Added: auditor judgment.
+Added: How the Critical
+Added: Audit Matter was Addressed in the Audit
+Added: Our principal
+Added: audit procedures related to the Company’s revenue recognition for customer agreements included the following:
+Added: We gained an understanding
+Added: of internal controls related to revenue recognition.
+Added: We evaluated management’s
+Added: significant accounting policies for reasonableness.
+Added: We selected a sample of
+Added: revenues recognized and performed the following procedures:
+Added: Obtained and read contract
+Added: source documents for each selection and other documents that were part of the agreement, if applicable.
+Added: Assessed the terms in
+Added: the customer agreement and evaluated the appropriateness of management’s application of their accounting policies, along with their
+Added: use of estimates, in the determination of revenue recognition conclusions.
+Added: We tested the mathematical
+Added: accuracy of management’s calculations of revenue and the associated timing of revenue recognized in the financial statements.
+Added: We confirmed significant
+Added: customer balances.
+Added: Critical Audit
+Added: Matter Description
+Added: As described further
+Added: in Note 3 to the consolidated financial statements, the Company has suffered recurring losses from operations and does not have an established
+Added: source of revenues sufficient to cover its operating costs.
+Added: The ability of the Company to continue as a going concern is dependent on
+Added: executing its business plan and ultimately to attain profitable operations.
+Added: Accordingly, the Company has determined that these factors
+Added: raise substantial doubt as to the Company’s ability to continue as a going concern for a period of one year from the issuance of
+Added: these financial statements.
+Added: Management intends to continue to fund its business by way of public or private offerings of the Company’s
+Added: stock or through loans from private investors, in order satisfy the Company’s obligations as they come due for at least one year
+Added: from the financial statement issuance date.
+Added: However, the Company has not concluded that these plans alleviate the substantial doubt related
+Added: to its ability to continue as a going concern.
+Added: How the Critical
+Added: Audit Matter was Addressed in the Audit
+Added: We determined the
+Added: Company’s ability to continue as a going concern is a critical audit matter due to the estimation and uncertainty regarding the
+Added: Company’s available capital and the risk of bias in management’s judgments and assumptions in their determination.
+Added: procedures related to the Company’s assertion on its ability to continue as a going concern included the following, among others:
+Added: performed testing procedures such as analytical procedures to identify conditions and
+Added: events that indicate that there could be substantial doubt about the Company’s
+Added: ability to continue as a going concern for a reasonable period of time.
+Added: reviewed and evaluated management's plans for dealing with adverse effects of these conditions
+Added: inquired of Company management and reviewed company records to assess whether there are additional
+Added: factors that contribute to the uncertainties disclosed.
+Added: assessed whether the Company’s determination that there is substantial doubt about
+Added: its ability to continue as a going concern was adequately disclosed.
+Added: Urish Popeck & Co., LLC
+Added: We have served as
+Added: the Company's auditor since 2020.
Consolidated Balance Sheets
5 unchanged sentences
Property and equipment, net
−Removed: Intangible asset
+Added: Intangible assets
Deferred tax assets
−Removed: LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
+Added: LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Accounts payable
+Added: Accrued and other current liabilities
Due to related parties
1 unchanged sentence
Loans payable - related parties
−Removed: Current portion of convertible notes - net of discount of $ 0 and $ 370,106
−Removed: Other current liabilities
Derivative liabilities
Total Current Liabilities
−Removed: Convertible notes - net of discount of $ 0 and $ 2,184
Loans payable, non-current
1 unchanged sentence
TOTAL LIABILITIES
−Removed: Stockholders' Equity (Deficit)
+Added: Stockholders' Equity
Preferred stock:
3 unchanged sentences
10,000 designated;
−Removed: $ 0.001 par value, 10,000 shares issued and outstanding, respectively
+Added: $ 0.001 par value,
+Added: 10,000 shares issued and outstanding, respectively
Series B Preferred stock:
200,000 designated;
−Removed: $ 0.001 par value, 21,000 and 0 shares issued and outstanding
−Removed: Series C Preferred stock:
−Removed: 200,000 designated;
+Added: $ 0.001 par value,
+Added: 21,000 shares issued and outstanding
+Added: Series C Preferred
par value, No shares issued and outstanding
8 unchanged sentences
Accumulated other comprehensive loss
−Removed: Equity (Deficit) attributed to stockholders of iQSTEL Inc.
−Removed: ( 1,388,575 )
+Added: Equity attributed to stockholders of iQSTEL Inc.
Deficit attributable to noncontrolling interests
−Removed: ( 1,006,461 )
−Removed: Total stockholders' Equity (Deficit)
−Removed: ( 2,395,036 )
−Removed: TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
−Removed: The accompanying notes are an integral part of these
−Removed: consolidated financial statements.
−Removed: Consolidated Statements of Operations
+Added: TOTAL STOCKHOLDERS' EQUITY
+Added: TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
+Added: The accompanying notes are
+Added: an integral part of these consolidated financial statements.
+Added: Consolidated Statements
+Added: of Operations
Cost of revenue
8 unchanged sentences
Interest expense
−Removed: ( 3,509,323 )
Change in fair value of derivative liabilities
−Removed: Gain (loss) on settlement of debt
−Removed: Total other income (expense)
( 2,650,369 )
+Added: Loss on settlement of debt
+Added: Total other expense
+Added: ( 2,674,101 )
Net loss before provision for income taxes
1 unchanged sentence
( 3,864,001 )
−Removed: Net income (loss)
( 5,865,761 )
1 unchanged sentence
Net income (loss) attributable to noncontrolling interests
−Removed: Net income (loss) attributed to stockholders of iQSTEL Inc.
+Added: Net loss attributed to stockholders of iQSTEL Inc.
$ ( 5,967,474 )
1 unchanged sentence
Comprehensive income (loss)
−Removed: Net income (loss)
$ ( 5,865,761 )
1 unchanged sentence
Foreign currency adjustment
−Removed: Total comprehensive income (loss)
+Added: Total comprehensive loss
$ ( 5,859,681 )
1 unchanged sentence
Comprehensive income attributable to noncontrolling interests
−Removed: Net comprehensive income (loss) attributed to stockholders of iQSTEL Inc.
+Added: Net comprehensive loss attributed to stockholders of iQSTEL Inc.
$ ( 5,964,373 )
2 unchanged sentences
Weighted average number of common shares outstanding - Basic and diluted
−Removed: The accompanying notes are an integral part of these
−Removed: consolidated financial statements.
−Removed: Consolidated Statements of Changes in Stockholders’
−Removed: Equity (Deficit)
−Removed: For the years ended December 31, 2021 and 2020
−Removed: Series A Preferred Stock
−Removed: Series B Preferred Stock
+Added: The accompanying notes are
+Added: an integral part of these consolidated financial statements.
+Added: Consolidated Statements
+Added: of Changes in Stockholders’ Equity (Deficit)
+Added: For the years ended December
+Added: 31, 2022 and 2021
+Added: A Preferred Stock
+Added: B Preferred Stock
Paid in Capital
−Removed: Accumulated Deficit
Other Comprehensive Loss
Controlling Interest
−Removed: Shareholders' Deficit
+Added: Stockholders’ Deficit
Balance - December 31, 2020
3 unchanged sentences
$( 2,395,036 )
−Removed: Preferred stock issued for conversion of common stock
−Removed: Common stock issued for cash
−Removed: Common stock issued for settlement of debt
−Removed: Common stock issued for services
−Removed: Common stock issued for forbearance of debt
−Removed: Common stock issued for conversion of debt
−Removed: Common stock issued for exercised cashless warrant
−Removed: Common stock issued for acquisition of Itsbchain LLC
−Removed: Acquisition of IoT Lab
−Removed: Resolution of derivative liabilities
−Removed: Foreign currency translation adjustments
−Removed: ( 6,573,891 )
−Removed: ( 6,573,891 )
+Added: stock issued for conversion of common stock
( 21,000,000 )
−Removed: Balance - December 31, 2020
+Added: stock issued for cash and subscription receivable
+Added: stock issued for settlement of debt
+Added: stock issued for service
+Added: stock issued for compensation
+Added: stock issued for forbearance of debt
+Added: stock issued for conversion of debt
+Added: stock payable
+Added: party debt to equity swap
+Added: of common stock
( 1,294,600 )
+Added: of derivative liabilities
+Added: currency translation adjustments
( 3,837,773 )
1 unchanged sentence
( 3,864,001 )
−Removed: Preferred stock issued for conversion of common stock
+Added: Balance - December 31, 2021
$ 18,536,921 )
−Removed: Common stock issued for cash and subscription receivable
−Removed: Common stock issued for settlement of debt
−Removed: Common stock issued for service
−Removed: Common stock issued for compensation
−Removed: Common stock issued for forbearance of debt
−Removed: Common stock issued for conversion of debt
−Removed: Common stock payable
−Removed: Related party debt to equity swap
−Removed: Cancellation of common stock
$ ( 996,013 )
−Removed: Resolution of derivative liabilities
−Removed: Foreign currency translation adjustments
+Added: issued for cash
+Added: issued for acquisitions of subsidiaries
+Added: issued for asset acquisition
+Added: issued for compensation
+Added: issued for settlement of debt
+Added: issued for warrant exercises
+Added: of derivative liabilities upon exercise of warrants
+Added: Foreign currency
+Added: translation adjustments
+Added: (loss) income
( 5,967,474 )
1 unchanged sentence
( 5,865,761 )
−Removed: Balance - December 31, 2021
+Added: - December 31, 2022
$ ( 24,504,395 )
$ ( 924,377 )
−Removed: The accompanying notes are an integral part of these
−Removed: consolidated financial statements.
−Removed: Consolidated Statements of Cash Flows
+Added: The accompanying notes are
+Added: an integral part of these consolidated financial statements.
+Added: Consolidated Statements
+Added: of Cash Flows
CASH FLOWS FROM OPERATING ACTIVITIES:
2 unchanged sentences
Adjustments to reconcile net loss to net cash used in operating activities:
−Removed: Stock based compensation and cancellation
+Added: Stock-based compensation
+Added: Bad debt expense
Write-off of due from related party
7 unchanged sentences
Prepaid and other current assets
+Added: Due from related party
Accounts payable
( 1,231,946 )
−Removed: Other current liabilities
+Added: Accrued and other current liabilities
Net cash used in operating activities
2 unchanged sentences
CASH FLOWS FROM INVESTING ACTIVITIES:
−Removed: Acquisition of subsidiary, net of cash acquired
+Added: Acquisitions of subsidiaries, net of cash acquired
+Added: ( 1,889,132 )
Purchase of property and equipment
1 unchanged sentence
Payment of loan receivable - related party
−Removed: Collection of due from related parties
+Added: Collection of amounts due from related parties
Net cash used in investing activities
+Added: ( 2,001,506 )
CASH FLOWS FROM FINANCING ACTIVITIES:
1 unchanged sentence
Repayments of loans payable
−Removed: Proceeds from loans payable - related parties
Repayment of loans payable - related parties
−Removed: Common stock issued
−Removed: Proceeds from convertible notes
+Added: Proceeds from common stock issued
+Added: Proceeds from exercise of warrants
+Added: Proceeds from issuance of common stock purchase options
Repayment of convertible notes
2 unchanged sentences
Net change in cash
+Added: ( 2,005,424 )
Cash, beginning of period
4 unchanged sentences
Non-cash transactions:
−Removed: Derivative liabilities recognized as debt discount
Common stock payable
+Added: Common stock issued
+Added: for asset acquisition
+Added: Common stock issued
+Added: for acquisitions of subsidiaries
Common stock issued for conversion of debt
−Removed: Cashless warrant exercised
−Removed: Resolution of derivative liabilities
−Removed: Related party debt to equity swap
−Removed: Common stock issued for settlement of debt
−Removed: Amount owing for acquisition of IOT
+Added: Common stock issued
+Added: for exercise of cashless warrants
+Added: Resolution of derivative
+Added: liabilities upon exercise of warrants
+Added: Related party debt
+Added: Common stock issued
+Added: for settlement of debt
Common stock issued for forbearance of debt
−Removed: Replacement of convertible notes to note payable
Preferred stock issued for conversion of common stock
Subscription receivable
−Removed: The accompanying notes are an integral part of these
−Removed: consolidated financial statements.
−Removed: Notes to the Consolidated Financial Statements
+Added: The accompanying notes are
+Added: an integral part of these consolidated financial statements.
