UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒
Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended June 30, 2023
☐
Transition Report pursuant to 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from __________ to__________
Commission File Number: 000-55984
iQSTEL Inc.
(Exact name of registrant as specified in its charter)
Nevada
45-2808620
(State or other jurisdiction of incorporation or organization)
(IRS Employer Identification No.)
300 Aragon Avenue , Suite 375
Coral Gables , FL 33134
(Address of principal executive offices)
( 954 ) 951-8191
(Registrant’s telephone number)
_______________________________________________________
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of
the Act: None
Indicate by check mark whether the registrant (1)
has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements
for the past 90 days.
[X] Yes [ ] No
Indicate by check mark whether the registrant has
submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of
this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). [X]
Yes [ ] No
Indicate by check mark whether the registrant is a
large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See
the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and
"emerging growth company" in Rule 12b-2 of the Exchange Act.
☐ Large accelerated
filer
☐ Accelerated filer
☒ Non-accelerated
Filer
☒
Smaller reporting company
☐
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant
has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant
to Section 13(a) of the Exchange Act. [ ]
Indicate by check mark whether the registrant is a
shell company (as defined in Rule 12b-2 of the Exchange Act).
[ ] Yes [X] No
State the number of shares outstanding of each of
the issuer’s classes of common stock, as of the latest practicable date: 166,382,571 common shares as of August 14, 2023
1
Table of Contents
TABLE
OF CONTENTS
Page
PART
I – FINANCIAL INFORMATION
Item 1:
Financial Statements
3
Item 2:
Management’s Discussion and Analysis of Financial Condition and Results of Operations
4
Item 3:
Quantitative and Qualitative Disclosures About Market Risk
9
Item 4:
Controls and Procedures
9
PART
II – OTHER INFORMATION
Item 1:
Legal Proceedings
10
Item 1A:
Risk Factors
10
Item 2:
Unregistered Sales of Equity Securities and Use of Proceeds
10
Item 3:
Defaults Upon Senior Securities
10
Item 4:
Mine Safety Disclosures
10
Item 5:
Other Information
10
Item 6:
Exhibits
10
2
Table of Contents
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
Our unaudited consolidated financial statements included
in this Form 10-Q are as follows:
F-1
Consolidated Balance Sheets as of June 30, 2023 (unaudited) and December 31, 2022;
F-2
Consolidated Statements of Operations for the three and six months ended June 30, 2023 and 2022 (unaudited);
F-3
Consolidated Statements of Cash Flows for the six months ended June 30, 2023 and 2022 (unaudited); and
F-4
Consolidated Statements of Stockholder’s Equity as of June 30, 2023 and 2022.
F-5
Notes to Consolidated Financial Statements (unaudited).
These interim consolidated financial statements have been prepared
in accordance with accounting principles generally accepted in the United States of America for interim financial information and the
SEC instructions to Form 10-Q. In the opinion of management, all adjustments considered necessary for a fair presentation have been included.
Operating results for the interim period ended June 30, 2023 are not necessarily indicative of the results that can be expected for the
full year.
3
Table of Contents
iQSTEL INC
Consolidated Balance Sheets
(Unaudited)
June 30,
December 31,
2023
2022
ASSETS
Current Assets
Cash
$ 1,126,770
$ 1,329,389
Accounts receivable, net
4,944,938
4,209,125
Inventory
28,119
26,124
Due from related parties
426,529
326,324
Prepaid and other current assets
571,360
545,628
Total Current Assets
7,097,716
6,436,590
Property and equipment, net
473,534
401,021
Intangible asset
99,592
99,592
Goodwill
5,172,146
5,172,146
Deferred tax assets
454,704
440,135
Other asset
54,469
—
TOTAL ASSETS
$ 13,352,161
$ 12,549,484
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Accounts payable
2,702,104
2,254,636
Accrued and other current liabilities
2,660,369
2,482,352
Due to related parties
26,613
26,613
Loans payable - net of discount of $11,250 and $0, respectively
251,215
94,342
Loans payable - related parties
243,759
235,949
Convertible note - net of discount of $31,284 and $0, respectively
253,476
—
Derivative liabilities
774,954
1,357,787
Total Current Liabilities
6,912,490
6,451,679
Loans payable, non-current
102,418
108,150
Employee benefits, non-current
159,344
154,238
TOTAL LIABILITIES
7,174,252
6,714,067
Stockholders' Equity
Preferred stock: 1,200,000 authorized; $ 0.001 par value
Series A Preferred stock: 10,000 designated; $ 0.001 par value,
10,000 shares issued and outstanding, respectively
10
10
Series B Preferred stock: 200,000 designated; $ 0.001 par value,
21,000 shares issued and outstanding
21
21
Series C Preferred stock: 200,000 designated; $ 0.001 par value, No shares issued and outstanding
—
—
Common stock: 300,000,000 authorized; $ 0.001 par value
164,656,688 and 161,595,511 shares issued and outstanding, respectively
164,657
161,595
Additional paid in capital
31,791,446
31,136,120
Accumulated deficit
( 25,081,525 )
( 24,504,395 )
Accumulated other comprehensive loss
( 31,226 )
( 33,557 )
Equity attributed to stockholders of iQSTEL Inc.
6,843,383
6,759,794
Deficit attributable to noncontrolling interests
( 665,474 )
( 924,377 )
TOTAL STOCKHOLDERS' EQUITY
6,177,909
5,835,417
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$ 13,352,161
$ 12,549,484
The accompanying notes are
an integral part of these unaudited consolidated financial statements.
F- 1
Table of Contents
iQSTEL INC
Consolidated Statements
of Operations
(Unaudited)
Three Months Ended
Six Months Ended
June 30,
June 30,
2023
2022
2023
2022
Revenues
$ 32,824,829
$ 23,699,716
$ 57,491,358
$ 43,119,027
Cost of revenue
32,040,363
22,853,442
55,490,156
41,788,693
Gross profit
784,466
846,274
2,001,202
1,330,334
Operating expenses
General and administration
1,037,184
1,144,452
2,571,450
2,133,950
Total operating expenses
1,037,184
1,144,452
2,571,450
2,133,950
Operating loss
( 252,718 )
( 298,178 )
( 570,248 )
( 803,616 )
Other income (expense)
Other income
4,264
10,125
519
( 4,628 )
Other expenses
( 39,355 )
6,432
( 73,209 )
16,780
Interest expense
( 20,103 )
( 3,836 )
( 20,103 )
( 18,724 )
Change in fair value of derivative liabilities
146,268
—
342,575
—
Total other income (expense)
91,074
12,721
249,782
( 6,572 )
Net loss before provision for income taxes
( 161,644 )
( 285,457 )
( 320,466 )
( 810,188 )
Income taxes
—
—
—
—
Net loss
( 161,644 )
( 285,457 )
( 320,466 )
( 810,188 )
Less: Net income attributable to noncontrolling interests
52,301
65,723
256,664
95,962
Net loss attributed to stockholders of iQSTEL Inc.
$ ( 213,945 )
$ ( 351,180 )
$ ( 577,130 )
$ ( 906,150 )
Comprehensive income (loss)
Net loss
$ ( 161,644 )
$ ( 285,457 )
$ ( 320,466 )
$ ( 810,188 )
Foreign currency adjustment
2,993
( 1,023 )
4,570
( 1,407 )
Total comprehensive loss
( 158,651 )
$ ( 286,480 )
$ ( 315,896 )
$ ( 811,595 )
Less: Comprehensive income attributable to noncontrolling interests
53,767
65,222
258,903
95,273
Net comprehensive loss attributed to stockholders of iQSTEL Inc.
