UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒
Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended September 30, 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: 171,529,630 common shares as of November 14, 2023
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
8
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
Item 1. Financial Statements
Our unaudited consolidated financial statements included
in this Form 10-Q are as follows:
F-1
Consolidated Balance Sheets as of September 30, 2023 (unaudited) and December 31, 2022;
F-2
Consolidated Statements of Operations for the three and nine months ended September 30, 2023 and 2022 (unaudited);
F-3
Consolidated Statements of Cash Flows for the nine months ended September 30, 2023 and 2022 (unaudited); and
F-4
Consolidated Statements of Stockholder’s Equity as for the three and nine months ended September 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 September 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)
September 30,
December 31,
2023
2022
ASSETS
Current Assets
Cash
$ 2,001,320
$ 1,329,389
Accounts receivable, net
7,635,615
4,209,125
Inventory
27,121
26,124
Due from related parties
427,194
326,324
Prepaid and other current assets
1,696,944
545,628
Total Current Assets
11,788,194
6,436,590
Property and equipment, net
463,036
401,021
Intangible asset
99,592
99,592
Goodwill
5,172,146
5,172,146
Deferred tax assets
444,504
440,135
Other asset
156,388
—
TOTAL ASSETS
$ 18,123,860
$ 12,549,484
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Accounts payable
4,014,529
2,254,636
Accrued and other current liabilities
5,204,219
2,482,352
Due to related parties
26,613
26,613
Loans payable - net of discount of $7,500 and $0, respectively
252,779
94,342
Loans payable - related parties
238,291
235,949
Convertible note - net of discount of $20,856 and $0, respectively
177,666
—
Derivative liabilities
—
1,357,787
Total Current Liabilities
9,914,097
6,451,679
Loans payable, non-current
91,018
108,150
Employee benefits, non-current
155,909
154,238
TOTAL LIABILITIES
10,161,024
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,
31,080 and 21,000 shares issued and outstanding, respectively
31
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
170,231,395 and 161,595,511 shares issued and outstanding, respectively
170,232
161,595
Additional paid in capital
34,350,837
31,136,120
Accumulated deficit
( 25,960,018 )
( 24,504,395 )
Accumulated other comprehensive loss
( 33,485 )
( 33,557 )
Equity attributed to stockholders of iQSTEL Inc.
8,527,607
6,759,794
Deficit attributable to noncontrolling interests
( 564,771 )
( 924,377 )
TOTAL STOCKHOLDERS' EQUITY
7,962,836
5,835,417
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$ 18,123,860
$ 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
Nine Months Ended
September 30,
September 30,
2023
2022
2023
2022
Revenues
$ 39,757,203
$ 21,936,634
$ 97,248,561
$ 65,055,661
Cost of revenue
38,728,682
20,621,674
94,218,838
62,410,367
Gross profit
1,028,521
1,314,960
3,029,723
2,645,294
Operating expenses
General and administration
957,768
1,256,147
3,529,218
3,390,097
Total operating expenses
957,768
1,256,147
3,529,218
3,390,097
Operating income (loss)
70,753
58,813
( 499,495 )
( 744,803 )
Other income (expense)
Other income
2,607
43,219
3,126
38,591
Other expenses
( 32,505 )
( 71,027 )
( 105,714 )
( 54,247 )
Interest expense
( 34,219 )
( 3,693 )
( 54,322 )
( 22,417 )
Change in fair value of derivative liabilities
39,273
—
381,848
—
Total other income (expense)
( 24,844 )
( 31,501 )
224,938
( 38,073 )
Net income (loss) before provision for income taxes
45,909
27,312
( 274,557 )
( 782,876 )
Income taxes
—
—
—
—
Net income (loss)
45,909
27,312
( 274,557 )
( 782,876 )
Less: Net income attributable to noncontrolling interests
107,922
96,175
364,586
192,137
Net loss
attributed to iQSTEL Inc.
$ ( 62,013 )
$ ( 68,863 )
$ ( 639,143 )
$ ( 975,013 )
Dividend on Series
B Preferred Stock
( 816,480 )
—
( 816,480 )
—
Net loss attributed to stockholders of iQSTEL Inc.