+Added: Notes to the Consolidated
+Added: Financial Statements
December 31, 2022
−Removed: NOTE 1 -ORGANIZATION AND DESCRIPTION OF BUSINESS
−Removed: Organization and Operations
−Removed: (“iQSTEL”, “we”,
−Removed: “us”, or the “Company”) was incorporated under the laws of the State of Nevada on June 24, 2011 under the name
−Removed: of B-Maven Inc.
−Removed: The Company changed its name to PureSnax International, Inc.
+Added: NOTE 1 -ORGANIZATION
+Added: AND DESCRIPTION OF BUSINESS
+Added: and Operations
+Added: (“iQSTEL”, “we”, “us”, or the “Company”) was incorporated under the laws of the State
+Added: of Nevada on June 24, 2011 under the name of B-Maven Inc.
+Added: The Company changed its name to PureSnax International,
on September 18, 2015;
−Removed: and more recently it changed its name
−Removed: to iQSTEL Inc.
+Added: and more recently it changed its name to iQSTEL Inc.
on August 7, 2018.
has been engaged in the business of telecommunication services as a wholesale carrier of voice, SMS and data for other telecom companies
−Removed: 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.
−Removed: A novel strain of coronavirus (COVID-19) was first
−Removed: identified in December 2019, and subsequently declared a global pandemic by the World Health Organization on March 11, 2020.
−Removed: of the outbreak, many companies have experienced disruptions in their operations and in markets served.
−Removed: The Company has instituted some
−Removed: and may take additional temporary precautionary measures intended to help ensure the well-being of its employees and minimize business
−Removed: The Company considered the impact of COVID-19 on the assumptions and estimates used and determined that there were no material
−Removed: adverse impacts on the Company’s results of operations and financial position at December 31, 2021.
−Removed: The full extent of the future
−Removed: impacts of COVID-19 on the Company’s operations is uncertain.
−Removed: A prolonged outbreak could have a material adverse impact on financial
−Removed: results and business operations of the Company, including the timing and ability of the Company to collect accounts receivable and the
−Removed: ability of the Company to continue to provide high quality services to its clients.
−Removed: The Company is not aware of any specific event or
−Removed: circumstance that would require an update to its estimates or judgments or a revision of the carrying value of its assets or liabilities
−Removed: as of April 15, 2022, the date of issuance of this Annual Report on Form 10-K.
−Removed: These estimates may change, as new events occur and additional
−Removed: information is obtained.
−Removed: NOTE 2 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
−Removed: Basis of Presentation
−Removed: The consolidated financial statements and related
−Removed: disclosures have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”).
−Removed: financial statements have been prepared in accordance with Generally Accepted Accounting Principles (“GAAP”) of the United
−Removed: States of America.
+Added: around the World with 404 active interconnection agreements with mobile companies, fixed line companies and other wholesale carriers.
+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
+Added: (“Smartbiz”).
+Added: Both acquisitions
+Added: are detailed in Note 4.
+Added: A novel strain
+Added: of coronavirus (COVID-19) was first identified in December 2019, and subsequently declared a global pandemic by the World Health Organization
+Added: on March 11, 2020.
+Added: As a result of the outbreak, many companies experienced disruptions in their operations and in markets served.
+Added: Company has instituted some and may take additional temporary precautionary measures intended to help ensure the well-being of its employees
+Added: and minimize business disruption.
+Added: The Company considered the impact of COVID-19 on the assumptions and estimates used and determined
+Added: that there were no material adverse impacts on the Company’s results of operations and financial position at December 31, 2022.
+Added: The full extent of the future impacts of COVID-19 on the Company’s operations is uncertain.
+Added: A new prolonged outbreak could have
+Added: a material adverse impact on financial results and business operations of the Company, including the timing and ability of the Company
+Added: to collect accounts receivable and the ability of the Company to continue to provide high quality services to its clients.
+Added: is not aware of any specific event or circumstance that would require an update to its estimates or judgments or a revision of the carrying
+Added: value of its assets or lia bilities as of April 14, 2023, the d ate of issuance of this Annual
+Added: Report on Form 10-K.
+Added: These estimates may change, as new events occur, and additional information is obtained.
+Added: NOTE 2 -SUMMARY
+Added: OF SIGNIFICANT ACCOUNTING POLICIES
+Added: of Presentation
+Added: The consolidated
+Added: financial statements and related disclosures have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission
+Added: The financial statements have been prepared in accordance with Generally Accepted Accounting Principles (“GAAP”)
+Added: of the United States of America.
The Company’s fiscal year end is December 31.
−Removed: Consolidation Policy
−Removed: The consolidated financial statements of the Company
−Removed: include the accounts of the Company and its owned subsidiaries, Etelix.com USA, LLC (“Etelix”), SwissLink Carrier AG (“Swisslink”),
−Removed: ITSBCHAIN, LLC (“ItsBchain”), QGLOBAL SMS, LLC (“QGlobal”), IoT Labs, LLC (“IoT Labs”) and Global
−Removed: Money One Inc (“Global Money One”).
+Added: Consolidation
+Added: The consolidated
+Added: financial statements of the Company include the accounts of the Company and its owned subsidiaries, Etelix.com USA, LLC (“Etelix”),
+Added: SwissLink Carrier AG (“Swisslink”), ITSBCHAIN, LLC (“ItsBchain”), QGLOBAL SMS, LLC (“QGlobal”), IoT
+Added: Labs, LLC (“IoT Labs”), Global Money One Inc (“Global Money One”), Whisl Telecom LLC (“Whisl”) and
+Added: Smartbiz Telecom LLC (“Smartbiz”).
All significant intercompany balances and transactions have been eliminated in consolidation.
−Removed: Use of Estimates
−Removed: The preparation of the consolidated financial statements
−Removed: in conformity with GAAP in the United States of America requires management to make estimates and assumptions that affect the reported
−Removed: amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements.
−Removed: The estimates
−Removed: and judgments will also affect the reported amounts for certain revenues and expenses during the reporting period.
−Removed: Actual results could
−Removed: differ from these good faith estimates and judgments.
−Removed: Business Combinations
−Removed: In accordance with ASC 805-10, “ Business
−Removed: Combinations ”, the Company accounts for all business combinations using the acquisition method of accounting.
−Removed: Under this method,
−Removed: assets and liabilities, including any remaining non-controlling interests, are recognized at fair value at the date of acquisition.
−Removed: excess of the purchase price over the fair value of assets acquired, net of liabilities assumed, and non-controlling interests is recognized
−Removed: Certain adjustments to the assessed fair values of the assets, liabilities, or non-controlling interests made subsequent
−Removed: to the acquisition date, but within the measurement period, which is up to one year, are recorded as adjustments to goodwill.
−Removed: Any adjustments
−Removed: subsequent to the measurement period are recorded in income.
−Removed: Any cost or equity method interest that the Company holds in the acquired
−Removed: company prior to the acquisition is re-measured to fair value at acquisition with a resulting gain or loss recognized in income for the
−Removed: difference between fair value and the existing book value.
−Removed: Results of operations of the acquired entity are included in the Company’s
−Removed: results from the date of the acquisition onward and include amortization expense arising from acquired tangible and intangible assets.
−Removed: Foreign Currency Translation and Re-measurement
−Removed: The Company translates its foreign operations to U.S.
−Removed: dollar in accordance with ASC 830, “ Foreign Currency Matters ”.
−Removed: The functional currency and reporting currency of
−Removed: Etelix, QGlobal, ItsBchain, IoT Labs and Global Money One is the U.S.
−Removed: dollar, while SwissLink’s functional currency is the Swiss
−Removed: Franc (“CHF”).
−Removed: The Company’s subsidiaries, whose functional
−Removed: currency is not the U.S.
−Removed: dollar, translate their records into U.S.
−Removed: dollar as follows:
−Removed: · Assets and liabilities at the rate of exchange in effect at the balance
+Added: The preparation
+Added: of the consolidated financial statements in conformity with GAAP in the United States of America requires management to make estimates
+Added: and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the
+Added: date of the financial statements.
+Added: The estimates and judgments will also affect the reported amounts for certain revenues and expenses
+Added: during the reporting period.
+Added: Actual results could differ from these good faith estimates and judgments.
+Added: In accordance
+Added: with ASC 805-10, “ Business Combinations ”, the Company accounts for all business combinations using the acquisition
+Added: method of accounting.
+Added: Under this method, assets and liabilities, including any remaining non-controlling interests, are recognized at
+Added: fair value at the date of acquisition.
+Added: The excess of the purchase price over the fair value of assets acquired, net of liabilities assumed,
+Added: and non-controlling interests is recognized as goodwill.
+Added: Certain adjustments to the assessed fair values of the assets, liabilities, or
+Added: non-controlling interests made subsequent to the acquisition date, but within the measurement period, which is up to one year, are recorded
+Added: as adjustments to goodwill.
+Added: Any adjustments subsequent to the measurement period are recorded in income.
+Added: Any cost or equity method interest
+Added: that the Company holds in the acquired company prior to the acquisition is re-measured to fair value at acquisition with a resulting gain
+Added: or loss recognized in income for the difference between fair value and the existing book value.
+Added: Results of operations of the acquired
+Added: entity are included in the Company’s results from the date of the acquisition onward and include amortization expense arising from
+Added: acquired tangible and intangible assets.
+Added: Currency Translation and Re-measurement
+Added: translates its foreign operations to U.S.
+Added: dollars in accordance with ASC 830, “ Foreign Currency Matters ”.
+Added: The functional
+Added: currency and reporting currency of Etelix, QGlobal, ItsBchain, IoT Labs, Whisl, Smartbiz and Global Money One is the U.S.
+Added: dollar, while
+Added: SwissLink’s functional currency is the Swiss Franc (“CHF”).
+Added: SwissLink translates
+Added: their records into U.S.
+Added: dollars as follows:
+Added: Assets and liabilities at the rate of exchange in effect at the balance sheet date
Equities at historical rate
−Removed: · Revenue and expense items at the average rate of exchange prevailing during
−Removed: Adjustments arising from such translations are included
−Removed: in accumulated other comprehensive income in stockholders’ equity.
−Removed: USD exchange rate
−Removed: USD exchange rate
−Removed: Cash and Cash Equivalents
−Removed: Cash and cash equivalents include cash in banks, money
−Removed: market funds, and certificates of term deposits with maturities of less than three months from inception, which are readily convertible
−Removed: to known amounts of cash and which, in the opinion of management, are subject to an insignificant risk of loss in value.
−Removed: The Company had
−Removed: no cash equivalents at December 31, 2021 and 2020.
−Removed: Accounts Receivable and Allowance for Uncollectible
−Removed: Substantially all of the Company’s accounts
−Removed: receivable balance is related to trade receivables.
−Removed: Trade accounts receivable are recorded at the invoiced amount and do not bear interest.
−Removed: The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in its existing accounts
−Removed: The Company reviews its allowance for doubtful accounts daily and past due balances over 60 days and a specified amount are
−Removed: reviewed individually for collectability.
−Removed: Account balances are charged off after all means of collection have been exhausted and the potential
−Removed: for recovery is considered remote.
−Removed: During the years ended December 31, 2021 and 2020, the Company had bad debt expense of $ 0 and $ 137,749 ,
−Removed: respectively.
+Added: Revenue and expense items at the average rate of exchange prevailing during the period
+Added: arising from such translations are included in accumulated other comprehensive income (loss) in stockholders’ equity.
+Added: Cash Equivalents
+Added: Cash and cash
+Added: equivalents include cash in banks, money market funds, and certificates of term deposits with maturities of less than three months from
+Added: inception, which are readily convertible to known amounts of cash and which, in the opinion of management, are subject to an insignificant
+Added: risk of loss in value.
+Added: The Company had no cash equivalents at December 31, 2022 and 2021.
+Added: Receivable and Allowance for Uncollectible Accounts
+Added: Substantially
+Added: all of the Company’s accounts receivable balance is related to trade receivables.
+Added: Trade accounts receivable are recorded at the
+Added: invoiced amount and do not bear interest.
+Added: The allowance for doubtful accounts is the Company’s best estimate of the amount of probable
+Added: credit losses in its existing accounts receivable.
+Added: The Company reviews its allowance for doubtful accounts daily and past due balances
+Added: over 60 days and a specified amount are reviewed individually for collectability.
+Added: Account balances are charged off after all means of
+Added: collection have been exhausted and the potential for recovery is considered remote.
+Added: During the years ended December 31, 2022 and 2021,
+Added: the Company recorded bad debt expense of $ 34,376 and $ 0 , respectively.
+Added: consisting of smart gas parts, are primarily accounted for using the first-in-first-out (“FIFO”) method of accounting.