$ ( 212,418 )
$ ( 351,702 )
$ ( 574,799 )
$ ( 906,868 )
Basic and diluted loss per common share
$ ( 0.00 )
$ ( 0.00 )
$ ( 0.00 )
$ ( 0.01 )
Weighted average number of common shares outstanding - Basic and diluted
164,636,688
150,835,665
164,346,860
149,196,728
The accompanying notes are
an integral part of these unaudited consolidated financial statements.
F- 2
Table of Contents
iQSTEL INC
Consolidated Statements
of Changes in Stockholders’ Equity (Deficit)
For
the three and six months ended June 30, 2023 and 2022
(Unaudited)
Series
A Preferred Stock
Series
B Preferred Stock
Common
Stock
Shares
Amount
Shares
Amount
Shares
Amount
Additional
Paid in Capital
Accumulated
Deficit
Accumulated
Comprehensive Loss
Total
Non
Controlling Interest
Total
Stockholders' Deficit
Balance
- December 31, 2022
10,000
$ 10
21,000
$ 21
161,595,511
$ 161,595
$ 31,136,120
$ ( 24,504,395 )
$ ( 33,557 )
$ 6,759,794
$ ( 924,377 )
$ 5,835,417
Common
stock issued for warrant exercises
—
—
—
—
2,941,177
2,942
397,058
—
—
400,000
—
400,000
Common
stock issued for compensation
—
—
—
—
60,000
60
11,170
—
—
11,230
—
11,230
Resolution
of derivative liabilities upon exercise of warrant
—
—
—
—
—
—
240,258
—
—
240,258
—
240,258
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
804
804
773
1,577
Net
income (loss)
—
—
—
—
—
—
—
( 363,185 )
—
( 363,185 )
204,363
( 158,822 )
Balance
- March 31, 2023
10,000
$ 10
21,000
$ 21
164,596,688
$ 164,597
$ 31,784,606
$ ( 24,867,580 )
$ ( 32,753 )
$ 7,048,901
$ ( 719,241 )
$ 6,329,660
Common
stock issued for compensation
—
—
—
—
60,000
60
6,840
—
—
6,900
—
6,900
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
1,527
1,527
1,466
2,993
Net
income (loss)
—
—
—
—
—
—
—
( 213,945 )
—
( 213,945 )
52,301
( 161,644 )
Balance
- June 30, 2023
10,000
$ 10
21,000
$ 21
164,656,688
$ 164,657
$ 31,791,446
$ ( 25,081,525 )
$ ( 31,226 )
$ 6,843,383
$ ( 665,474 )
$ 6,177,909
Series
A Preferred Stock
Series
B Preferred Stock
Common
Stock
Shares
Amount
Shares
Amount
Shares
Amount
Additional
Paid in Capital
Accumulated
Deficit
Accumulated
Comprehensive Loss
Total
Non
Controlling Interest
Total
Stockholders’ Deficit
Balance
- December 31, 2021
10,000
$ 10
21,000
$ 21
147,477,358
$ 147,477
$ 25,842,982
$ ( 18,536,921 )
$ ( 36,658 )
$ 7,416,911
$ ( 996,013 )
$ 6,420,898
Common
stock issued for cash
—
—
—
—
2,000,000
2,000
998,000
—
—
1,000,000
—
1,000,000
Common
stock issued for compensation
—
—
—
—
60,000
60
41,079
—
—
41,139
—
41,139
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
( 196 )
( 196 )
( 188 )
( 3840
Net
income (loss)
—
—
—
—
—
—
—
( 554,970 )
—
( 554,970 )
30,239
( 524,731 )
Balance
- March 31, 2022
10,000
$ 10
21,000
$ 21
149,537,358
$ 149,537
$ 26,882,061
$ ( 19,091,891 )
$ ( 36,854 )
$ 7,902,884
$ ( 965,962 )
$ 6,936,922
Common
stock issued for compensation
—
—
—
—
60,000
60
30,430
—
—
30,490
—
30,490
Common
stock issued and to be issued for acquisition of subsidiaries
—
—
—
—
1,461,653
1,462
1,548,538
—
—
1,550,000
( 33,056 )
1,516,944
Common
stock issued for asset acquisition
—
—
—
—
500,000
500
324,500
—
—
325,000
—
325,000
Common
stock payable
—
—
—
—
—
—
18,900
—
—
18,900
—
18,900
Issuance
of common stock purchase option
—
—
—
—
—
—
500,000
—
—
500,000
—
500,000
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
( 522 )
( 522 )
( 501 )
( 1,023 )
Net
income (loss)
—
—
—
—
—
—
—
( 351,180 )
—
( 351,180 )
65,723
( 285,457 )
Balance
- June 30, 2022
10,000
$ 10
21,000
$ 21
151,559,011
$ 151,559
$ 29,304,429
$ ( 19,443,071 )
$ ( 37,376 )
$ 9,975,572
$ ( 933,796 )
$ 9,041,776
The accompanying notes are
an integral part of these unaudited consolidated financial statements.
F- 3
Table of Contents
iQSTEL INC
Consolidated Statements
of Cash Flows
(Unaudited)
Six Months Ended
June 30,
2023
2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 320,466 )
$ ( 810,188 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock based compensation
18,130
90,529
Depreciation and amortization
68,488
62,371
Amortization of debt discount
7,226
7,407
Change in fair value of derivative liabilities
( 342,575 )
—
Changes in operating assets and liabilities:
Accounts receivable
( 589,928 )
( 910,284 )
Inventory
( 1,995 )
—
Prepaid and other current assets
( 75,867 )
( 6,977 )
Due from related parties
46,631
47,832
Accounts payable
1,144,422
49,794
Accrued and other current liabilities
( 675,466 )
34,224
Net cash used in operating activities
( 721,400 )
( 1,435,292 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisitions of subsidiaries, net of cash acquired
—
( 1,564,132 )
Purchase of property and equipment
( 132,249 )
( 47,223 )
Advances of loan receivable - related parties
( 149,537 )
( 1,000 )
Collection of amounts due from related parties
2,700
100
Net cash used in investing activities
( 279,086 )
( 1,612,255 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from loans payable
150,000
—
Repayments of loans payable
( 9,006 )
( 232,018 )
Proceeds from common stock issued
—
1,100,000
Proceeds from exercise of warrants
400,000
—
Proceeds from convertible notes
250,000
—
Deposit for option
—
500,000
Net cash provided by financing activities
790,994
1,367,982
Effect of exchange rate changes on cash
6,873
( 9,311 )
Net change in cash
( 202,619 )
( 1,688,876 )
Cash, beginning of period
1,329,389
3,334,813
Cash, end of period
$ 1,126,770
$ 1,645,937
Supplemental cash flow information
Cash paid for interest
$ 6,600
$ 3,333
Cash paid for taxes
$ —
$ —
Non-cash transactions:
Common stock issued for asset acquisition
$ —
$ 325,000
Common stock issued for acquisitions of subsidiaries
$ —
$ 1,550,000
Resolution of derivative liabilities upon exercise of warrants
$ 240,258
$ —
The accompanying notes are
an integral part of these unaudited consolidated financial statements.
F- 4
Table of Contents
iQSTEL INC
Notes to the Unaudited
Consolidated Financial Statements
June 30, 2023
NOTE 1 -ORGANIZATION AND DESCRIPTION OF BUSINESS
Organization and Operations
iQSTEL Inc. (“iQSTEL”, “we”,
“us”, or the “Company”) was incorporated under the laws of the State of Nevada on June 24, 2011 , under
the name of B-Maven Inc. The Company changed its name to PureSnax International, Inc. on September 18, 2015; and more recently it changed
its name to iQSTEL Inc. on August 7, 2018.