$ ( 878,493 )
$ ( 68,863 )
$ ( 1,455,623 )
$ ( 975,013 )
Comprehensive income (loss)
Net income (loss)
$ 45,909
$ 27,312
$ ( 274,557 )
$ ( 782,876 )
Foreign currency adjustment
( 4,428 )
( 1,096 )
142
( 2,503 )
Total comprehensive income (loss)
$ 41,481
$ 26,216
$ ( 274,415 )
$ ( 785,379 )
Less: Comprehensive income attributable to noncontrolling interests
105,753
95,638
364,656
190,911
Net comprehensive loss attributed to iQSTEL Inc.
$ ( 64,272 )
$ ( 69,422 )
$ ( 639,071 )
$ ( 976,290 )
Basic and diluted loss per common share
$ ( 0.01 )
$ ( 0.00 )
$ ( 0.01 )
$ ( 0.01 )
Weighted average number of common shares outstanding - Basic and diluted
168,185,122
151,750,426
165,640,341
150,057,315
The accompanying notes are
an integral part of these unaudited consolidated financial statements.
F- 2
Table of Contents
iQSTEL INC
Consolidated Statements
of Changes in Stockholders’ Equity (Deficit)
For the three and nine
months ended September 30, 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
B Preferred stock issued as dividend
—
—
10,080
10
—
—
816,470
( 816,480 )
—
—
—
—
Common
stock issued for compensation
—
—
—
—
60,000
60
12,755
—
—
12,815
—
12,815
Common
stock issued for warrant exercises
—
—
—
—
5,514,707
5,515
994,485
—
—
1,000,000
—
1,000,000
Resolution
of derivative liabilities upon exercise of warrant
—
—
—
—
—
—
735,681
—
—
735,681
—
735,681
Dividend
to non-controlling interest
—
—
—
—
—
—
—
—
—
—
( 5,050 )
( 5,050 )
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
( 2,259 )
( 2,259 )
( 2,169 )
( 4,428 )
Net
income (loss)
—
—
—
—
—
—
—
( 62,013 )
—
( 62,013 )
107,922
45,909
Balance - September 30,
2023
10,000
$ 10
31,080
$ 31
170,231,395
$ 170,232
$ 34,350,837
$ ( 25,960,018 )
$ ( 33,485 )
$ 8,527,607
$ ( 564,771 )
$ 7,962,836
Series
A Preferred Stock
Series
B Preferred Stock
Common
Stock
Shares
Amount
Shares
Amount
Shares
Amount
Additional
Paid in Capital
Accumulated
Deficit
Accumulated
Comprehensive Loss
Total
Non
Controlling Interest
Total
Stockholders’ Equity
Balance
- December 31, 2021
10,000
$ 10
21,000
$ 21
147,477,358
$ 147,477
$ 25,842,982
$ ( 18,536,921 )
$ ( 36,658 )
$ 7,416,911
$ ( 996,013 )
$ 6,420,898
Common
stock issued for cash
—
—
—
—
2,000,000
2,000
998,000
—
—
1,000,000
—
1,000,000
Common
stock issued for compensation
—
—
—
—
60,000
60
41,079
—
—
41,139
—
41,139
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
( 196 )
( 196 )
( 188 )
( 384 )
Net
income (loss)
—
—
—
—
—
—
—
( 554,970 )
—
( 554,970 )
30,239
( 524,731 )
Balance
- March 31, 2022
10,000
$ 10
21,000
$ 21
149,537,358
$ 149,537
$ 26,882,061
$ ( 19,091,891 )
$ ( 36,854 )
$ 7,902,884
$ ( 965,962 )
$ 6,936,922
Common
stock issued for compensation
—
—
—
—
60,000
60
30,430
—
—
30,490
—
30,490
Common
stock issued and to be issued for acquisition of subsidiaries
—
—
—
—
1,461,653
1,462
1,548,538
—
—
1,550,000
( 33,056 )
1,516,944
Common
stock issued for asset acquisition
—
—
—
—
500,000
500
324,500
—
—
325,000
—
325,000
Common
stock payable
—
—
—
—
—
—
18,900
—
—
18,900
—
18,900
Warrant
granted
—
—
—
—
—
—
500,000
—
—
500,000
—
500,000
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
( 522 )
( 522 )
( 501 )
( 1,023 )
Net
income (loss)
—
—
—
—
—
—
—
( 351,180 )
—
( 351,180 )
65,723
( 285,457 )
Balance
- June 30, 2022
10,000
$ 10
21,000
$ 21
151,559,011
$ 151,559
$ 29,304,429
$ ( 19,443,071 )
$ ( 37,376 )
$ 9,975,572
$ ( 933,796 )
$ 9,041,776
Common
stock issued for compensation
—
—
—
—
60,000
60
20,440
—
—
20,500
—
20,500
Common
stock issued for settlement of debt
—
—
—
—
161,367
161
80,513
—
—
80,674
—
80,674
Common
stock issued for asset acquisition
—
—
—
—
50,000
50
32,450
—
—
32,500
—
32,500
Foreign
currency translation adjustments
—
—
—
—
—
—
—
—
( 559 )
( 559 )
( 537 )
( 1,096 )
Net
income (loss)
—
—
—
—
—
—
—
( 68,863 )
—
( 68,863 )
96,175
27,312
Balance
- September 30, 2022
10,000
$ 10
21,000
$ 21
151,830,378
$ 151,830
$ 29,437,832
$ ( 19,511,934 )
$ ( 37,935 )
$ 10,039,824
$ ( 838,158 )
$ 9,201,666
The accompanying notes are
an integral part of these unaudited consolidated financial statements.