+Added: are measured at the lower of cost and net realizable value.
+Added: The Company estimates the net realizable value of inventories based on an
+Added: assessment of expected sales prices.
Long-lived assets
−Removed: Long-lived assets are evaluated for impairment whenever
−Removed: events or changes in business circumstances indicate that the carrying amount of the assets may not be fully recoverable or that the useful
−Removed: lives of these assets are no longer appropriate.
−Removed: Each impairment test is based on a comparison of the undiscounted future cash flows to
−Removed: the recorded value of the asset.
−Removed: If impairment is indicated, the asset is written down to its estimated fair value.
−Removed: Fixed assets, consisting of telecommunications equipment
−Removed: and software, is recorded at cost reduced by accumulated depreciation and amortization.
−Removed: Depreciation and amortization expense is recognized
−Removed: over the assets’ estimated useful lives of 3 years for computers and laptops, 5 years for telecommunications equipment and switches;
+Added: are evaluated for impairment whenever events or changes in business circumstances indicate that the carrying amount of the assets may
+Added: not be fully recoverable or that the useful lives of these assets are no longer appropriate.
+Added: Each impairment test is based on a comparison
+Added: of the undiscounted future cash flows to the recorded value of the asset.
+Added: If impairment is indicated, the asset is written down to its
+Added: estimated fair value.
+Added: Fixed assets,
+Added: consisting of telecommunications equipment and software, are recorded at cost reduced by accumulated depreciation and amortization.
+Added: and amortization expense is recognized over the assets’ estimated useful lives of 3 years for computers and laptops;
+Added: years for telecommunications equipment and switches;
and 5 years for software using the straight-line method.
−Removed: Major additions and improvements are capitalized as additions to the property
−Removed: and equipment accounts, while replacements, maintenance and repairs that do not improve or extend the life of the respective assets, are
−Removed: expensed as incurred.
−Removed: Estimated useful lives are periodically reviewed and, when appropriate, changes are made prospectively.
−Removed: events or changes in operating conditions occur, asset lives may be adjusted and an impairment assessment may be performed on the recoverability
−Removed: of the carrying amounts.
−Removed: Impairment of tangible and intangible assets
−Removed: Tangible and intangible assets (excluding goodwill)
−Removed: are assessed at each reporting date for indications that an asset may be impaired.
−Removed: If any such indication exists, or when annual impairment
−Removed: testing for an asset is required, the Company makes an estimate of the asset's recoverable amount.
−Removed: The asset's recoverable amount is the
−Removed: higher of an asset's or cash-generating unit's fair value less costs of disposal and its value in use and is determined for an individual
−Removed: asset, unless the asset does not generate cash inflows that are largely independent of those from other assets or groups of assets.
−Removed: the carrying amount of an asset or a group of assets exceeds its recoverable amount, the asset is considered impaired and is written down
−Removed: to its recoverable amount.
−Removed: In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax
−Removed: discount rate that reflects current market assessments of the time value of money and the risks specific to the asset or the group of
−Removed: We allocate goodwill to reporting units based on the
−Removed: reporting unit expected to benefit from the business combination.
−Removed: We evaluate our reporting units on an annual basis and, if necessary,
−Removed: reassign goodwill using a relative fair value allocation approach.
−Removed: Goodwill is tested for impairment at the reporting unit level (operating
−Removed: segment or one level below an operating segment) on an annual basis and between annual tests if an event occurs or circumstances change
−Removed: that would more likely than not reduce the fair value of a reporting unit below its carrying value.
−Removed: These events or circumstances could
−Removed: include a significant change in the business climate, legal factors, operating performance indicators, competition, or sale or disposition
−Removed: of a significant portion of a reporting unit.
−Removed: Application of the goodwill impairment test requires
−Removed: judgment, including the identification of reporting units, assignment of assets and liabilities to reporting units, assignment of goodwill
−Removed: to reporting units, and determination of the fair value of each reporting unit.
−Removed: The fair value of each reporting unit is estimated primarily
−Removed: through the use of a discounted cash flow methodology.
−Removed: This analysis requires significant judgments, including estimation of future cash
−Removed: flows, which is dependent on internal forecasts, estimation of the long-term rate of growth for our business, estimation of the useful
−Removed: life over which cash flows will occur, and determination of our weighted average cost of capital.
−Removed: The estimates used to calculate the fair value of
−Removed: a reporting unit change from year to year based on operating results, market conditions, and other factors.
−Removed: Changes in these estimates
−Removed: and assumptions could materially affect the determination of fair value and goodwill impairment for each reporting unit.
−Removed: Retirement Benefit Costs
−Removed: Payments to defined contribution retirement benefit
−Removed: schemes are charged as an expense as they fall due.
−Removed: Payments made to state-managed retirement benefit schemes are dealt with as payments
−Removed: to defined contribution schemes where the Company’s obligations under the schemes are equivalent to those arising in a defined contribution
−Removed: retirement benefit scheme.
−Removed: For defined benefit schemes, the cost of providing
−Removed: benefits is determined using the Projected Unit Credit Method, with actuarial valuations being carried out at each balance sheet date.
+Added: Major additions
+Added: and improvements are capitalized as additions to the property and equipment accounts, while replacements, maintenance and repairs that
+Added: do not improve or extend the life of the respective assets are expensed as incurred.
+Added: Estimated useful lives are periodically reviewed
+Added: and, when appropriate, changes are made prospectively.
+Added: When certain events or changes in operating conditions occur, asset lives may be
+Added: adjusted and an impairment assessment may be performed on the recoverability of the carrying amounts.
+Added: of tangible and intangible assets
+Added: intangible assets (excluding goodwill) are assessed at each reporting date for indications that an asset may be impaired.
+Added: indication exists, or when annual impairment testing for an asset is required, the Company makes an estimate of the asset's recoverable
+Added: The asset's recoverable amount is the higher of an asset's or cash-generating unit's fair value less costs of disposal and its
+Added: value in use and is determined for an individual asset, unless the asset does not generate cash inflows that are largely independent of
+Added: those from other assets or groups of assets.
+Added: Where the carrying amount of an asset or a group of assets exceeds its recoverable amount,
+Added: the asset is considered impaired and is written down to its recoverable amount.
+Added: In assessing value in use, the estimated future cash flows
+Added: are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money
+Added: and the risks specific to the asset or the group of assets.
+Added: goodwill to reporting units based on the reporting unit expected to benefit from the business combination.
+Added: We evaluate our reporting units
+Added: on an annual basis and, if necessary, reassign goodwill using a relative fair value allocation approach.
+Added: Goodwill is tested for impairment
+Added: at the reporting unit level (operating segment or one level below an operating segment) on an annual basis and between annual tests if
+Added: an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value.
+Added: These events or circumstances could include a significant change in the business climate, legal factors, operating performance indicators,
+Added: competition, or sale or disposition of a significant portion of a reporting unit.
+Added: of the goodwill impairment test requires judgment, including the identification of reporting units, assignment of assets and liabilities
+Added: to reporting units, assignment of goodwill to reporting units, and determination of the fair value of each reporting unit.
+Added: The fair value
+Added: of each reporting unit is estimated primarily through the use of a discounted cash flow methodology.
+Added: This analysis requires significant
+Added: judgments, including estimation of future cash flows, which is dependent on internal forecasts, estimation of the long-term rate of growth
+Added: for our business, estimation of the useful life over which cash flows will occur, and determination of our weighted average cost of capital.
+Added: The estimates
+Added: used to calculate the fair value of a reporting unit change from year to year based on operating results, market conditions, and other
+Added: Changes in these estimates and assumptions could materially affect the determination of fair value and goodwill impairment for
+Added: each reporting unit.
+Added: Benefit Costs
+Added: defined contribution retirement benefit schemes are charged as an expense as they fall due.
+Added: Payments made to state-managed retirement
+Added: benefit schemes are dealt with as payments to defined contribution schemes where the Company’s obligations under the schemes are
+Added: equivalent to those arising in a defined contribution retirement benefit scheme.
+Added: benefit schemes, the cost of providing benefits is determined using the Projected Unit Credit Method, with actuarial valuations being
+Added: carried out at each balance sheet date.
Actuarial gains and losses are recognized in full in the period in which they occur.
−Removed: They are recognized outside the income statement
−Removed: and are presented in other comprehensive income.
−Removed: Past service cost is recognized immediately in the income statement in the period in
−Removed: which it occurs.
−Removed: The retirement benefit obligation recognized in the
−Removed: balance sheet represents the present value of the defined obligation as adjusted for unrecognized past service cost, and as reduced by
−Removed: the fair value of the scheme assets.
−Removed: Any asset resulting from this calculation is limited to past service cost, plus the present value
−Removed: of available refunds and reductions in future contributions to the scheme.
−Removed: Net Income (Loss) Per Share of Common Stock
−Removed: The Company has adopted ASC 260, ”Earnings
−Removed: per Share” which requires presentation of basic earnings per share on the face of the statements of operations for all
−Removed: entities with complex capital structures and requires a reconciliation of the numerator and denominator of the basic earnings per share
−Removed: In the accompanying financial statements, basic loss per share is computed by dividing net loss by the weighted average number
−Removed: of shares of common stock outstanding during the year.
−Removed: Diluted earnings per share is computed by dividing net income by the weighted average
−Removed: number of shares of common stock and potentially dilutive outstanding shares of common stock during the period to reflect the potential
−Removed: dilution that could occur from common shares issuable through contingent share arrangements, stock options and warrants unless the result
−Removed: would be antidilutive.
−Removed: Dilutive potential common shares include outstanding Series B Preferred stock, and it was excluded from the computation
−Removed: of diluted net loss per share as the result was anti-dilutive for the year ended December 31, 2021.
−Removed: There were no potentially dilutive
−Removed: shares of common stock outstanding for the year ended December 31, 2021.
−Removed: Concentrations of Credit Risk
−Removed: The Company’s financial instruments that are
−Removed: exposed to concentrations of credit risk primarily consist of its cash and cash equivalents and related party payables that it will likely
−Removed: incur in the near future.
+Added: recognized outside the income statement and are presented in other comprehensive income.
+Added: Past service cost is recognized immediately in
+Added: the income statement in the period in which it occurs.
+Added: The retirement
+Added: benefit obligation recognized in the balance sheet represents the present value of the defined obligation as adjusted for unrecognized
+Added: past service cost, and as reduced by the fair value of the scheme assets.
+Added: Any asset resulting from this calculation is limited to past
+Added: service cost, plus the present value of available refunds and reductions in future contributions to the scheme.
+Added: (Loss) Per Share of Common Stock
+Added: has adopted ASC 260, ”Earnings per Share” which requires presentation of basic earnings per share on the
+Added: face of the statements of operations for all entities with complex capital structures and requires a reconciliation of the numerator and
+Added: denominator of the basic earnings per share computation.
+Added: In the accompanying financial statements, basic loss per share is computed by
+Added: dividing net loss by the weighted average number of shares of common stock outstanding during the year.
+Added: Diluted earnings per share is
+Added: computed by dividing net income by the weighted average number of shares of common stock and potentially dilutive outstanding shares of
+Added: common stock during the period to reflect the potential dilution that could occur from common shares issuable through contingent share
+Added: arrangements, stock options and warrants unless the result would be antidilutive.
+Added: Dilutive potential common shares include outstanding
+Added: Series B Preferred stock, and it was excluded from the computation of diluted net loss per share as the result was anti-dilutive for the
+Added: years ended December 31, 2022 and 2021.
+Added: Concentrations
+Added: of Credit Risk
+Added: The Company’s
+Added: financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and cash equivalents and related
+Added: party payables.
The Company places its cash and cash equivalents with financial institutions of high creditworthiness.
−Removed: its cash and cash equivalents with a particular financial institution may exceed any applicable government insurance limits.
−Removed: During the year ended December 31, 2021 and 2020,
−Removed: 7 and 6 customers represented 88 % and 70 % of our revenues, respectively.
−Removed: For the year ended December 31, 2021 68 % of the revenue comes
−Removed: from customers under prepayment conditions which means there is no credit or bad debt risk on that portion of the customers portfolio.
−Removed: Financial Instruments
−Removed: The Company follows ASC 820, “ Fair Value
−Removed: Measurements and Disclosures, ” which defines fair value as the exchange price that would be received for an asset or paid to
−Removed: transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction
−Removed: between market participants on the measurement date.
−Removed: ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market
−Removed: participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s
−Removed: own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable
−Removed: The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active
−Removed: markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3).