The Company is a technology company with presence
in 13 countries and 56 employees that is offering leading-edge services through its four business divisions.
The Telecom Division, which represents the majority
of current operations and which also represents the source for all of the Company’s revenues, offers VoIP, SMS, proprietary Internet
of Things (IoT) solutions (www.iotsmartgas.com and www.iotsmarttank.com), and international fiber-optic connectivity through its subsidiaries:
Etelix.com USA, LLC, SwissLink Carrier AG, Smartbiz Telecom LLC, Whisl Telecom LLC, IoT Labs, LLC, and QGlobal SMS, LLC.
The Company’s developing Fintech Business Line
offers a complete Fintech ecosystem MasterCard Debit Card, US Bank Account (No SSN Needed), Mobile App/Wallet (Remittances, Mobile Top
Up). The Company’s Fintech subsidiary, Global Money One Inc., is to provide immigrants access to reliable financial services that
makes it easier to manage their money and stay connected with their families back home.
The Company’s developing BlockChain Platform
Business Line offers our proprietary Mobile Number Portability Application (MNPA) to serve the in-country portability needs through its
subsidiary, itsBchain, LLC.
The Company’s developing Electric Vehicle (EV)
Business Line offers electric motorcycles for work and recreational use in the USA, Spain, Portugal, Panama, Colombia, and Venezuela.
EVOSS is also working on the development of an EV Mid Speed Car to serve the niche of the 2nd car in the family.
NOTE 2 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The accompanying unaudited consolidated financial
statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim
financial statements and with the instructions to Form 10-Q and Regulation S-X of the United States Securities and Exchange Commission
(“SEC”). Accordingly, they do not contain all information and footnotes required by accounting principles generally accepted
in the United States of America (“GAAP”) for annual financial statements.
In the opinion of the Company’s management,
the accompanying unaudited interim consolidated financial statements contain all the adjustments necessary (consisting only of normal
recurring accruals) to present the financial position of the Company as of June 30, 2023 and the results of operations and cash flows
for the periods presented. The results of operations for the six months ended June 30, 2023 are not necessarily indicative of the operating
results for the full fiscal year or any future period. These unaudited consolidated financial statements should be read in conjunction
with the financial statements and related notes thereto included in the Company’s Annual Report on Form 10-K for the year ended
December 31, 2022 filed with the SEC on April 14, 2023.
Consolidation Policy
The consolidated financial statements of the Company
include the accounts of the Company and its owned subsidiaries, Etelix.com USA, LLC (“Etelix”), SwissLink Carrier AG (“Swisslink”),
itsBchain, LLC (“ItsBchain”), QGLOBAL SMS, LLC (“QGlobal”), IoT Labs, LLC (“IoT Labs”), Global Money
One Inc. (“Global Money One”), Whisl Telecom LLC (“Whisl”) and Smartbiz Telecom LLC (“Smartbiz”).
All significant intercompany balances and transactions have been eliminated in consolidation.
F- 5
Table of Contents
Use of Estimates
The preparation of the consolidated financial statements
in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the financial statements. The estimates and judgments will also affect
the reported amounts for certain revenues and expenses during the reporting period. Actual results could differ from these good faith
estimates and judgments.
Foreign Currency Translation and Re-measurement
The Company translates its foreign operations to U.S.
dollars in accordance with ASC 830, “ Foreign Currency Matters ”.
The functional currency and reporting currency of
Etelix, QGlobal, ItsBchain, IoT Labs, Whisl, Smartbiz and Global Money One is the U.S. dollar, while SwissLink’s functional currency
is the Swiss Franc (“CHF”).
SwissLink translates their records into U.S. dollars
as follows:
· Assets and liabilities at the
rate of exchange in effect at the balance sheet date;
· Equities at historical rate;
and
· Revenue and expense items at
the average rate of exchange prevailing during the period.
Adjustments arising from such translations are included
in accumulated other comprehensive income (loss) in stockholders’ equity.
Cash and Cash Equivalents
Cash and cash equivalents include cash in banks, money
market funds, and certificates of term deposits with maturities of less than three months from inception, which are readily convertible
to known amounts of cash and which, in the opinion of management, are subject to an insignificant risk of loss in value. The Company had no cash
equivalents at June 30, 2023 and December 31, 2022.
Accounts Receivable and Allowance for Uncollectible
Accounts
Substantially all of the Company’s accounts
receivable balance is related to trade receivables. Trade accounts receivable are recorded at the invoiced amount and do not bear interest.
The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in its existing accounts
receivable. Under the expected credit loss model, the Company reviews its allowance for doubtful accounts daily and past due balances
over 60 days and a specified amount is reviewed individually for collectability. Account balances are charged off after all means of collection
have been exhausted and the potential for recovery is considered remote. During the six months ended June 30, 2023 and 2022, the Company
recorded no bad debt expense.
Net Income (Loss) Per Share of Common Stock
The Company has adopted ASC 260, ”Earnings
per Share , ” which requires presentation of basic earnings per share on the face of the statements of operations
for all entities with complex capital structures and requires a reconciliation of the numerator and denominator of the basic earnings
per share computation. In the accompanying financial statements, basic loss per share is computed by dividing net loss by the weighted
average number of shares of common stock outstanding during the period. Diluted earnings per share is computed by dividing net income
by the weighted average number of shares of common stock and potentially dilutive outstanding shares of common stock during the period
to reflect the potential dilution that could occur from common shares issuable through contingent share arrangements, stock options and
warrants unless the result would be antidilutive. Dilutive potential common shares include outstanding warrants and Series B Preferred
stock, and these were excluded from the computation of diluted net loss per share as the result was anti-dilutive for the six months ended
June 30, 2023 and 2022.
F- 6
Table of Contents
Concentrations of Credit Risk
The Company’s financial instruments that are
exposed to concentrations of credit risk primarily consist of its cash and cash equivalents and related party payables. The Company places
its cash and cash equivalents with financial institutions of high creditworthiness. At times, its cash and cash equivalents with a particular
financial institution may exceed any applicable government insurance limits.
During the six months ended June 30, 2023, 23 customers
represented 87 % of our revenue compared to 8 customers representing 87 % of our revenue for the six months ended June
30, 2022.
Financial Instruments
The Company follows ASC 820, “ Fair Value
Measurements and Disclosures, ” which defines fair value as the exchange price that would 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 liability in an orderly transaction
between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market
participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s
own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable
inputs). The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active
markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the
fair value hierarchy are described below:
Level 1
Level 1 applies to assets or liabilities for which
there are quoted prices in active markets for identical assets or liabilities.
Level 2
Level 2 applies to assets or liabilities for which
there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities
in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less
active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated
by, observable market data.
Level 3
Level 3 applies to assets or liabilities for which
there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or
liabilities.
The carrying values of our financial instruments,
including, cash; accounts receivable; prepaid and other current assets; accounts payable; accrued liabilities and other current liabilities;
and due from/to related parties approximate their fair values due to the short-term maturities of these financial instruments.
Transactions involving related parties cannot be presumed
to be carried out on an arm’s-length basis, as the requisite conditions of competitive, free-market dealings may not exist. Representations
about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent
to those that prevail in arm’s-length transactions unless such representations can be substantiated. It is not, however, practical
to determine the fair value of amounts due to related parties due to their related party nature.