F- 3
Table of Contents
iQSTEL INC
Consolidated Statements
of Cash Flows
(Unaudited)
Nine Months Ended
September 30,
2023
2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 274,557 )
$ ( 782,876 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock based compensation
30,945
111,029
Bad debt expense
1,344
26,299
Depreciation and amortization
103,246
91,221
Amortization of debt discount
21,404
7,407
Change in fair value of derivative liabilities
( 381,848 )
—
Changes in operating assets and liabilities:
Accounts receivable
( 3,422,703 )
( 832,263 )
Inventory
( 997 )
( 26,124 )
Prepaid and other current assets
( 1,057,311 )
( 31,714 )
Due from related parties
69,948
( 5,143 )
Accounts payable
2,604,856
( 97,373 )
Accrued and other current liabilities
1,870,972
50,636
Net cash used in operating activities
( 434,701 )
( 1,488,901 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisitions of subsidiaries, net of cash acquired
—
( 1,814,132 )
Purchase of property and equipment
( 164,715 )
( 86,491 )
Advances of amounts due from related parties
( 189,767 )
( 1,000 )
Collection of amounts due from related parties
13,899
400
Net cash used in investing activities
( 340,583 )
( 1,901,223 )
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
1,150,000
—
Proceeds from convertible notes
250,000
—
Deposit for option
—
500,000
Repayment of convertible
notes
( 86,238 )
—
Net cash provided by financing activities
1,454,756
1,367,982
Effect of exchange rate changes on cash
( 7,541 )
( 17,690 )
Net change in cash
671,931
( 2,039,832 )
Cash, beginning of period
1,329,389
3,334,813
Cash, end of period
$ 2,001,320
$ 1,294,981
Supplemental cash flow information
Cash paid for interest
$ 25,941
$ 3,333
Cash paid for taxes
$ —
$ —
Non-cash transactions:
Series B Preferred
stock issued as dividend
$ 816,480
—
Common stock issued for asset acquisition
$ —
$ 357,500
Common stock issued for acquisitions of subsidiaries
$ —
$ 1,550,000
Common stock issued
for conversion of debt
$ —
$ 80,674
Resolution of derivative liabilities upon exercise of warrants
$ 975,939
$ —
The accompanying notes are
an integral part of these unaudited consolidated financial statements.
F- 4
Table of Contents
iQSTEL INC
Notes to the Unaudited
Consolidated Financial Statements
September 30, 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 19 countries and 70 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 September 30, 2023 and the results
of operations and cash flows for the periods presented. The results of operations for the nine months ended September 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.
F- 5
Table of Contents
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.
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 September 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 nine
months ended September 30, 2023 and 2022, the Company recorded bad debt expense of $1,344 and $26,299, respectively.
F- 6
Table of Contents
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 nine months ended September 30, 2023 and 2022.
Concentrations
of Credit Risk
The Company’s
financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and cash equivalents and related
party payables. The Company places its cash and cash equivalents with financial institutions of high creditworthiness. At times, its cash
and cash equivalents with a particular financial institution may exceed any applicable government insurance limits.
During the nine
months ended September 30, 2023, 11 customers represented 87.8 % of our revenue compared to 10 customers represented 87 % of our
revenues for the nine months ended September 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.