−Removed: The three levels of the
−Removed: fair value hierarchy are described below:
−Removed: Level 1 applies to assets or liabilities for which
−Removed: there are quoted prices in active markets for identical assets or liabilities.
−Removed: Level 2 applies to assets or liabilities for which
−Removed: there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities
−Removed: in active markets;
−Removed: quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less
−Removed: active markets);
−Removed: or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated
−Removed: by, observable market data.
−Removed: Level 3 applies to assets or liabilities for which
−Removed: there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or
−Removed: The carrying values of our financial instruments,
−Removed: including, cash and cash equivalents;
+Added: At times, its cash
+Added: and cash equivalents with a particular financial institution may exceed any applicable government insurance limits.
+Added: the year ended December 31, 2022 12 customers represented 88 % of
+Added: our revenue compared to 7 customers representing 88 % of
+Added: our revenue for the year ended December 31, 2021.
+Added: For the years ended December 31, 2022 and 2021, 57 % and 68 % of
+Added: the revenue comes from customers under prepayment conditions which means there is no credit or bad debt risk on that portion of the
+Added: customers portfolio.
+Added: follows ASC 820, “ Fair Value Measurements and Disclosures, ” which defines fair value as the exchange price that would
+Added: be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or
+Added: liability in an orderly transaction between market participants on the measurement date.
+Added: ASC 820 also establishes a fair value hierarchy
+Added: that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable
+Added: inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the best information available
+Added: in the circumstances (unobservable inputs).
+Added: The fair value hierarchy consists of three broad levels, which gives the highest priority
+Added: to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs
+Added: The three levels of the fair value hierarchy are described below:
+Added: Level 1 applies
+Added: to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
+Added: Level 2 applies
+Added: to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted
+Added: prices for similar assets or liabilities in active markets;
+Added: quoted prices for identical assets or liabilities in markets with insufficient
+Added: volume or infrequent transactions (less active markets);
+Added: or model-derived valuations in which significant inputs are observable or can
+Added: be derived principally from, or corroborated by, observable market data.
+Added: Level 3 applies
+Added: to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement
+Added: of the fair value of the assets or liabilities.
+Added: values of our financial instruments, including, cash;
accounts receivable;
1 unchanged sentence
accounts payable;
−Removed: other current liabilities;
−Removed: and due from/to related parties approximate their fair values due to the short-term maturities of these financial instruments.
−Removed: Transactions involving related parties cannot be presumed
−Removed: to be carried out on an arm’s-length basis, as the requisite conditions of competitive, free-market dealings may not exist.
−Removed: Representations
−Removed: about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent
−Removed: to those that prevail in arm’s-length transactions unless such representations can be substantiated.
−Removed: It is not, however, practical
−Removed: to determine the fair value of amounts due to related party’s due to their related party nature.
−Removed: Derivative Financial Instruments
−Removed: The Company does not use derivative instruments to
−Removed: hedge exposures to cash flow, market or foreign currency risks.
−Removed: We evaluate all of our financial instruments to determine if such instruments
−Removed: are derivatives or contain features that qualify as embedded derivatives.
−Removed: For derivative financial instruments that are accounted for
−Removed: as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes
−Removed: in the fair value reported in the statements of operations.
−Removed: For stock-based derivative financial instruments, the Company used a Black
−Removed: Scholes valuation model to value the derivative instruments at inception and on subsequent valuation dates.
−Removed: The classification of derivative
−Removed: instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting
−Removed: Derivative liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement
−Removed: or conversion of the instrument could be required within 12 months of the balance sheet date.
−Removed: The Company uses the liability method of accounting
−Removed: for income taxes.
−Removed: Under the liability method, deferred tax assets and liabilities are determined based on differences between financial
−Removed: reporting and the tax basis of assets, liabilities, the carry forward of operating losses and tax credits, and are measured using the
−Removed: enacted tax rates and laws that will be in effect when the differences are expected to reverse.
−Removed: An allowance against deferred tax assets
−Removed: is recorded when it is more likely than not that such tax benefits will not be realized.
−Removed: Related Parties
−Removed: The Company follows ASC 850, “Related
−Removed: Party Disclosures,” for the identification of related parties and disclosure of related party transactions (see Note 13).
−Removed: Revenue Recognition
−Removed: The Company recognizes revenue from telecommunication
−Removed: services in accordance with ASC 606, “ Revenue from Contracts with Customers.”
−Removed: The Company recognizes revenue related to monthly
−Removed: usage charges and other recurring charges during the period in which the telecommunication services are rendered, provided that persuasive
−Removed: evidence of a sales arrangement exists, and collection is reasonably assured.
−Removed: Management considers persuasive evidence of a sales arrangement
−Removed: to be a written interconnection agreement.
+Added: liabilities and other current liabilities;
+Added: and due from/to related parties approximate their fair values due to the short-term maturities
+Added: of these financial instruments.
+Added: involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive,
+Added: free-market dealings may not exist.
+Added: Representations about transactions with related parties, if made, shall not imply that the related
+Added: party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations
+Added: can be substantiated.
+Added: It is not, however, practical to determine the fair value of amounts due to related parties due to their related
+Added: party nature.
+Added: Financial Instruments
+Added: does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks.
+Added: We evaluate all of our financial
+Added: instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives.
+Added: For derivative
+Added: financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is
+Added: then re-valued at each reporting date, with changes in the fair value reported in the statements of operations.
+Added: For stock-based derivative
+Added: financial instruments, the Company used a Black Scholes valuation model to value the derivative instruments at inception and on subsequent
+Added: valuation dates.
+Added: The classification of derivative instruments, including whether such instruments should be recorded as liabilities or
+Added: as equity, is evaluated at the end of each reporting period.
+Added: Derivative liabilities are classified in the balance sheet as current or
+Added: non-current based on whether or not net-cash settlement or conversion of the instrument could be required within 12 months of the balance
+Added: uses the liability method of accounting for income taxes.
+Added: Under the liability method, deferred tax assets and liabilities are determined
+Added: based on differences between financial reporting and the tax basis of assets, liabilities, the carry forward of operating losses and tax
+Added: credits, and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse.
+Added: allowance against deferred tax assets is recorded when it is more likely than not that such tax benefits will not be realized.
+Added: follows ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of
+Added: related party transactions (see Note 13).
+Added: recognizes revenue from telecommunication services in accordance with ASC 606, “ Revenue from Contracts with Customers.”
+Added: recognizes revenue related to monthly usage charges and other recurring charges during the period in which the telecommunication services
+Added: are rendered, provided that persuasive evidence of a sales arrangement exists, and collection is reasonably assured.
+Added: Management considers
+Added: persuasive evidence of a sales arrangement to be a written interconnection agreement.
The Company’s payment terms vary by client.
−Removed: Cost of revenue
−Removed: Costs of revenue represent direct charges from vendors
−Removed: that the Company incurs to deliver services to its customers.
−Removed: These costs primarily consist of usage charges for calls terminated in vendor’s
−Removed: The Company leases office space for corporate and
−Removed: network monitoring activities and to house telecommunications equipment.
−Removed: In accordance with ASC 842, “ Leases ”, we
−Removed: determine if an arrangement is a lease at inception.
−Removed: The office lease meets the definition of a short-term
−Removed: lease because the lease term is 12 months or less.
−Removed: Consequently, consistent with Company’s accounting policy election, the Company
−Removed: does not recognize the right-of-use asset and the lease liability arising from this lease.
−Removed: Recent Accounting Pronouncements
−Removed: In August 2020, the FASB issued ASU 2020-06, ASC Subtopic
−Removed: 470-20 “ Debt—Debt with “Conversion and Other Options ” and ASC subtopic 815-40 “ Hedging—Contracts
−Removed: in Entity’s Own Equity ”.
−Removed: The standard reduced the number of accounting models for convertible debt instruments and convertible
−Removed: preferred stock.
−Removed: Convertible instruments that continue to be subject to separation models are (1) those with embedded conversion features
−Removed: that are not clearly and closely related to the host contract, that meet the definition of a derivative, and that do not qualify for a
−Removed: scope exception from derivative accounting;
−Removed: and, (2) convertible debt instruments issued with substantial premiums for which the premiums
−Removed: are recorded as paid-in capital.
−Removed: The amendments in this update are effective for fiscal years beginning after December 15, 2021, including
−Removed: interim periods within those fiscal years.
−Removed: Early adoption is permitted, but no earlier than fiscal years beginning after December 15,
−Removed: 2020, including interim periods within those fiscal years.
−Removed: The Company is currently assessing the impact of the adoption of this standard
−Removed: on its consolidated financial statements.
−Removed: NOTE 3 - GOING CONCERN
−Removed: The Company's consolidated financial statements have
−Removed: been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and liquidation
−Removed: of liabilities in the normal course of business.
−Removed: The Company has suffered recurring losses from operations and does not have an established
−Removed: source of revenues sufficient to cover its operating costs.
−Removed: These conditions raise substantial doubt about the Company’s ability
−Removed: to continue as a going concern.
−Removed: The consolidated financial statements do not include any adjustments that might result from the outcome
−Removed: of this uncertainty.
−Removed: The ability of the Company to continue as a going
−Removed: concern is dependent upon its ability to successfully accomplish its business plan and eventually attain profitable operations.
−Removed: During the next year, the Company's foreseeable cash
−Removed: requirements will relate to continual development of the operations of its business, maintaining its good standing in the industry and
−Removed: continuing its marketing efforts.
−Removed: The Company may experience a cash shortfall and be required to raise additional capital.
−Removed: Historically, the Company has relied upon funds from
−Removed: its stockholders.
−Removed: Management may raise additional capital through future public or private offerings of the Company's stock or through
−Removed: loans from private investors, although there can be no assurance that it will be able to obtain such financing.
−Removed: The Company's failure
−Removed: to do so could have a material and adverse effect upon its operations and its stockholders.
−Removed: NOTE 4 - ACQUISITION
−Removed: On April 15, 2020, we entered into a Company Acquisition
−Removed: Agreement (the “Agreement”) with Francisco Bunt regarding the acquisition of 51 % of the shares in IoT Labs, whose principal
−Removed: business activity is the sale of Short Messages (SMS) between USA and Mexico, for $ 180,000 .
−Removed: The following table summarizes the identifiable assets
−Removed: acquired and liabilities assumed upon acquisition of IoT Labs and the calculation of goodwill:
+Added: Costs of revenue
+Added: represent direct charges from vendors that the Company incurs to deliver services to its customers.
+Added: These costs primarily consist of usage
+Added: charges for calls terminated in vendors networks.
+Added: leases office space for corporate and network monitoring activities and to house telecommunications equipment.
+Added: In accordance
+Added: with ASC 842, “ Leases, ” we determine if an arrangement is a lease at inception.
+Added: The office lease
+Added: meets the definition of a short-term lease because the lease term is 12 months or less.
+Added: Consequently, consistent with Company’s
+Added: accounting policy election, the Company does not recognize the right-of-use asset and the lease liability arising from this lease.
+Added: Accounting Pronouncements
+Added: In June 2016, the FASB issued ASU No.
+Added: 2016-13, “ Financial
+Added: Instruments Credit Losses —Measurement of Credit Losses on Financial Instruments.
+Added: ” ASU 2016-13 requires a financial asset
+Added: (or group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected, which includes
+Added: the Company’s accounts receivable.
+Added: This ASU is effective for the Company for reporting periods beginning after December 15, 2022.
+Added: The Company is currently assessing the potential impact that the adoption of this ASU will have on its consolidated financial statements.
+Added: In June 2022,
+Added: the FASB issued ASU 2022-03, ASC Subtopic “ Fair Value Measurement (Topic 820):
+Added: Fair Value Measurement of Equity Securities Subject
+Added: to Contractual Sale Restrictions.
+Added: ” These amendments clarify that a contractual restriction on the sale of an equity security
+Added: is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value.
+Added: The amendments
+Added: in this update are effective for public business entities for fiscal years, including interim periods within those fiscal years, beginning
+Added: after December 15, 2023.
+Added: Early adoption is permitted.
+Added: The Company is currently assessing the impact of the adoption of this standard on
+Added: its consolidated financial statements.
+Added: Company has reviewed all other recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption
+Added: of any such pronouncements may be expected to cause a material impact on our financial statements.
+Added: GOING CONCERN
+Added: The Company's
+Added: consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the
+Added: realization of assets and liquidation of liabilities in the normal course of business.
+Added: The Company has suffered recurring losses
+Added: from operations and does not have an established source of revenues sufficient to cover its operating costs.