F- 7
Table of Contents
Derivative Financial Instruments
The Company does not use derivative instruments to
hedge exposures to cash flow, market or foreign currency risks. We evaluate all of our financial instruments to determine if such instruments
are derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for
as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes
in the fair value reported in the statements of operations. For stock-based derivative financial instruments, the Company used a Black-Scholes
valuation model to value the derivative instruments at inception and on subsequent valuation dates. The classification of derivative instruments,
including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative
liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement or conversion of
the instrument could be required within 12 months of the balance sheet date.
Revenue Recognition
The Company recognizes revenue from telecommunication
services in accordance with ASC 606, “ Revenue from Contracts with Customers.”
The Company recognizes revenue related to monthly
usage charges and other recurring charges during the period in which the telecommunication services are rendered, provided that persuasive
evidence of a sales arrangement exists, and collection is reasonably assured. Management considers persuasive evidence of a sales arrangement
to be a written interconnection agreement. The Company’s payment terms vary by client.
Recent Accounting Pronouncements
In June 2022, the FASB issued ASU 2022-03, ASC Subtopic
“ Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions. ”
These amendments clarify that a contractual restriction on the sale of an equity security is not considered part of the unit of account
of the equity security and, therefore, is not considered in measuring fair value. The amendments in this update are effective for public
business entities for fiscal years, including interim periods within those fiscal years, beginning after December 15, 2023. Early adoption
is permitted. The Company is currently assessing the impact of the adoption of this standard on its consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13, “ Financial
Instruments Credit Losses —Measurement of Credit Losses on Financial Instruments .” ASU 2016-13 requires a financial asset
(or group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected, which includes
the Company’s accounts receivable. This ASU is effective for the Company for reporting periods beginning after December 15, 2022.
The Company adopted this accounting pronouncement on January 1, 2023 and it did not have any impact to its financial statements.
The Company has reviewed all other recently
issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected
to cause a material impact on our financial statements.
F- 8
Table of Contents
NOTE 3 - GOING CONCERN
The Company's consolidated financial statements have
been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and liquidation
of liabilities in the normal course of business. The Company has suffered recurring losses from operations and does not have an established
source of revenues sufficient to cover its operating costs. These conditions raise substantial doubt about the Company’s ability
to continue as a going concern. The consolidated financial statements do not include any adjustments that might result from the outcome
of this uncertainty.
The ability of the Company to continue as a going
concern is dependent upon its ability to successfully accomplish its business plan and eventually attain profitable operations.
During the next year, the Company's foreseeable cash
requirements will relate to continual development of the operations of its business, maintaining its good standing in the industry and
continuing its marketing efforts. The Company may experience a cash shortfall and be required to raise additional capital.
Historically, the Company has relied upon funds from
its stockholders. Management may raise additional capital through future public or private offerings of the Company's stock or through
loans from private investors, although there can be no assurance that it will be able to obtain such financing. The Company's failure
to do so could have a material and adverse effect upon its operations and its stockholders.
NOTE 4 – PREPAID AND OTHER CURRENT ASSETS
Prepaid and other current assets as of June 30, 2023
and December 31, 2022 consisted of the following:
June 30,
December 31,
2023
2022
Other receivable
$ 153,918
$ 120,139
Prepaid expenses
14,040
26,600
Advance payment
21,000
21,000
Tax receivable
402
389
Deposit for acquisition of asset
362,000
357,500
Security deposit
20,000
20,000
Total
prepaid and other current assets
$ 571,360
$ 545,628
NOTE 5 – PROPERTY AND EQUIPMENT
Property and equipment as of June 30, 2023 and December
31, 2022 consisted of the following:
June 30,
December 31,
2023
2022
Telecommunication equipment
$ 349,064
$ 317,958
Telecommunication software
754,074
640,566
Other equipment
99,487
99,126
Total property and equipment
1,202,625
1,057,650
Accumulated depreciation and amortization
( 729,091 )
( 656,629 )
Total property and equipment
$ 473,534
$ 401,021
Depreciation expense for the six months ended June
30, 2023 and 2022 amounted to $ 68,488 and $ 62,371 , respectively.
F- 9
Table of Contents
NOTE 6 –LOANS PAYABLE
Loans payable as of June 30, 2023 and December 31,
2022 consisted of the following:
June 30,
December 31,
Interest
2023
2022
Term
rate
Martus
$ 97,465
$ 94,342
Note was issued on October 23, 2018 and due on January 2, 2024
5.0 %
Darlene Covid19
102,418
108,150
Note was issued on April 1, 2020 and due on March 31, 2025
0.0 %
Promissory note payable
165,000
—
Note was issued April 4, 2023 and due on April 4, 2024
24.0 %
Total
364,883
202,492
Less: Unamortized debt discount
( 11,250 )
—
Total loans payable
353,633
202,492
Less: Current portion of loans payable
( 251,215 )
( 94,342 )
Long-term loans payable
$ 102,418
$ 108,150
Loans payable - related parties as of June 30, 2023
and December 31, 2022 consisted of the following:
June 30,
December 31,
Interest
2023
2022
Term
rate
49% of Shareholder of SwissLink
$ 20,299
$ 19,649
Note is due on demand
0 %
49% of Shareholder of SwissLink
223,460
216,300
Note is due on demand
5 %
Total
243,759
235,949
Less: Current portion of loans payable
243,759
235,949
Long-term loans payable
$ —
$ —
During the six months ended June 30, 2023, the Company
borrowed from a third party totaling $ 165,000 , which includes original issue discount and financing costs of $ 15,000 .
During the six months ended June 30, 2023 and 2022,
the Company recorded interest expense of $ 9,460 and $ 18,724 and recognized amortization of discount, included in interest
expense, of $ 3,750 and $ 7,407 , respectively.
F- 10
Table of Contents
NOTE 7 – CONVERTIBLE NOTE
During the six months ended June 30, 2023, the Company
borrowed from a third party totaling $ 284,760 , which includes original issue discount and financing costs of $ 34,760 . The note is due
on June 1, 2024 and a one-time interest charge of 12 % shall be applied. Accrued, unpaid interest and outstanding principal shall be paid
in 10 payments each in the amount of $ 31,893.10 . The first payment shall be due on July 16, 2023 . The note is convertible at the option
of the holders at any time following an event of default, and the conversion price is 75% multiplied by the lowest trading price of Company’s
common stock during the 10 trading days prior to the conversion date.
During the six months ended June 30, 2023, the Company
recorded interest expense of $ 3,417 and recognized amortization of discount, included in interest expense, of $ 3,476 .
NOTE 8 – WARRANTS
On April 5, 2022, we entered
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
of Common Stock with an exercise price per share of $ 2.00 ; and an initial exercisable date on September 30, 2022 . The purchase
price of this option was $ 500,000 . The Company determined that the warrants had a fixed monetary value with a variable number of
shares at inception and categorized the warrants as a liability in the accompanying consolidated financial statements.
The Holder and the Company agreed that the Holder
had the right and the obligation to exercise, on a cashless basis, $1,000,000 of the Options not later than October 15, 2022 . Thereafter,
the Holder shall undertake to exercise not less than (i) $ 400,000 of the Options on a “cash basis” not later than
the later of (y) November 14, 2022 or (z) the date on which there is an effective registration statement permitting the issuance
of the Option 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 later than the latest of (x) thirty (30) days following the exercise of the Option under subsection (i), above, (y) December
14, 2022, or (z) the date on which there is an effective registration statement permitting the issuance of the Option Shares to or resale
of the Option Shares by the Holder. From and after the occurrence of the three above-referenced exercises, each additional exercise of
Options hereunder shall be in an amount not less than $ 200,000 and exercised only on a cash basis.