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.
F- 8
Table of Contents
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 September 30, 2023 and December 31, 2022 consisted of the following:
September 30,
December 31,
2023
2022
Other receivable
$ 176,121
$ 120,139
Prepaid expenses
871,930
26,600
Advance payment
21,000
21,000
Tax receivable
393
389
Deposit for acquisition of asset
357,500
357,500
Subscription receivable
250,000
—
Security deposit
20,000
20,000
Total
prepaid and other current assets
$ 1,696,944
$ 545,628
NOTE 5 – PROPERTY
AND EQUIPMENT
Property and
equipment as of September 30, 2023 and December 31, 2022 consisted of the following:
September 30,
December 31,
2023
2022
Telecommunication equipment
$ 360,813
$ 317,958
Telecommunication software
762,887
640,566
Other equipment
99,346
99,126
Total property and equipment
1,223,046
1,057,650
Accumulated depreciation and amortization
( 760,010 )
( 656,629 )
Total property and equipment
$ 463,036
$ 401,021
Depreciation
expense for the nine months ended September 30, 2023 and 2022 amounted to $ 103,246 and $ 91,221 , respectively.
F- 9
Table of Contents
NOTE 6 –LOANS
PAYABLE
Loans payable
as of September 30, 2023 and December 31, 2022 consisted of the following:
September 30,
December 31,
2023
2022
Term
Interest
rate
Martus
$ 95,279
$ 94,342
Note was issued on October 23, 2018 and due on January 2, 2024
5.0 %
Darlene Covid19
91,018
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
351,297
202,492
Less: Unamortized debt discount
( 7,500 )
—
Total loans payable
343,797
202,492
Less: Current portion of loans payable
( 252,779 )
( 94,342 )
Long-term loans payable
$ 91,018
$ 108,150
Loans payable
- related parties as of September 30, 2023 and December 31, 2022 consisted of the following:
September 30,
December 31,
2023
2022
Term
Interest
rate
49% of Shareholder of SwissLink
$ 19,844
$ 19,649
Note is due on demand
0 %
49% of Shareholder of SwissLink
218,447
216,300
Note is due on demand
5 %
Total
238,291
235,949
Less: Current portion of loans payable
238,291
235,949
Long-term loans payable
$ —
$ —
During the nine
months ended September 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 nine
months ended September 30, 2023 and 2022, the Company recorded interest expense of $ 19,250 and $ 22,417 and recognized
amortization of discount, included in interest expense, of $ 7,500 and $ 7,406 , respectively.
F- 10
Table of Contents
NOTE 7 – CONVERTIBLE
NOTE
During the nine
months ended September 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 beginning 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 nine
months ended September 30, 2023, the Company recorded interest expense of $ 13,668 and recognized amortization of discount, included
in interest expense, of $ 13,904 .
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
Shares
Weighted
Average Exercise Price
Weighted
Average Remaining 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
( 10,294,119 )
0.14
0.70
Expired
( 18,080,921 )
—
—
Outstanding, September 30, 2023
—
$ —
—
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 September 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 nine
months ended September 30, 2023 and year ended December 31, 2022, the estimated fair values of the liabilities measured on a recurring
basis are as follows:
Nine
months ended
Year
ended
September
30,
December
31,
2023
2022
Expected term
0.00 - 0.75 years
0.75 - 1.49 years
Expected average volatility
18 % - 187 %
83 % - 152 %
Expected dividend yield
—
—
Risk-free interest rate
4.67 % - 5.55 %
0.06 % - 4.73 %
The following
table summarizes the changes in the derivative liabilities during the nine months ended September 30, 2023:
Fair Value Measurements Using Significant Observable
Inputs (Level 3)
Balance - December 31, 2022
$ 1,357,787
Settled on issuance of common stock
( 975,939 )
Change in fair value of the warrant
( 381,848 )
Balance - September 30, 2023
$ —
The following
table summarizes the change in fair value of derivative liabilities included in the income statement for the nine months ended September
30, 2023 and 2022, respectively.
Nine months ended
September 30,
2023
2022
Addition of new derivatives recognized as loss on derivatives
$ —
$ —
Revaluation of derivative liabilities
( 381,848 )
—
(Gain) on change in fair value of derivative liability
$ ( 381,848 )
$ —
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 September
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.