+Added: These conditions raise substantial
+Added: doubt about the Company’s ability to continue as a going concern.
+Added: The consolidated financial statements do not include any adjustments
+Added: that might result from the outcome of this uncertainty.
+Added: of the Company to continue as a going concern is dependent upon its ability to successfully accomplish its business plan and eventually
+Added: attain profitable operations.
+Added: During the next
+Added: year, the Company's foreseeable cash requirements will relate to continual development of the operations of its business, maintaining
+Added: its good standing in the industry and continuing its marketing efforts.
+Added: The Company may experience a cash shortfall and be required to
+Added: raise additional capital.
+Added: Historically,
+Added: the Company has relied upon funds from its stockholders.
+Added: Management may raise additional capital through future public or private offerings
+Added: 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
+Added: The Company's failure to do so could have a material and adverse effect upon its operations and its stockholders.
+Added: On May 13, 2022, we entered
+Added: into a Company Acquisition Agreement (Purchase Agreement) with US Acquisitions, LLC, a California limited liability company (Seller) concerning
+Added: the contemplated sale by Seller and the purchase by us of 51 % of the membership interests Seller held in Whisl, a Texas limited
+Added: liability company.
+Added: Whisl provides local US termination for Voice through its FCC license of VoIP Service number 832742;
+Added: and is in the
+Added: process to obtain a C-Lec FCC License over next 12 months.
+Added: Whisl is one of the premier Intermediate Voice Providers in the USA.
+Added: been a carrier since 2017 with billions of minutes traversing its network and provides its customers with multiple levels of Redundancy,
+Added: Diversity, and Disaster Recovery for their applications and ability to make changes to underlying carrier configuration in real time.
+Added: Whisl offers a single carrier solution for Voice Global services, and its customers benefit from hundreds of interconnection agreements
+Added: that 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
+Added: Seller, 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
+Added: results of operations since the acquisition dates.
+Added: The following table summarizes the fair value
+Added: of the consideration paid by the Company:
+Added: Value of Consideration:
+Added: 1,461,653 shares of common stock
Total Purchase Price
−Removed: Other current assets
−Removed: Property and equipment
−Removed: Intangible asset
+Added: Fair Value of Consideration:
+Added: 2,850,330 shares of common stock
+Added: Total Purchase Price
+Added: An additional 754,684 shares
+Added: of common stock were issued to the seller in December 2022 in accordance with the terms of the purchase agreement.
+Added: The following table summarizes the identifiable
+Added: assets acquired and liabilities assumed upon acquisition of Smartbiz and Whisl and the calculation of goodwill:
+Added: Total purchase price
+Added: Accounts receivable
Total identifiable assets
Accounts payable
+Added: Other current liabilities
Total liabilities assumed
1 unchanged sentence
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: Accumulated deficit
+Added: Non-controlling interest
+Added: Total accumulated deficit
Unaudited combined proforma results of operations
−Removed: for the year ended December 31, 2020 as though the Company acquired IoT Labs on January 1, 2020, are set forth below:
+Added: for the year ended December 31, 2022 and 2021 as though the Company acquired Smartbiz and Whisl on January 1, 2021, are set forth below:
+Added: $ 103,353,405
Cost of revenues
2 unchanged sentences
( 4,125,703 )
+Added: ( 2,856,060 )
Other expense
1 unchanged sentence
$ ( 6,799,804 )
−Removed: NOTE 5 – PREPAID AND OTHER CURRENT ASSETS
−Removed: Prepaid and other current assets at December 31, 2021
−Removed: and 2020 consisted of the following:
+Added: $ ( 3,736,172 )
+Added: NOTE 5 – PREPAID
+Added: AND OTHER CURRENT ASSETS
+Added: other current assets at December 31, 2022 and 2021 consisted of the following:
Subscription receivable
1 unchanged sentence
Prepaid expenses
+Added: Advance payment
Tax receivable
−Removed: Total prepaid and other
−Removed: current assets
−Removed: NOTE 6 – PROPERTY AND EQUIPMENT
−Removed: Property and equipment at December 31, 2021 and 2020
−Removed: consisted of the following:
+Added: Deposit for acquisition of asset
+Added: Security deposit
+Added: prepaid and other current assets
+Added: NOTE 6 – PROPERTY
+Added: AND EQUIPMENT
+Added: equipment at December 31, 2022 and 2021 consisted of the following:
Telecommunication equipment
4 unchanged sentences
Total property and equipment
−Removed: Depreciation expense for the year ended December 31,
−Removed: 2021 and 2020 amounted to $ 91,474 and $ 68,602 , respectively.
−Removed: NOTE 7 –LOANS PAYABLE
−Removed: Loans payable at December 31, 2021 and 2020 consisted
−Removed: of the following:
−Removed: Unique Funding Solutions_2
−Removed: Note was issued on October 12, 2018 and due on January 17, 2019
−Removed: YES LENDER LLC 3
−Removed: Note was issued on August 3, 2020 and due on January 12, 2021
−Removed: Advance Service Group LLC
−Removed: Note was issued on October 20, 2020, and due on February 19, 2021
−Removed: Apollo Management Group, Inc
−Removed: Note was issued on March 18, 2020 and due on December 15, 2020
−Removed: Apollo Management Group, Inc 2
−Removed: Note was issued on March 25, 2020 and due on December 15, 2020
−Removed: Apollo Management Group, Inc 3
−Removed: Note was issued on April 1, 2020 and due on October 1, 2021
−Removed: Apollo Management Group, Inc 4
−Removed: Note was issued on April 2, 2020 and due on October 2, 2021
−Removed: Apollo Management Group, Inc 5
−Removed: Note was issued on April 7, 2020 and due on October 7, 2021
−Removed: Apollo Management Group, Inc 6
−Removed: Note was issued on April 15, 2020 and due on October 15, 2021
−Removed: Apollo Management Group, Inc 7
−Removed: Note was issued on April 20, 2020 and due on December 15, 2020
−Removed: Apollo Management Group, Inc 14
−Removed: Note was issued on December 4, 2020 and due on January 4, 2021
−Removed: Note was issued on June 26, 2020 and due on April 1, 2021
−Removed: M2B Funding Corp
−Removed: Note was issued on September 1, 2020 and due on September 1, 2021
−Removed: M2B Funding Corp 1
−Removed: Note was issued on December 10, 2020 and due on January 9, 2021
−Removed: M2B Funding Corp 2
−Removed: Note was issued on December 18, 2020 and due on January 17, 2021
−Removed: M2B Funding Corp 3
−Removed: Note was issued on December 24, 2020 and due on January 23, 2021
−Removed: M2B Funding Corp 4
−Removed: Note was issued on December 30, 2020 and due on January 29, 2021
+Added: expense for the years ended December 31, 2022 and 2021 amounted to $ 120,117 and $ 91,474 , respectively.
+Added: NOTE 7 –LOANS
+Added: Loans payable
+Added: at December 31, 2022 and 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: Loans payable - related parties at December 31, 2021
−Removed: and 2020 consisted of the following:
−Removed: Alonso Van Der Biest
−Removed: Alvaro Quintana
−Removed: 49% of Shareholder of SwissLink
−Removed: 49% of Shareholder of SwissLink
+Added: Loans payable
+Added: - related parties at December 31, 2022 and 2021 consisted of the following:
+Added: 49% Shareholder of SwissLink
+Added: Note is due on demand
+Added: 49% Shareholder of SwissLink
+Added: Note is due on demand
Current portion of loans payable
Long-term loans payable
−Removed: During the years ended December 31, 2021 and 2020,
−Removed: the Company borrowed from third parties totaling $ 600,000 and $ 1,239,620 , which includes original issue discount and financing costs of
−Removed: $ 66,666 and $ 63,970 and repaid the principal amount of $ 344,483 and $ 969,664 , respectively.
−Removed: During the years ended December 31, 2021 and 2020,
−Removed: the Company recorded interest expense of $ 191,281 and $ 77,101 and recognized amortization of discount, included in interest expense, of
−Removed: $ 78,481 and $ 44,749 , respectively.
−Removed: During the year ended December 31, 2021, the related
−Removed: party loan of $ 1,647,150 (CHF 1,518,909) was swapped into capital and the Company recorded it as additional paid in capital.
−Removed: During the year ended December 31, 2021, the Company
−Removed: settled loans payable of $ 1,516,667 by issuing 2,230,394 shares of common stock valued at $ 2,056,530 .
−Removed: As a result, the Company recorded
−Removed: loss on settlement of debt of $ 539,863 .
−Removed: NOTE 8 – OTHER CURRENT LIABILITIES
−Removed: Other current liabilities at December 31, 2021 and
−Removed: 2020 consisted of the following:
−Removed: Accrued liabilities
−Removed: Accrued interest
−Removed: Salary payable - management
−Removed: Employee benefits
−Removed: Other current liabilities
−Removed: Total Other Current Liabilities
−Removed: NOTE 9 - CONVERTIBLE LOANS
−Removed: At December 31, 2021 and 2020, convertible loans consisted
−Removed: of the following:
−Removed: Promissory notes – Issued in fiscal year 2019, with variable conversion features
−Removed: Promissory notes – Issued in fiscal year 2020, with variable conversion features
−Removed: Total convertible notes payable
−Removed: Unamortized debt discount
−Removed: Total convertible notes
−Removed: current portion of convertible notes
−Removed: Long-term convertible notes
−Removed: During the years ended December 31, 2021 and 2020,
−Removed: the Company recorded interest expense of $ 33,429 and $ 487,012 and recognized amortization of discount, included in interest expense, of
−Removed: $372,290 and $2,176,757, respectively.
−Removed: During the years ended December 31, 2021 and 2020,
−Removed: the Company repaid notes of $ 250,000 and $ 942,190 and accrued interest including prepayment penalty of $ 6,027 and $ 675,771 , respectively.
+Added: During the years
+Added: ended December 31, 2022 and 2021, the Company borrowed from third parties totaling $ 0 and $ 600,000 , which includes original issue
+Added: discount and financing costs of $ 0 and $ 66,666 and repaid the principal amount of $ 232,018 and $ 344,483 , respectively.
+Added: During the years
+Added: ended December 31, 2022 and 2021, the Company recorded interest expense of $ 22,234 and $ 191,281 and recognized amortization
+Added: of discount, included in interest expense, of $ 7,407 and $ 78,481 , respectively.
+Added: year ended December 31, 2021, a $ 1,647,150 (CHF 1,518,909) related party loan was forgiven and the Company recorded it as additional
+Added: paid in capital.
During the year
−Removed: ended December 31, 2021 , the Company converted notes with principal amounts and accrued interest
−Removed: of $ 422,295 into 6,080,632 shares of common stock.
−Removed: The corresponding derivative liability at the date of conversion
−Removed: of $ 708,611 was settled through additional paid in capital.
−Removed: During the year ended December 31, 2020, the Company
−Removed: converted notes with principal amounts of $ 1,302,785 and accrued interest of $ 93,656 into 46,575,378 shares of common stock.
−Removed: The corresponding
−Removed: derivative liability at the date of conversion of $ 4,275,728 was settled through additional paid in capital.
−Removed: During the year ended December 31, 2021, the Company
−Removed: recorded gain on settlement of debt of $ 11,069 .
−Removed: On June 10, 2020, the Company settled a convertible
−Removed: note with accrued interest of $ 64,230
−Removed: with a total of 650,000 share issuances.
−Removed: The Company issued 200,000 shares in June, 225,000 shares in July and 503,571 shares
−Removed: in August, which included 278,571 true-up shares.
−Removed: As a result, the Company recognized a loss on settlement of debt of $ 24,699 .
−Removed: On June 26, 2020, the Company issued a loan payable
−Removed: of $ 700,000 to Labrys Fund to settle the previously-outstanding convertible notes with accrued interest of $ 986,340 .
−Removed: As a result, the
−Removed: Company recognized a gain on settlement of debt of $ 286,340 (Note 7).
−Removed: On July 22, 2020, the Company settled a convertible
−Removed: note with accrued interest of $ 64,363 and an original common stock purchase warrant to purchase 20,000 shares of common stock with a
−Removed: total of 650,000 share issuances.
−Removed: During the period ended September 30, 2020, the Company issued 1,038,375 shares which included 388,375
−Removed: true-up shares.
−Removed: As a result, the Company recognized a loss on settlement of debt of $ 9,886 .
−Removed: On September 1, 2020, the Company entered into a
−Removed: Multipurpose agreement and issued a new note which a principal balance of $ 1,045,327 to replace the 15 notes issued from January 2020
−Removed: to May 2020 which an aggregate principal amount was $ 985,556 and an aggregate accrued interest was $ 59,771 .