The Holder’s obligation to exercise each specified
portion of this option on the specific dates above is subject to the volume-weighted average price (“VWAP”, market value),
being not less than $0.20 per share on the relevant option exercise date. Adjusted option shares at VWAP of $0.20 shall be 48,000,000
shares .
A summary of activity regarding warrants issued as
follows:
Warrants Outstanding
Weighted Average
Weighted Average Remaining
Warrants
Exercise Price
Contractual life (in years)
Outstanding, December 31, 2022
23,112,575
$ 0.17
0.75
Granted
—
—
—
Increase in number of warrants by VWAP
5,262,465
0.14
—
Exercised
( 2,941,177 )
0.14
0.70
Forfeited/canceled
—
—
—
Outstanding, June 30, 2023
25,433,863
$ 0.14
0.25
F- 11
Table of Contents
NOTE 9 – DERIVATIVE LIABILITIES
Fair Value Assumptions Used in Accounting for Derivative
Liabilities
ASC 815, “ Derivatives and Hedging ,”
requires we assess the fair market value of derivative liabilities at the end of each reporting period and recognize any change in the
fair market value as other income or expense.
The Company determined our derivative liabilities
to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the fair value as of June 30, 2023. The Black-Scholes
model requires six basic data inputs: the exercise or strike price, time to expiration, the risk-free interest rate, the current stock
price, the estimated volatility of the stock price in the future, and the dividend rate. Changes to these inputs could produce a significantly
higher or lower fair value measurement.
For the six months ended June 30, 2023 and year ended
December 31, 2022, the estimated fair values of the liabilities measured on a recurring basis are as follows:
Six
months ended
Year
ended
June
30
December
31,
2023
2022
Expected term
0.25 - 0.75 years
0.75 - 1.49 years
Expected average volatility
77 % - 118 %
83 % - 152 %
Expected dividend yield
—
—
Risk-free interest rate
4.67 % - 5.43 %
0.06 % - 4.73 %
The following table summarizes the changes in the
derivative liabilities during the six months ended June 30, 2023 and 2022:
Fair
Value Measurements Using Significant Observable Inputs (Level 3)
Balance - December 31, 2022
$
1,357,787
Settled on issuance of common stock
( 240,258
)
Change in fair value of the warrant
( 342,575
)
Balance – June 30, 2023
$
774,954
The following table summarizes the change in fair
value of derivative liabilities included in the income statement for the six months ended June 30, 2023 and 2022, respectively.
Six months
ended
June 30,
2023
2022
Addition
of new derivatives recognized as loss on derivatives
$ —
$ —
Revaluation
of derivative liabilities
( 342,575 )
—
(Gain)
on change in fair value of derivative liability
$ ( 342,575 )
$ —
F- 12
Table of Contents
NOTE 10 – STOCKHOLDERS’ EQUITY
The Company’s authorized capital consists of 300,000,000 shares
of common stock with a par value of $ 0.001 per share.
Series A Preferred Stock
On November 3, 2020, pursuant to Article III of our
Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series A Preferred Stock, consisting
of up 10,000 shares, par value $ 0.001 . Under the Certificate of Designation, holders of Series A Preferred Stock will
participate on an equal basis per-share with holders of our common stock in any distribution upon winding up, dissolution, or liquidation.
Holders of Series A Preferred Stock are entitled to vote together with the holders of our common stock on all matters submitted to stockholders
at a rate of 51% of the total vote of stockholders.
The rights of the holders of Series A Preferred Stock
are defined in the relevant Certificate of Designation filed with the Nevada Secretary of State on November 3, 2020.
As of June 30, 2023 and December 31, 2022, 10,000 shares
of Series A Preferred Stock were issued and outstanding.
Series B Preferred Stock
On November 11, 2020, pursuant to Article III of our
Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series B Preferred Stock, consisting
of up 200,000 shares, par value $ 0.001 . Under the Certificate of Designation, holders of Series B Preferred Stock
will receive a liquidation preference of $81 per share in any distribution upon winding up, dissolution, or liquidation of the Company
before junior security holders, as provided in the designation. Holders of Series B Preferred Stock are entitled to receive as, when,
and if declared by the Board of Directors, dividends in kind at an annual rate equal to twenty four percent (24%) of $81 per share for
each of the then outstanding shares of Series B Preferred Stock, calculated on the basis of a 360-day year consisting of twelve 30-day
months. Holders of Series B Preferred Stock do not have voting rights but may convert into common stock after twelve months from the issuance
date, at a conversion rate of one thousand (1,000) shares of Common Stock for every one (1) share of Series B Preferred Stock. Upon conversion,
the shares are subject to a one-year restriction on sales into the market of no more than 5% previous month’s stock liquidity.
As of June 30, 2023 and December 31, 2022, 21,000 shares
of Series B Preferred Stock were issued and outstanding.
Series C Preferred Stock
On January 7, 2021, pursuant to Article III of our
Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series C Preferred Stock, consisting
of up 200,000 shares, par value $ 0.001 . Under the Certificate of Designation, holders of Series C Preferred Stock
will rank junior to the Series B Preferred Stock, but on par with common stock and Series A Preferred Stock in any distribution upon winding
up, dissolution, or liquidation of the company, as provided in the designation. The holders of shares of Series C Preferred Stock have
no dividend rights except as may be declared by the Board in its sole and absolute discretion, out of funds legally available for that
purpose. Holders of Series C Preferred Stock do not have voting rights but may convert into common stock after twenty four months from
the issuance date, at a conversion rate of one thousand (1,000) shares of Common Stock for every one (1) share of Series C Preferred Stock.
Upon conversion, the shares are subject to a one-year restriction on sales into the market of no more than 5% previous month’s stock
liquidity.
F- 13
Table of Contents
The rights of the holders of Series C Preferred Stock
are defined in the relevant Certificate of Designation filed with the Nevada Secretary of State on January 7, 2021.
As of June 30, 2023 and December 31, 2022, no Series
C Preferred Stock was issued or outstanding.
Common Stock
During the six months ended June 30, 2023, the Company
issued 3,061,177 shares of common stock, valued at fair market value on issuance as follows:
· 120,000 shares for compensation
to our directors valued at $ 18,130 ; and
· 2,941,177 shares for exercise
of warrants for $ 400,000 .
As of June 30, 2023 and December 31, 2022, 164,656,688 and 161,595,511 shares
of common stock were issued and outstanding, respectively.
NOTE 11 - RELATED PARTY TRANSACTIONS
Due from related parties
As of June 30, 2023 and December 31, 2022, the Company
had amounts due from related parties of $ 426,529 and $ 326,324 , respectively. The loans are unsecured, non-interest bearing
and due on demand.
Due to related parties
As of June 30, 2023 and December 31, 2022, the Company
had amounts due to related parties of $ 26,613 . The amounts are unsecured, non-interest bearing and due on demand.
Employment agreements
During the six months ended June 30, 2023 and 2022,
the Company recorded management salaries of $ 288,000 and $ 270,000 and stock-based compensation bonuses of $ 18,130 and $ 71,629 ,
respectively.
As of June 30, 2023 and December 31, 2022, the Company
recorded and accrued management salaries of $ 129,627 and $ 79,628 , respectively.