−Removed: The Company also issued another
−Removed: promissory note of $ 300,000 (Note 7).
−Removed: As a result, the Company recognized a loss on settlement of debt of $ 300,000 .
−Removed: Promissory Notes - Issued in fiscal year 2019
−Removed: During the year ended December 31, 2019, the Company
−Removed: issued a total of $ 2,544,250 in notes with the following terms:
−Removed: Terms ranging from 6 months to 3 years .
−Removed: Annual interest rates ranging from of 8 % to 12 % .
−Removed: Convertible at the option of the holders at issuance or 180 days from issuance.
−Removed: Conversion prices are typically based on the discounted (39% or 0% discount) lowest trading prices of the Company’s shares during various periods prior to conversion.
−Removed: The convertible notes were also provided with a total
−Removed: of 661,216 common shares and warrant to purchase up to 92,000 shares of common stock at exercise price of $ 2.5 per share for 3 years .
−Removed: Certain notes allow the Company to redeem the notes
−Removed: at rates ranging from 110% to 150% depending on the redemption date provided that no redemption is allowed after the 180th day.
−Removed: the notes include original issue discount and financing costs totaling $278,000 and the Company received cash of $2,266,250.
−Removed: Promissory Notes - Issued in fiscal year 2020
−Removed: During the year ended December 31, 2020, the Company
−Removed: issued a total of $ 2,708,771 in notes with the following terms:
−Removed: Terms 12 months .
−Removed: Annual interest rates 5 % or 12 % .
−Removed: Convertible at the option of the holders 90 or 180 days from issuance.
−Removed: Conversion prices are typically based on the discounted (25% or 60% discount) lowest trading prices of the Company’s shares during 30 trading day periods prior to conversion.
−Removed: Certain note has a capped conversion price of $0.025.
−Removed: Notes allow the Company to redeem the notes at a
−Removed: range from 120% to 125% provided that no redemption is allowed after the 180th or 185th day.
−Removed: Likewise, the notes include original
−Removed: issue discount and financing costs totaling $229,444 and the Company received cash of $1,420,000.
−Removed: Certain convertible notes were also
−Removed: provided with a total of 6,500,000 warrants with exercise price ranging from $0.02 to $0.03.
−Removed: Derivative liabilities
−Removed: The Company valued the conversion features of convertible
−Removed: notes and warrants using the Black Scholes valuation model.
−Removed: The fair value of the derivative liability for all the note and warrants that
−Removed: became convertible for the year ended December 31, 2020, amounted to $ 2,714,029 .
−Removed: $ 1,673,393 of the value assigned to the derivative liability
−Removed: was recognized as a debt discount to the notes while the balance of $ 1,040,636 was recognized as a “day 1” derivative loss.
−Removed: A summary of activity during the year ended December
−Removed: 31, 2020 follows.
−Removed: There was no 2021 activity.
+Added: ended December 31, 2021, the Company settled loans payable of $ 1,516,667 by issuing 2,230,394 shares of common stock
+Added: valued at $ 2,056,530 .
+Added: As a result, the Company recorded loss on settlement of debt of $539,863.
+Added: CONVERTIBLE LOANS
+Added: 31, 2022 and 2021, there were no convertible loans.
+Added: During the years
+Added: ended December 31, 2022 and 2021, the Company recorded interest expense of $ 0 and $ 33,429 and recognized amortization of discount,
+Added: included in interest expense, of $ 0 and $ 372,290 , respectively.
+Added: During the years
+Added: ended December 31, 2022 and 2021, the Company repaid notes of $ 0 and $ 250,000 and accrued interest of $ 0 and $ 6,027 , respectively.
+Added: During the year
+Added: ended December 31, 2021, the Company converted notes with principal amounts and accrued interest of $ 422,295 into 6,080,632 shares
+Added: of common stock.
+Added: The corresponding derivative liability at the date of conversion of $ 708,611 was settled through additional
+Added: paid in capital.
+Added: During the year
+Added: ended December 31, 2021, the Company recorded gain on settlement of debt of $11,069.
+Added: On April 5, 2022, we entered
+Added: into a Common Stock Purchase Option Agreement with Apollo Management Group, Inc (Holder) to subscribe for and purchase from the Company, 4,800,000 shares
+Added: of Common Stock with an exercise price per share of $ 2.00 ;
+Added: and an initial exercisable date on September 30, 2022 .
+Added: The purchase price
+Added: of this option was $ 500,000 .
+Added: The Company determined that the warrants had a fixed monetary value with a variable number of shares
+Added: at inception and categorized the warrants as a liability in the accompanying consolidated financial statements.
+Added: The Holder and the Company agreed that the Holder
+Added: had the right and the obligation to exercise, on a cashless basis, $1,000,000 of the Options not later than October 15, 2022.
+Added: the Holder shall undertake to exercise not less than (i) $ 400,000 of the Options on a “cash basis” not later than the later
+Added: of (y) November 14, 2022 or (z) the date on which there is an effective registration statement permitting the issuance of the Option
+Added: Shares to or resale of the Option Shares by the Holder and (ii) an additional $ 400,000 of the Options on a “cash basis” not
+Added: later than the latest of (x) thirty (30) days following the exercise of the Option under subsection (i), above, (y) December 14, 2022,
+Added: or (z) the date on which there is an effective registration statement permitting the issuance of the Option Shares to or resale of the
+Added: Option Shares by the Holder.
+Added: From and after the occurrence of the three above-referenced exercises, each additional exercise of Options
+Added: hereunder shall be in an amount not less than $200,000 and exercised only on a cash basis.
+Added: The Holder’s obligation to exercise each specified
+Added: portion of this option on the specific dates above is subject to the volume-weighted average price (“VWAP”, market value),
+Added: being not less than $0.20 per share on the relevant option exercise date.
+Added: Adjusted option shares at VWAP of $0.20 shall be 48,000,000
+Added: activity regarding warrants issued as follows:
Warrants Outstanding
−Removed: Average Exercise Price
−Removed: Average Remaining Contractual life (in years)
+Added: Weighted Average
+Added: Weighted Average Remaining
+Added: Exercise Price
+Added: Contractual life (in years)
Outstanding, December 31, 2021
−Removed: Cashless Exercised
−Removed: ( 10,597,010 )
+Added: Increase in number of warrants by VWAP
( 14,155,138 )
+Added: Forfeited/canceled
Outstanding, December 31, 2022
−Removed: The reset feature of warrants associated with the
−Removed: convertible notes was effective at the time that a separate convertible note with lower exercise price was issued.
−Removed: As a result of the
−Removed: reset features for warrants, the warrants increased by 10,813,001 at $0.0014 per share.
−Removed: We accounted for the issuance of the warrants
−Removed: as a liability and recognized the derivative liability.
−Removed: NOTE 10 – DERIVATIVE LIABILITY
−Removed: The Company analyzed the conversion option for derivative
−Removed: accounting consideration under ASC 815, “ Derivatives and Hedging ” and determined that the instrument should be classified
−Removed: as a liability since the conversion option becomes effective at issuance resulting in there being no explicit limit to the number of shares
−Removed: to be delivered upon settlement of the above conversion options.
−Removed: Fair Value Assumptions Used in Accounting for Derivative
−Removed: ASC 815 requires we assess the fair market value of
−Removed: derivative liability at the end of each reporting period and recognize any change in the fair market value as other income or expense
−Removed: The Company determined our derivative liabilities
−Removed: to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair value as of December 31, 2020.
−Removed: Black-Scholes model requires six basic data inputs:
−Removed: the exercise or strike price, time to expiration, the risk free interest rate, the
−Removed: current stock price, the estimated volatility of the stock price in the future, and the dividend rate.
−Removed: Changes to these inputs could produce
−Removed: a significantly higher or lower fair value measurement.
−Removed: The fair value of each convertible note is estimated using the Black-Scholes valuation
−Removed: For the year ended December 31, 2021 and 2020, the
−Removed: estimated fair values of the liabilities measured on a recurring basis are as follows:
+Added: NOTE 10 – DERIVATIVE
+Added: Assumptions Used in Accounting for Derivative Liabilities
+Added: ASC 815 requires
+Added: we assess the fair market value of derivative liabilities at the end of each reporting period and recognize any change in the fair market
+Added: value as other income or expense.
+Added: determined our derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the
+Added: fair value as of December 31, 2022.
+Added: The Black-Scholes model requires six basic data inputs:
+Added: the exercise or strike price, time to expiration,
+Added: the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate.
+Added: Changes to these inputs could produce a significantly higher or lower fair value measurement.
+Added: The fair value of warrants is estimated
+Added: using the Black-Scholes valuation model.
+Added: For the years
+Added: ended December 31, 2022 and 2021, the estimated fair values of the liabilities measured on a recurring basis are as follows:
Expected term
7 unchanged sentences
0.07 % - 0.09 %
−Removed: The following table summarizes the changes in the
−Removed: derivative liabilities during the year ended December 31, 2021 and 2020:
−Removed: Measurements Using Significant Observable Inputs (Level 3)
+Added: The following
+Added: table summarizes the changes in the derivative liabilities during the years ended December 31, 2022 and 2021:
+Added: Fair Value Measurements Using Significant Observable
+Added: Inputs (Level 3)
Balance - December 31, 2020
−Removed: Addition of new derivatives recognized as debt discounts
−Removed: Addition of new derivatives recognized as loss on derivatives
Settled on issuance of common stock
−Removed: ( 5,136,222 )
Change in fair value of the derivative
−Removed: ( 1,296,250 )
Balance - December 31, 2021
+Added: Addition of new derivatives recognized as cash received
+Added: Addition of new derivatives recognized as loss on derivatives
Settled on issuance of common stock
−Removed: Change in fair value of the derivative
+Added: ( 1,792,582 )
+Added: Change in fair value of the warrants
Balance - December 31, 2022
−Removed: The following table summarizes the change in fair
−Removed: value of derivative liability included in the income statement for the year ended December 31, 2021 and 2020, respectively.
+Added: The following
+Added: table summarizes the change in fair value of derivative liabilities included in the income statement for the years ended December 31,
+Added: 2022 and 2021, respectively.
Addition of new derivatives recognized as loss on derivatives
Revaluation of derivative liabilities
−Removed: ( 1,296,250 )
−Removed: (Gain) on change in fair value of the derivative
−Removed: $ ( 317,080 )
+Added: Change in fair value of derivative liabilities
$ ( 317,080 )
−Removed: NOTE 11 – STOCKHOLDERS’ EQUITY
−Removed: The Company’s authorized capital consists of
−Removed: 300,000,000 shares of common stock with a par value of $ 0.001 per share.
−Removed: Series A Preferred Stock
−Removed: On November 3, 2020, pursuant to Article III of our
−Removed: Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series A Preferred Stock, consisting
−Removed: of up 10,000 shares, par value $ 0.001 .
−Removed: Under the Certificate of Designation, holders of Series A Preferred Stock will participate on an
−Removed: equal basis per-share with holders of our common stock in any distribution upon winding up, dissolution, or liquidation.
−Removed: Holders of Series
−Removed: A Preferred Stock are entitled to vote together with the holders of our common stock on all matters submitted to stockholders at a rate
−Removed: of 51% of the total vote of stockholders.
−Removed: The rights of the holders of Series A Preferred Stock
−Removed: are defined in the relevant Certificate of Designation filed with the Nevada Secretary of State on November 3, 2020
−Removed: During the year ended December 31, 2020, 100,000 shares
−Removed: of common stock were converted into 10,000 shares of Series A Preferred Stock by our management.
−Removed: As of December 31, 2021 and 2020, 10,000 shares of
−Removed: Series A Preferred Stock were issued and outstanding.
−Removed: Series B Preferred Stock
−Removed: On November 11, 2020, pursuant to Article III of our
−Removed: Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series B Preferred Stock, consisting
−Removed: of up 200,000 shares, par value $ 0.001 .
−Removed: Under the Certificate of Designation, holders of Series B Preferred Stock will receive a liquidation
−Removed: preference of $81 per share in any distribution upon winding up, dissolution, or liquidation of the Company before junior security holders,
−Removed: as provided in the designation.
−Removed: Holders of Series B Preferred Stock are entitled to receive as, when, and if declared by the Board of
−Removed: 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
−Removed: of Series B Preferred Stock, calculated on the basis of a 360-day year consisting of twelve 30-day months.