NOTE 12 – COMMITMENTS AND CONTINGENCIES
Leases and Long-term Contracts
The Company has not entered into any long-term leases,
contracts or commitments. The Company leases facilities which the term is 12 months . For the six months ended June 30, 2023 and 2022,
the Company incurred rent expense of $ 2,137 and $ 38,645 , respectively.
F- 14
Table of Contents
NOTE 13 - SEGMENTS
At December 31, 2022 and 2021, the Company operates
in one industry segment, telecommunication services, and two geographic segments, USA and Switzerland, where current assets and equipment
are located .
Operating Activities
The following table shows operating activities information
by geographic segment for the six months ended June 30, 2023 and 2022:
Three months ended June 30, 2023
NOTE 13 - SEGMENT - Schedule of Operating Activities
by Geographic Segment
USA
Switzerland
Elimination
Total
Revenues
$ 32,960,138
1,334,080
$ ( 1,469,389 )
$ 32,824,829
Cost of revenue
32,359,937
1,149,815
( 1,469,389 )
32,040,363
Gross profit
600,201
184,265
—
784,466
Operating expenses
General and administration
845,485
191,699
—
1,037,184
Operating loss
( 245,284 )
( 7,434 )
—
( 252,718 )
Other income (expense)
98,224
( 7,150 )
—
91,074
Net loss
$ ( 147,060 )
$ ( 14,584 )
$ —
$ ( 161,644 )
Three
months ended June 30, 2022
USA
Switzerland
Elimination
Total
Revenues
$ 23,059,647
1,236,823
$ ( 596,754 )
$ 23,699,716
Cost of revenue
22,418,046
1,032,150
( 596,754 )
22,853,442
Gross profit
641,601
204,673
—
846,274
Operating expenses
General and administration
921,793
222,659
—
1,144,452
Operating loss
( 280,192 )
( 17,986 )
—
( 298,178 )
Other income (expense)
13,314
( 593 )
—
12,721
Net loss
$ ( 266,878 )
$ ( 18,579 )
$ —
$ ( 285,457 )
F- 15
Table of Contents
Six
months ended June 30, 2023
USA
Switzerland
Elimination
Total
Revenues
$ 57,807,809
2,681,515
$ ( 2,997,966 )
$ 57,491,358
Cost of revenue
56,185,823
2,302,299
( 2,997,966 )
55,490,156
Gross profit
1,621,986
379,216
—
2,001,202
Operating expenses
General and administration
2,196,441
375,009
—
2,571,450
Operating (loss) income
( 574,455 )
4,207
—
( 570,248 )
Other income (expense)
273,179
( 23,397 )
—
249,782
Net loss
$ ( 301,276 )
$ ( 19,190 )
$ —
$ ( 320,466 )
Six
months ended June 30, 2022
USA
Switzerland
Elimination
Total
Revenues
$ 41,534,760
2,262,903
$ ( 678,636 )
$ 43,119,027
Cost of revenue
40,611,998
1,855,331
( 678,636 )
41,788,693
Gross profit
922,762
407,572
—
1,330,334
Operating expenses
General and administration
1,703,093
430,857
—
2,133,950
Operating loss
( 780,331 )
( 23,285 )
—
( 803,616 )
Other income (expense)
( 16,527 )
9,955
—
( 6,572 )
Net loss
$ ( 796,858 )
$ ( 13,330 )
$ —
$ ( 810,188 )
Asset Information
The following table shows asset information by geographic
segment as of June 30, 2023 and December 31, 2022:
June 30, 2023
USA
Switzerland
Elimination
Total
Assets
Current assets
$ 6,381,103
$ 1,425,799
$ ( 709,186 )
$ 7,097,716
Non-current assets
$ 11,670,900
$ 768,107
$ ( 6,184,562 )
$ 6,254,445
Liabilities
Current liabilities
$ 5,519,606
$ 2,102,070
$ ( 709,186 )
$ 6,912,490
Non-current liabilities
$ —
$ 261,762
$ —
$ 261,762
December 31, 2022
USA
Switzerland
Elimination
Total
Assets
Current assets
$ 6,496,354
$ 1,172,889
$ ( 1,232,653 )
$ 6,436,590
Non-current assets
$ 11,646,662
$ 650,794
$ ( 6,184,562 )
$ 6,112,894
Liabilities
Current liabilities
$ 5,967,729
$ 1,716,603
$ ( 1,232,653 )
$ 6,451,679
Non-current liabilities
$ —
$ 262,388
$ —
$ 262,388
NOTE 14 – SUBSEQUENT EVENTS .
Management has evaluated subsequent events through
the date these consolidated financial statements were available to be issued. Based on our evaluation no material events have occurred
that require disclosure.
F- 16
Table of Contents
Item 2. Management’s Discussion and Analysis
of Financial Condition and Results of Operations
Forward-Looking Statements
Certain statements, other than purely historical
information, including estimates, projections, statements relating to our business plans, objectives, and expected operating results,
and the assumptions upon which those statements are based, are “forward-looking statements” within the meaning of the Private
Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange
Act of 1934. These forward-looking statements generally are identified by the words “believes,” “project,” “expects,”
“anticipates,” “estimates,” “intends,” “strategy,” “plan,” “may,”
“will,” “would,” “will be,” “will continue,” “will likely result,” and similar
expressions. We intend such forward-looking statements to be covered by the safe-harbor provisions for forward-looking statements contained
in the Private Securities Litigation Reform Act of 1995, and are including this statement for purposes of complying with those safe-harbor
provisions. Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties which
may cause actual results to differ materially from the forward-looking statements. Our ability to predict results or the actual effect
of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on our operations and future
prospects on a consolidated basis include, but are not limited to: changes in economic conditions, legislative/regulatory changes, availability
of capital, interest rates, competition, and generally accepted accounting principles. These risks and uncertainties should also be considered
in evaluating forward-looking statements and undue reliance should not be placed on such statements. We undertake no obligation to update
or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise. Further information
concerning our business, including additional factors that could materially affect our financial results, is included herein and in our
other filings with the SEC.
Overview
iQSTEL Inc. (the “Company”) (OTC Pink: IQST) (www.iqstel.com) is a technology company with presence in 13 countries and 56
employees that is offering leading-edge services through its four business divisions.
Our Telecom Division, which
represents the majority of current operations and which also represents the source for all of our revenues for the financial periods presented
in this Prospectus, offers VoIP, SMS, proprietary Internet of Things (IoT) solutions (www.iotsmartgas.com and www.iotsmarttank.com), and
international fiber-optic connectivity through its subsidiaries: Etelix (www.etelix.com), SwissLink Carrier (www.swisslink-carrier.com),
Smartbiz Telecom (www.smartbiztel.com), Whisl Telecom (www.whisl.com), IoT Labs (www.iotlabs.mx), and QGlobal SMS (www.qglobalsms.com).
Our developing Fintech Business
Line (www.globalmoneyone.com) (www.maxmo.vip) offers a complete Fintech ecosystem MasterCard Debit Card, US Bank Account (No SSN Needed),
Mobile App/Wallet (Remittances, Mobile Top Up). Our Fintech subsidiary, Global Money One, is to provide immigrants access to reliable
financial services that makes it easier to manage their money and stay connected with their families back home.
Our developing BlockChain
Platform Business Line (www.itsbchain.com) offers our proprietary Mobile Number Portability Application (MNPA) to serve the in-country
portability needs through its subsidiary, itsBchain.
Our developing Electric Vehicle
(EV) Business Line (www.evoss.net) offers electric motorcycles for work and recreational use in the USA, Spain, Portugal, Panama, Colombia,
and Venezuela. EVOSS is also working on the development of an EV Mid Speed Car to serve the niche of the 2nd car in the family.