−Removed: Holders of Series B Preferred
−Removed: Stock do not have voting rights but may convert into common stock after twelve months from the issuance date, at a conversion rate of
−Removed: 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
−Removed: to a one-year restriction on sales into the market of no more than 5% previous month’s stock liquidity.
+Added: NOTE 11 – STOCKHOLDERS’
+Added: The Company’s
+Added: authorized capital consists of 300,000,000 shares of common stock with a par value of $ 0.001 per share.
+Added: Preferred Stock
+Added: 3, 2020, pursuant to Article III of our Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock
+Added: entitled Series A Preferred Stock, consisting of up 10,000 shares, par value $ 0.001 .
+Added: Under the Certificate of Designation,
+Added: holders of Series A Preferred Stock will participate on an equal basis per-share with holders of our common stock in any distribution
+Added: upon winding up, dissolution, or liquidation.
+Added: Holders of Series A Preferred Stock are entitled to vote together with the holders of our
+Added: common stock on all matters submitted to stockholders at a rate of 51% of the total vote of stockholders.
+Added: The rights of
+Added: the holders of Series A Preferred Stock are defined in the relevant Certificate of Designation filed with the Nevada Secretary of State
+Added: on November 3, 2020
+Added: As of December
+Added: 31, 2022 and 2021, 10,000 shares of Series A Preferred Stock were issued and outstanding.
+Added: Preferred Stock
+Added: 11, 2020, pursuant to Article III of our Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock
+Added: entitled Series B Preferred Stock, consisting of up 200,000 shares, par value $ 0.001 .
+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 restriction on sales into the market of no more than 5% previous
+Added: month’s stock liquidity.
During the year
2 unchanged sentences
As of December
−Removed: 31, 2021 and 2020, 21,000 and 0 shares of Series B Preferred Stock were issued and outstanding, respectively.
−Removed: Series C Preferred Stock
−Removed: On January 7, 2021, pursuant to Article III of our
−Removed: Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series C Preferred Stock, consisting
−Removed: of up 200,000 shares, par value $ 0.001 .
−Removed: Under the Certificate of Designation, holders of Series C Preferred Stock will rank junior to
−Removed: the Series B Preferred Stock, but on par with common stock and Series A Preferred Stock in any distribution upon winding up, dissolution,
−Removed: or liquidation of the company, as provided in the designation.
−Removed: The holders of shares of Series C Preferred Stock have no dividend rights
−Removed: except as may be declared by the Board in its sole and absolute discretion, out of funds legally available for that purpose.
−Removed: of Series C Preferred Stock do not have voting rights but may convert into common stock after twenty four months from the issuance date,
−Removed: at a conversion rate of one thousand (1,000) shares of Common Stock for every one (1) share of Series C Preferred Stock.
−Removed: Upon conversion,
−Removed: the shares are subject to a one-year restriction on sales into the market of no more than 5% previous month’s stock liquidity.
−Removed: The rights of the holders of Series C Preferred Stock
−Removed: are defined in the relevant Certificate of Designation filed with the Nevada Secretary of State on January 7, 2021.
−Removed: As of December 31, 2021 and 2020, no Series C Preferred
−Removed: Stock was issued or outstanding.
−Removed: During the year ended December 31, 2021, the Company
−Removed: issued 51,638,526 shares of common stock, valued at fair market value on issuance as follows;
−Removed: · 41,562,500 shares issued for cash of $ 6,536,250 , of which $ 100,000 was recorded
−Removed: as subscription receivable as of December 31, 2021.
−Removed: The Company received the $ 100,000 on January 3, 2022.
+Added: 31, 2022 and 2021, 21,000 shares of Series B Preferred Stock were issued and outstanding.
+Added: Preferred Stock
+Added: On January 7,
+Added: 2021, pursuant to Article III of our Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled
+Added: Series C Preferred Stock, consisting of up 200,000 shares, par value $ 0.001 .
+Added: Under the Certificate of Designation, holders
+Added: 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
+Added: in any distribution upon winding up, dissolution, or liquidation of the company, as provided in the designation.
+Added: The holders of shares
+Added: 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
+Added: funds legally available for that purpose.
+Added: Holders of Series C Preferred Stock do not have voting rights but may convert into common stock
+Added: 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)
+Added: share of Series C Preferred Stock.
+Added: Upon conversion, the shares are subject to a one-year restriction on sales into the market of no more
+Added: than 5% previous month’s stock liquidity.
+Added: The rights of
+Added: the holders of Series C Preferred Stock are defined in the relevant Certificate of Designation filed with the Nevada Secretary of State
+Added: on January 7, 2021.
+Added: As of December
+Added: 31, 2022 and 2021, no Series C Preferred Stock was issued or outstanding.
+Added: During the year
+Added: ended December 31, 2022, the Company issued 14,118,153 shares of common stock, valued at fair market value on issuance as follows:
+Added: shares issued for cash of $ 1,000,000
+Added: shares for acquisitions of Whisl and Smartbiz valued at $ 1,550,000
+Added: shares for asset acquisition valued at $ 357,500
+Added: shares for compensation to our directors valued at $ 107,600
+Added: shares for settlement of debt valued at $ 80,674
+Added: shares for exercise of warrants for $ 400,000
+Added: During the year
+Added: ended December 31, 2021, the Company issued 51,638,526 shares of common stock, valued at fair market value on issuance as follows;
+Added: shares issued for cash of $ 6,536,250 , of which $ 100,000 was recorded as subscription receivable as of December 31, 2021.
+Added: The Company received
+Added: the $ 100,000 on January 3, 2022.
shares, valued at $ 2,056,530 , issued for settlement of debt of $ 1,516,667
3 unchanged sentences
shares issued for conversion of debt of $ 422,295
−Removed: During the year ended December 31, 2021, the Company
−Removed: terminated a placement agent and advisory services agreement with a FINRA member dated September 22, 2020, and cancelled 1,294,600 shares
−Removed: of common stock, which was issued for those services.
−Removed: The termination agreement allowed the FINRA member to retain 400,000 shares
−Removed: of the Company’s common stock in connection with the services.
−Removed: During the year ended December 31, 2020, the Company
−Removed: issued 100,224,841 shares of common stock, valued at fair market value on issuance as follows;
−Removed: 23,937,500 shares issued for cash of $ 1,915,005
−Removed: 12,818,145 shares issued for settlement of debt of $ 889,093
−Removed: 6,267,600 shares issued for services valued at $ 647,858
−Removed: 1,150,000 shares issued for forbearance of debt of $ 92,250
−Removed: 46,575,378 shares issued for conversion of debt of $ 1,396,440
−Removed: 9,476,218 shares issued for cashless exercised warrant
−Removed: As of December 31, 2021 and 2020, 147,477,358 and
−Removed: 118,133,432 shares of common stock were issued and outstanding, respectively.
−Removed: NOTE 12 – PROVISION FOR INCOME TAXES
−Removed: The Company provides for income taxes under ASC 740,
−Removed: “ Income Taxes.” Under the asset and liability method of ASC 740, deferred tax assets and liabilities are recorded
−Removed: based on the differences between the financial statement and tax basis of assets and liabilities and the tax rates in effect when these
−Removed: differences are expected to reverse.
−Removed: A valuation allowance is provided for certain deferred tax assets if it is more likely than not that
−Removed: the Company will not realize tax assets through future operations.
−Removed: The components of the Company’s deferred tax
−Removed: asset and reconciliation of income taxes computed at the statutory rate to the income tax amount recorded as of December 31, 2021 and
−Removed: 2020, are as follows:
+Added: During the year
+Added: ended December 31, 2021, the Company terminated a placement agent and advisory services agreement with a FINRA member dated September
+Added: 22, 2020, and cancelled 1,294,600 shares of common stock, which was issued for those services.
+Added: The termination agreement allowed
+Added: the FINRA member to retain 400,000 shares of the Company’s common stock in connection with the services.
+Added: As of December
+Added: 31, 2022 and 2021, 161,595,511 and 147,477,358 shares of common stock were issued and outstanding, respectively.
+Added: NOTE 12 – PROVISION
+Added: FOR INCOME TAXES
+Added: provides for income taxes under ASC 740, “ Income Taxes.” Under the asset and liability method of ASC 740, deferred
+Added: tax assets and liabilities are recorded based on the differences between the financial statement and tax basis of assets and liabilities
+Added: and the tax rates in effect when these differences are expected to reverse.
+Added: A valuation allowance is provided for certain deferred tax
+Added: assets if it is more likely than not that the Company will not realize tax assets through future operations.
+Added: The components
+Added: of the Company’s deferred tax asset and reconciliation of income taxes computed at the statutory rate to the income tax amount recorded
+Added: as of December 31, 2022 and 2021, are as follows:
Net Operating loss carryforward
6 unchanged sentences
Net deferred tax asset
−Removed: As of December 31, 2021, the Company has approximately
−Removed: $ 12,332,000 of net operating losses (“NOL”) generated to December 31, 2021 carried forward to offset taxable income in future
−Removed: years which expire commencing in fiscal 2037.
−Removed: NOLs generated in tax years prior to December 31, 2017, can be carryforward for twenty years,
−Removed: whereas NOLs generated after December 31, 2017 can be carryforward indefinitely.
−Removed: In assessing the realization of deferred tax assets,
−Removed: management considers whether it is more likely than not that some portion or all of the deferred tax assets will be realized.
−Removed: realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary
−Removed: differences become deductible.
−Removed: Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income
−Removed: and tax planning strategies in making this assessment.
−Removed: Based on the assessment, management has established a full valuation allowance
−Removed: against all of the deferred tax assets relating to NOLs for every period because it is more likely than not that all of the deferred tax
−Removed: assets will not be realized other than those recorded at SwissLink, because the Company anticipates utilizing the NOLs prior to their
−Removed: Utilization of the NOL carry forwards may be subject
−Removed: to an annual limitation due to ownership change limitations that may have occurred or that could occur in the future, as required by Section
−Removed: 382 of the Internal Revenue Code of 1986, as amended (the “Code”).
−Removed: These ownership changes may limit the amount of the NOL
−Removed: carry forwards that can be utilized annually to offset future taxable income and tax, respectively.
−Removed: In general, an “ownership change”
−Removed: as defined by Section 382 of the Code results from a transaction or series of transactions over a three-year period resulting in an ownership
−Removed: change of more than 50 percentage points of the outstanding stock of a company by certain stockholders.
−Removed: Tax returns for the years ended 2016 through 2021
−Removed: are subject to review by the tax authorities.
−Removed: NOTE 13 - RELATED PARTY TRANSACTIONS
−Removed: Due from related party
+Added: December 31, 2022, the Company has approximately $ 15,540,000 of net operating losses (“NOL”) generated to
+Added: December 31, 2022 carried forward to offset taxable income in future years which expire commencing in fiscal 2022.
+Added: NOLs generated in the United States for
+Added: tax years prior to December 31, 2017, can be carried forward for twenty years, whereas NOLs generated after December 31, 2017 can be
+Added: carried forward indefinitely in USA, and can be carried forward for 7 years in Switzerland.
+Added: In assessing the realization of deferred
+Added: tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will be
+Added: The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the
+Added: periods in which those temporary differences become deductible.
+Added: Management considers the scheduled reversal of deferred tax
+Added: liabilities, projected future taxable income and tax planning strategies in making this assessment.
+Added: Based on the assessment,
+Added: management has established a full valuation allowance against all of the deferred tax assets relating to NOLs for every period
+Added: because it is more likely than not that all of the deferred tax assets will not be realized other than those recorded at SwissLink,
+Added: because the Company anticipates utilizing the NOLs prior to their expiration.
+Added: of the NOL carry forwards may be subject to an annual limitation due to ownership change limitations that may have occurred or that could
+Added: occur in the future, as required by Section 382 of the Internal Revenue Code of 1986, as amended (the “Code”).
+Added: These ownership
+Added: changes may limit the amount of the NOL carry forwards that can be utilized annually to offset future taxable income and tax, respectively.
+Added: In general, an “ownership change” as defined by Section 382 of the Code results from a transaction or series of transactions
+Added: over a three-year period resulting in an ownership change of more than 50 percentage points of the outstanding stock of a company by certain
+Added: stockholders.
+Added: for the years ended 2016 through 2022 are subject to review by the tax authorities.
+Added: RELATED PARTY TRANSACTIONS
+Added: related party
During the year
2 unchanged sentences
ended December 31, 2021, the Company wrote off due from related party of $ 10,148 .
−Removed: During the year ended December 31, 2020, the Company
−Removed: loaned $ 20,182 to related parties who are a stockholder and a former director, collected $ 20,197 and wrote off amounts totaling $ 43,375 .
−Removed: During the years ended December 31, 2021 and 2020,
−Removed: the Company loaned $ 220,674 and $ 18,888 to a related party and collected $ 226 and $ 2,088 , respectively.
−Removed: As of December 31, 2021 and 2020, the Company had
−Removed: due from related parties of $ 424,086 and $ 221,790 , respectively.
−Removed: The loans are unsecured, non-interest bearing and due on demand.
−Removed: Due to related parties
−Removed: During the years ended December 31, 2021 and 2020,
−Removed: the Company borrowed $ 0 and $ 20,182 from CEO and CFO of the Company, and repaid $ 90,787 and $ 20,197 to the CEO and CFO, respectively.
−Removed: During the year ended December 31, 2020, the Company
−Removed: borrowed $ 20,000 from Francisco Bunt who owns 49 % of loT Labs and repaid $ 20,000 .
−Removed: As of December 31, 2021 and 2020, the Company had
−Removed: amounts due to related parties of $ 26,613 and $ 94,616 , respectively, which included $ 0 and $ 60,000 to Francisco Bunt (Note 4), respectively.
−Removed: The amounts are unsecured, non-interest bearing and due on demand.
−Removed: Debt to Equity Swap
−Removed: During the year ended December 31, 2021 the Company
−Removed: recorded a debt to equity swap of $ 1,647,150 as additional paid in capital.
−Removed: Employment agreements
−Removed: On July 1, 2021, the Company appointed three independent
−Removed: Effective on July 1, 2021 and thereafter, all directors shall be compensated monthly up to 4,000 shares of common stock and
−Removed: cash of $ 1,000 for their service as directors.
−Removed: On May 2, 2019, the Company entered into Employment
−Removed: Agreements with the following persons:
−Removed: (i) Leandro Iglesias as President, CEO and Chairperson of the Company’s Board of Directors
−Removed: with an annual salary of $ 168,000 with an annual bonus of 3 % of our net income;
−Removed: (ii) Juan Carlos Lopez Silva as Chief Commercial Officer
−Removed: with an annual salary of $ 120,000 with an annual bonus of 3 % of our net income;
−Removed: and Alvaro Quintana Cardona as Chief Operating Officer
−Removed: and Chief Financial Officer with an annual salary of $ 144,000 with an annual bonus of 3 % of our net income.
−Removed: The Employment Agreements
−Removed: have a term of 36 months , are renewable automatically for 24-month periods, unless the Company gives written notice at least 90 days prior
−Removed: to termination of the initial 36-month term.
−Removed: The Company shall have the right to terminate any of the employment agreements at any time
−Removed: without prior notice, but in that event, the Company shall pay these persons salaries and other benefits they are entitled to receive
−Removed: under their respective agreements for three years.
−Removed: The above executive officers agreed to two year non-compete and non-solicit restrictive
−Removed: covenants with the Company.
−Removed: If any of the executive officers are terminated for cause they shall forfeit any rights to severance.
−Removed: On November 1, 2020, our board of directors approved
−Removed: amended employments in favor of our Chief Executive Officer, Leandro Iglesias, our Chief Financial Officer, Alvaro Quintana, and our Chief
−Removed: Commercial Officer, Juan Carlos Lopez Silva.
−Removed: The amended employment agreement in favor of Mr.
−Removed: extended the term of employment from 36 months to 60 months.
−Removed: The now five year employment agreement with Mr.
−Removed: Iglesias provides that we
−Removed: will compensate him with a salary of $17,000 monthly and he is eligible for quarterly bonus of 250,000 shares of our common stock.
−Removed: we do not have the cash available, the agreement provides that Mr.
−Removed: Iglesias may convert his accrued salary/bonus into shares of our common
−Removed: stock or newly created Series A Preferred Stock.
−Removed: For common shares, the amount of accrued salary to be converted into shares must be determined
−Removed: by considering the average price per share of the Company’s common stock on the OTC Markets during the last 10 days and applying
−Removed: a discount of 25%.” For Series A Preferred Shares, the amount of accrued salary to be converted into shares is the per share conversion
−Removed: price for common shares multiplied by ten US Dollars ($10).
−Removed: Iglesias has a further right to convert any common shares under his control
−Removed: into Series A Preferred shares at any time at a rate of ten (10) common shares for each Series A Preferred share.
−Removed: The amended employment agreement in favor of Mr.
−Removed: extended the term of employment from 36 months to 60 months.
−Removed: The now five year employment agreement with Mr.
−Removed: Quintana provides that he
−Removed: is eligible for quarterly bonus of 200,000 shares of our common stock.
−Removed: If we do not have the cash available, the agreement provides that
−Removed: Quintana may convert his accrued salary/bonus into shares of our common stock or newly created Series A Preferred Stock.
−Removed: shares, the amount of accrued salary to be converted into shares must be determined by considering the average price per share of the
−Removed: Company’s common stock on the OTC Markets during the last 10 days and applying a discount of 25%.” For Series A Preferred
−Removed: Shares, the amount of accrued salary to be converted into shares is the per share conversion price for common shares multiplied by ten
−Removed: US Dollars ($10).
−Removed: Quintana has a further right to convert any common shares under his control into Series A Preferred shares at any
−Removed: time at a rate of ten (10) common shares for each Series A Preferred share.
−Removed: The amended employment agreement in favor of Mr.
−Removed: extended the term of employment from 36 months to 60 months.
−Removed: Silva is eligible for quarterly bonuses of 150,000 shares of our common
−Removed: If we do not have the cash available, the agreement provides that Mr.
−Removed: Iglesias may convert his accrued salary/bonus into shares
−Removed: of our common stock at the average price of our common stock during the last 10 days after applying a discount of 25%.
−Removed: On March 3, 2020, Oscar Brito resigned as a member
−Removed: of our Board of Directors.
−Removed: There was no known disagreement with Mr.
−Removed: Brito on any matter relating to our operations, policies or practices.
−Removed: The Company provided the severance package as follows;
−Removed: 2,000,000 shares of common stock valued at $ 300,000
−Removed: Additional 173,000 shares in order to apply the anti-dilution protection, valued at $ 10,034
−Removed: Forgiveness of amounts due to the Company totaling $ 43,375
−Removed: Cash payment of $ 15,000 .
−Removed: On March 16, 2020, our Board of Directors adopted
−Removed: a Director Compensation Plan that applies to members of our Board of Directors.
−Removed: Below are the features of the plan:
−Removed: All Directors shall receive reimbursement for reasonable travel expenses incurred to attend Board and committee meetings.
−Removed: All Directors shall be compensated $ 3,000 monthly for their service as Directors.
−Removed: In lieu of the cash compensation set forth above, each Director may elect to receive shares of the Corporation's Common Stock equal to the total cash compensation divided by the average market value of the Company's Common Stock during the last 10 trading days and applying a discount of 10%.
−Removed: Directors Alvaro Cardona and Leandro Iglesias shall each receive 1,000,000 shares of the Company’s Common Stock, valued at $ 70,000 each, for their service as members of the Board of Directors for the period from June 2018 to December 2019.
−Removed: During the years ended December 31, 2021 and 2020,
−Removed: the Company recorded management salaries of $ 558,000 and $ 510,000 and bonuses of $ 976,200 and $ 0 , respectively, of which $ 1,037,568 and
−Removed: $ 0 were stock based compensation.
−Removed: During the year ended December 31, 2020, the Company
−Removed: settled accrued salary – management of $ 619,531 and issued 10,851,199 shares.
−Removed: As at December 31, 2021 and 2020, the Company
−Removed: recorded and accrued management salaries of $ 92,229 and $ 22,300 , respectively.
−Removed: NOTE 14 – COMMITMENTS AND CONTINGENCIES
−Removed: Leases and Long-term Contracts
−Removed: The Company has not entered into any long-term leases,
−Removed: contracts or commitments.
+Added: During the years
+Added: ended December 31, 2022 and 2021, the Company loaned $ 1,000 and $ 220,674 to a related party and collected $ 700 and $ 226 , respectively.
+Added: As of December
+Added: 31, 2022 and 2021, the Company had due from related parties of $ 326,324 and $ 424,086 , respectively.
+Added: The loans are unsecured, non-interest
+Added: bearing and due on demand.
+Added: Due to related
+Added: During the years
+Added: ended December 31, 2022 and 2021, the Company repaid $ 0 and $ 90,787 , respectively, to the CEO and CFO of the Company.
+Added: As of December
+Added: 31, 2022 and 2021, the Company had amounts due to related parties of $ 26,613 .
+Added: The amounts are unsecured, non-interest bearing and
+Added: due on demand.
+Added: Debt to Equity
+Added: During the year
+Added: ended December 31, 2021 the Company recorded a debt to equity swap of $ 1,647,150 as additional paid in capital.
+Added: During the years
+Added: ended December 31, 2022 and 2021, the Company recorded management salaries of $ 576,000 and $ 558,000 , respectively, and stock-based
+Added: compensation bonuses of $ 107,600 and $ 1,037,568 , respectively.
+Added: As of December
+Added: 31, 2022 and 2021, the Company recorded and accrued management salaries of $ 79,628 and $ 92,229 , respectively.
+Added: NOTE 14 – COMMITMENTS
+Added: AND CONTINGENCIES
+Added: Long-term Contracts
+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 years ended December 31, 2021 and 2020, the
−Removed: Company incurred $ 37,823 and $ 18,400 , respectively.
+Added: the years ended December 31, 2022 and 2021, the Company incurred rent expense of $ 73,865 and $ 37,823 , respectively.
2020, we appointed Oscar Brito as an advisor to our Board of Directors and agreed to pay him $ 5,000 per month for such services.
6 unchanged sentences
of the Company’s common stock in connection with the services.
−Removed: NOTE 15 - SEGMENT
−Removed: At December 31, 2021 and 2020, the Company operates
−Removed: in one industry segment, telecommunication services, and two geographic segments, USA and Switzerland, where current assets and equipment
−Removed: are located .
−Removed: Operating Activities
−Removed: The following table shows operating activities information
−Removed: by geographic segment for the years ended December 31, 2021 and 2020:
−Removed: Year ended December 31, 2021
+Added: 31, 2022 and 2021, the Company operates in one industry segment, telecommunication services, and two geographic segments, USA and Switzerland,
+Added: where current assets and equipment are located .
+Added: The following
+Added: table shows operating activities information by geographic segment for the years ended December 31, 2022 and 2021:
+Added: December 31, 2022
NOTE 15 - SEGMENT - Schedule of Operating Activities
by Geographic Segment
+Added: $ ( 5,898,369 )
Cost of revenue
+Added: ( 5,898,369 )
Operating expenses
General and administration
−Removed: Operating income (loss)
+Added: Operating loss
( 3,190,117 )
1 unchanged sentence
Other income (expense)
+Added: ( 2,679,759 )
+Added: ( 2,674,101 )
Net income (loss)
1 unchanged sentence
$ ( 5,865,761 )
−Removed: Year ended December 31, 2020
+Added: December 31, 2021
Cost of revenue
1 unchanged sentence
General and administration
−Removed: Operating loss
−Removed: ( 3,172,042 )
−Removed: ( 3,212,015 )
−Removed: Other expense
−Removed: ( 3,356,881 )
+Added: Operating income (loss)
( 2,895,508 )
( 2,983,916 )
+Added: Other income (expense)
+Added: Net income (loss)
$ ( 3,793,015 )
$ ( 3,864,001 )
−Removed: Asset Information
−Removed: The following table shows asset information by geographic
−Removed: segment as of December 31, 2021 and 2020:
+Added: The following
+Added: table shows asset information by geographic segment as of December 31, 2022 and 2021:
December 31, 2022
14 unchanged sentences
Non-current liabilities
−Removed: NOTE 16 – SUBSEQUENT EVENTS .
−Removed: to December 31, 2020 and through the date that these financials were made available, the Company had the following subsequent events:
−Removed: March 31, 2022 the Company sold 2,000,000 common shares under a subscription agreement of our Regulation A offering statement for an
−Removed: aggregated amount of $ 1,000,000 .
−Removed: The shares were issued on April, 6, 2022.
+Added: SUBSEQUENT EVENTS .
+Added: Subsequent to
+Added: December 31, 2022 and through the date that these financials were made available, the Company had the following subsequent events:
+Added: Subsequent to December 31, 2022,
+Added: the Company issued 2,941,177
+Added: shares for exercise of warrants and received $ 400,000 .
Changes In and Disagreements
3 unchanged sentences
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.