The information contained on our websites
is not incorporated by reference into this Quarterly Report on Form 10-Q and should not be considered part of this or any other report
filed with the SEC.
4
Table of Contents
Results of Operations
Revenues
Our total revenue reported for the three months ended
June 30, 2023 was $32,824,829, compared with $23,699,716 for the three months ended June 30, 2022. These numbers reflect an increase of
38.50% quarter over quarter on our consolidated revenues. Our total revenue reported for the six months ended June 30, 2023 was $57,491,358,
compared with $43,119,027 for the six months ended June 30, 2022; an increase of 33.33%.
When looking at the numbers by subsidiary,
we have the following breakout for the three and six months ended June 30, 2023 compared to the three and six months ended June 30, 2022:
Revenue for the Three Months Ended June
Revenue for the Six Months Ended June
Subsidiary
2023
2022
2023
2022
Etelix.com USA, LLC
$ 10,692,139
$ 6,042,991
$ 15,041,124
$ 11,957,291
SwissLink Carrier AG
1,273,004
1,236,823
2,548,289
2,262,903
QGlobal LLC
211,258
46,439
296,309
155,635
IoT Labs LLC
17,215,267
14,393,805
32,476,549
26,763,540
Smartbiz Telecom
2,935,867
921,410
6,327,107
921,410
Whisl Telecom
497,294
1,058,248
801,980
1,058,248
$ 32,824,829
$ 23,699,716
$ 57,491,358
$ 43,119,027
The increase in revenue is due to an increment in the commercial efforts
and the result of commercial synergies amongst all companies. Third-party revenues recognized at Whisl decreased, as this company further
focused its efforts to serve as the platform to develop new business for the other subsidiaries. Intercompany revenues recognized by Whisl
that were eliminated during the three and six months ended June 30, 2023 were $814,762 and $1,731,700, respectively.
The continued growth of our revenue is the result
of the development of our business strategy, which includes the strengthening of our commercial and operating activities and new acquisitions.
Cost of Revenue
Our total cost of revenue for the three months ended
June 30, 2023 increased to $32,040,363, compared with $22,853,442 for the three months ended June 30, 2022. Our total cost of revenue
for the six months ended June 30, 2023 increased to $55,490,156, compared with $41,788,693 for the six months ended June 30, 2022.
When looking at the numbers by subsidiary, we have
the following breakout for the three and six months ended June 30, 2023 compared to the three and six months ended June 30, 2022:
Cost of Revenue for the Three Months Ended June
Cost of Revenue for the Six Months Ended June
Subsidiary
2023
2022
2023
2022
Etelix.com USA, LLC
$ 10,019,546
$ 5,821,776
$ 13,784,019
$ 11,626,271
SwissLink Carrier AG
1,055,418
1,032,150
2,159,275
1,855,331
QGlobal LLC
142,330
32,473
193,879
122,471
IoT Labs LLC
17,211,748
14,303,959
32,090,649
26,521,536
Smartbiz Telecom
3,125,835
831,419
6,209,129
831,419
Whisl Telecom
485,486
831,665
1,053,205
831,665
$ 32,040,363
$ 22,853,442
$ 55,490,156
$ 41,788,693
Our cost of revenue consists of direct charges from
vendors that the Company incurs to deliver services to its customers. These costs primarily consist of usage charges for calls and SMS
terminated in vendor’s network.
The behavior in the costs shows a logical correlation
with the behavior of the revenue commented above. We have reached a higher volume of sales and every additional unit sold (minutes and
SMS) has its corresponding termination cost.
5
Table of Contents
Gross Margin
The Consolidated Gross Margin for the six months ended
June 30, 2023 was 3.48%, which compared to 3.09% for the six months ended June 30, 2022 represents an increase in our consolidated Gross
Margin of 12.62%.
Operating Expenses
Operating expenses decreased to $1,037,184 for the
three months ended June 30, 2023 from $1,144,452 for the three months ended June 30, 2022. Operating expenses increased to $2,571,450
for the six months ended June 30, 2023 from $2,133,950 for the six months ended June 30, 2022. The detail by major category for the six
months ended June 30, 2023 and 2022 is reflected in the table below.
Six Months Ended June 30,
2023
2022
Salaries, Wages and Benefits
$ 881,830
$ 828,764
Technology
185,975
101,036
Professional Fees
586,726
349,842
Legal & Regulatory
110,179
43,116
Travel & Events
102,356
29,831
Public Cost
18,083
16,832
Advertising
405,537
373,600
Bank Services and Fees
25,709
91,961
Depreciation and Amortization
68,488
62,371
Office, Facility and Other
160,010
164,967
Insurances
8,427
—
Sub Total
2,553,320
2,062,320
Stock-based compensation
18,130
71,630
Total Operating Expense
$ 2,571,450
$ 2,133,950
When looking
at the numbers by subsidiary, we have the following breakout for the six months ended June 30, 2023 compared to the six months ended June
30, 2022:
Six Months Ended June 30,
2023
2022
Difference
iQSTEL
$ 1,027,793
$ 1,039,299
$ (11,506 )
Etelix
207,309
193,587
13,722
Swisslink
375,008
430,856
(55,848 )
ItsBchain
22,019
453
21,566
QGlobal
119,035
73,935
45,100
IoT Labs
115,013
119,919
(4,906 )
Global Money One
60,799
84,777
(23,978 )
Smartbiz Telecom
316,129
55,873
260,256
Whisl Telecom
328,345
135,251
193,094
$ 2,571,450
$ 2,133,950
$ 437,500
During the six months ended June 30, 2022 we were
consolidating Whisl from May 6 to June 30 and Smartbiz from June 1 to June 30 as a result of the Q2 2022 acquisitions. Both subsidiaries
were consolidated for the full six-month periods ended June 30, 2023, which explains the significant increase of expenses in those two
subsidiaries and the overall increase in the expenses for the six months ended June 30, 2023 compared to the same period in 2022.
6
Table of Contents
Operating Income
The Company showed negative Operating Income for the
three months ended June 30, 2023 of $252,718 compared with a negative result of $298,178 for the three months ended June 30, 2022.
The Company showed negative Operating Income for the
six months ended June 30, 2023 of $570,248 compared with a negative result of $803,616 for the six months ended June 30, 2022.
The decrease of the numbers for the three and the
six-month periods mentioned above shows a positive trend in the operating results, and Company management is forecasting positive operating
income for the year ending December 31, 2023.
Our Telecom Division, the division presently generating
revenue, has positive Operating Income. The expenses of our pre-revenue companies are set at the minimum required to finish the development
of the product/services prior to market launch. Management implemented a process that intends to reduce future general and administrative
expenses of iQSTEL to a maximum of $400,000 per quarter.
Telecom
Division
Pre-revenue
companies
iQSTEL
Consolidated
Three
Months Ended June 30, 2023
Six
Months Ended June 30, 2023
Three
Months Ended June 30, 2023
Six
Months Ended June 30, 2023
Three
Months Ended June 30, 2023
Six
Months Ended June 30, 2023
Three
Months Ended June 30, 2023
Six
Months Ended June 30, 2023
Revenues
32,824,829
57,491,358
—
—
—
—
32,824,829
57,491,358
Cost
of revenue
32,040,363
55,490,156
—
—
—
—
32,040,363
55,490,156
Gross
profit
784,466
2,001,202
—
—
—
—
784,466
2,001,202
Operating
expenses
General
and administration
646,362
1,460,839
27,580
82,818
363,241
1,027,793
1,037,183
2,571,450
Total
Operating Expenses
646,362
1,460,839
27,580
82,818
363,241
1,027,793
1,037,183
2,571,450
Operating income/(loss)
138,104
540,363
(27,580 )
(82,818 )
(363,241 )
(1,027,793 )
(252,717 )
(570,248 )
Other Expenses/Other Income
We had other income of $91,074 for the three months
ended June 30, 2023, as compared with other income of $12,721 for the same period ended 2022. We had other income of $249,782 for the
six months ended June 30, 2023, as compared with other expenses of $6,572 for the same period ended 2022. The increase in other income
is mainly due to the positive change in the fair value of derivative liabilities.
Net Loss
We finished the three months ended June 30, 2023 with
a loss of $161,644, as compared to a loss of $285,457 during the three months ended June 30, 2022. We finished the six months ended June
30, 2023 with a loss of $320,466, as compared to a loss of $810,188 during the six months ended June 30, 2022. When comparing the results
year over year, these numbers show a significant improvement, as the fundamentals of the Company are getting stronger quarter after quarter
leading to our goal of generating positive net income.
7
Table of Contents
Liquidity and Capital Resources
As of June 30, 2023, we had total current assets of
$7,097,716 and current liabilities of $6,912,490, resulting in a positive working capital of $185,226. This compares with the negative
working capital of $15,089 at December 31, 2022.
Our operating activities used $721,400 in the six
months ended June 30, 2023 as compared with $1,435,292 used in operating activities in the six months ended June 30, 2022. Our negative
operating cash flow for both periods is a result of our net loss and changes in operating assets and liabilities.
Investing activities used $279,086 for
the six months ended June 30, 2023 compared to $1,612,255 used during the same period of year 2022. For the six months ended June 30,
2023 the uses of funds in investing activities consisted primarily of the purchases of property and equipment for $132,249 and Payment
of loan receivable - related parties for $149,537.
Financing activities provided $790,994 in the six
months ended June 30, 2023 compared with $1,367,982 provided in the six months ended June 30, 2022. Our positive financing cash flow in
2023 is mainly the result of proceeds from loans, warrant exercises, and proceeds from convertible notes. Our positive financing cash
flow in 2022 is mainly the result of proceeds from the issuance of common stock and the payment of an option.
Our cash balance as of June 30, 2023 was $1,126,770
compared to $1,329,389 at December 31, 2022.
Our current
financial condition has improved significantly with a positive working capital. However, we intend to fund operations through increased
sales and debt and/or equity financing arrangements to strengthen our liquidity and capital resources. We also plan to seek additional
financing in public and private equity offering to secure funding for operations. There can be no assurance that we will be successful
in raising additional funding. If we are not able to secure additional funding, the implementation of our business plan will be impaired.
There can be no assurance that such additional financing will be available to us on acceptable terms or at all.
Inflation
Although our operations are influenced by general
economic conditions, we do not believe that inflation had a material effect on our results of operations during the six-month period ended
June 30, 2023.
Critical Accounting Polices
A “critical
accounting policy” is one which is both important to the portrayal of a company’s financial condition and results, and requires
management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of
matters that are inherently uncertain.
Our accounting
policies are discussed in detail in the footnotes to our financial statements included in this Quarterly Report on Form 10-Q for the six
months ended June 30, 2023; however, we consider our critical accounting policies to be those related to allowance for doubtful accounts,
valuation of long-lived assets, and income taxes. Management bases its estimates and judgments on historical experience and other factors
that are believed to be reasonable under the circumstances. Actual results may differ from these estimates under different assumptions
or conditions. See the Consolidated Financial Statements in this Quarterly Report for a complete discussion of our significant accounting
policies.
Off Balance Sheet Arrangements
As of June 30, 2023, there were no off-balance sheet
arrangements.
Recent Accounting Pronouncements
We do not expect the adoption of recently issued accounting
pronouncements to have a significant impact on our results of operation, financial position, or cash flow.
8
Table of Contents
Item 3. Quantitative and Qualitative Disclosures
About Market Risk
We are a smaller reporting company and are not required
to provide the information under this item pursuant to Regulation S-K.
Item 4. Controls and Procedures
Disclosure Controls and Procedures - Our
management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our
disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934,
as amended (the “Exchange Act”) as of the end of the period covered by this report.
These controls are designed to ensure that information
required to be disclosed in the reports we file or submit pursuant to the Securities Exchange Act of 1934 is recorded, processed, summarized
and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission, and that such information
is accumulated and communicated to our management, including our CEO and CFO, as appropriate, to allow timely decisions regarding required
disclosure.
Based on this evaluation, our CEO and CFO have concluded
that our disclosure controls and procedures were ineffective as of June 30, 2023. Our management
identified the following material weaknesses in our internal control over financial reporting, which are indicative of many small companies
with small staff: (i) inadequate segregation of duties and effective risk assessment; and (ii) insufficient written policies and procedures
for accounting and financial reporting with respect to the requirements and application of both US GAAP and SEC guidelines.
We believe that our financial statements presented
in this quarterly report on Form 10-Q fairly present, in all material respects, our financial position, results of operations, and cash
flows for all periods presented herein.
Inherent Limitations - Our
management, including our Chief Executive Officer and Chief Financial Officer, do not expect that our disclosure controls and procedures
will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute,
assurance that the objectives of the control system are met. The design of any system of controls is based in part upon certain assumptions
about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under
all potential future conditions. Further, the design of a control system must reflect the fact that there are resource constraints, and
the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation
of controls can provide absolute assurance that all control issues and instances of fraud, if any, within our company have been detected.
These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdown can occur because
of simple error or mistake. In particular, many of our current processes rely upon manual reviews and processes to ensure that neither
human error nor system weakness has resulted in erroneous reporting of financial data.
Changes in Internal Control over Financial Reporting -
There were no changes in our internal control over financial reporting during the six-month period ended June 30, 2023, which were identified
in conjunction with management’s evaluation required by paragraph (d) of Rules 13a-15 and 15d-15 under the Exchange Act, that have
materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
9
Table of Contents
PART II – OTHER INFORMATION
Item 1. Legal Proceedings
We are not a party to any material pending legal proceeding. We are not
aware of any pending legal proceeding to which any of our officers, directors, or any beneficial holders of 5% or more of our voting securities
are adverse to us or have a material interest adverse to us.
Item 1A: Risk Factors
See Risk Factors contained in our Form 10-K filed with the SEC on April
14, 2023.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
The information set forth below relates to our issuances
of securities without registration under the Securities Act of 1933 in reliance on Section 4(a)(2) of the Securities Act, and/or Regulation
D promulgated thereunder.
During the six months ended June 30, 2023, the Company
issued 3,061,177 shares of common stock, valued at fair market value on issuance as follows:
· 120,000 shares for compensation
to our directors valued at $18,130; and
· 2,941,177 shares for exercise
of warrants for $400,000.
Item 3. Defaults upon Senior Securities
None
Item 4. Mine Safety Disclosures
N/A
Item 5. Other Information
None
Item 6. Exhibits
Exhibit Number
Description of Exhibit
31.1**
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2 **
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1 **
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101**
The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2023 formatted in Extensible Business Reporting Language (XBRL).
**Provided herewith
10
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on August 14, 2023 on its behalf by the undersigned thereunto duly authorized.
IQSTEL INC.
/s/Leandro Iglesias
Leandro Iglesias
Principal Executive Officer
/s/ Alvaro Quintana Cardona
Alvaro Quintana Cardona
Principal Financial and Accounting Officer
11
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.