In August 2023,
the Company declared and issued 10,080 shares Series B stock to our management as dividends, valued at $816,480.
As of September
30, 2023 and December 31, 2022, 31,080 and 21,000 shares of Series B Preferred Stock were issued and outstanding, respectively.
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 September
30, 2023 and December 31, 2022, no Series C Preferred Stock was issued or outstanding.
Common Stock
During the nine
months ended September 30, 2023, the Company issued 8,635,884 shares of common stock, valued at fair market value on issuance
as follows:
• 180,000
shares for compensation to our directors valued at $ 30,945 ; and
• 8,455,884
shares for exercise of warrants for $ 1,150,000 .
As of September
30, 2023 and December 31, 2022, 170,231,395 and 161,595,511 shares of common stock were issued and outstanding, respectively.
Subscription
receivable
On September
29, 2023, 1,838,235 warrants were exercised; however, the Company received cash of $ 250,000 and issued 1,838,235 shares in October 2023.
As of September 30, 2023, the Company recorded subscription receivable of $ 250,000 in prepaid and other current assets.
NOTE 11 -
RELATED PARTY TRANSACTIONS
Due from
related parties
As of September
30, 2023 and December 31, 2022, the Company had amounts due from related parties of $ 427,194 and $ 326,324 , respectively.
The loans are unsecured, non-interest bearing and due on demand.
Due to related
parties
As of September
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 nine
months ended September 30, 2023 and 2022, the Company recorded management salaries of $ 402,000 and $ 405,000 and stock-based
compensation bonuses of $ 30,945 and $ 92,130 , respectively.
As of September
30, 2023 and December 31, 2022, the Company recorded and accrued management salaries of $ 65,627 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 nine months ended September 30, 2023 and 2022, the Company incurred rent expense
of $ 4,048 and $ 56,405 , respectively.
F- 14
Table of Contents
NOTE 13 -
SEGMENTS
At September
30, 2023 and December 31, 2022, the Company operates in one industry segment, telecommunication services, and two geographic segments,
USA and Switzerland, where current assets and equipment are located .
Operating
Activities
The following
table shows operating activities information by geographic segment for the three and nine months ended September 30, 2023 and 2022:
Three months
ended September 30, 2023
NOTE 13 - SEGMENT
- Schedule of Operating Activities by Geographic Segment
USA
Switzerland
Elimination
Total
Revenues
$ 39,390,527
1,498,054
$ ( 1,131,378 )
$ 39,757,203
Cost of revenue
38,593,585
1,266,475
( 1,131,378 )
38,728,682
Gross profit
796,942
231,579
—
1,028,521
Operating expenses
General and administration
770,467
187,301
—
957,768
Operating income
26,475
44,278
—
70,753
Other expense
( 23,893 )
( 951 )
—
( 24,844 )
Net income
$ 2,582
$ 43,327
$ —
$ 45,909
Three
months ended September 30, 2022
USA
Switzerland
Elimination
Total
Revenues
$ 22,364,201
1,291,688
$ ( 1,719,255 )
$ 21,936,634
Cost of revenue
21,226,541
1,114,388
( 1,719,255 )
20,621,674
Gross profit
1,137,660
177,300
—
1,314,960
Operating expenses
General and administration
1,089,194
166,953
—
1,256,147
Operating income
48,466
10,347
—
58,813
Other expense
( 29,411 )
( 2,090 )
—
( 31,501 )
Net income
$ 19,055
$ 8,257
$ —
$ 27,312
F- 15
Table of Contents
Nine
months ended September 30, 2023
USA
Switzerland
Elimination
Total
Revenues
$ 97,198,336
4,179,569
$ ( 4,129,344 )
$ 97,248,561
Cost of revenue
94,779,408
3,568,774
( 4,129,344 )
94,218,838
Gross profit
2,418,928
610,795
—
3,029,723
Operating expenses
General and administration
2,966,908
562,310
—
3,529,218
Operating income (loss)
( 547,980 )
48,485
—
( 499,495 )
Other income (expense)
249,286
( 24,348 )
—
224,938
Net income (loss)
$ ( 298,694 )
$ 24,137
$ —
$ ( 274,557 )
Nine
months ended September 30, 2022
USA
Switzerland
Elimination
Total
Revenues
$ 63,898,961
3,554,591
$ ( 2,397,891 )
$ 65,055,661
Cost of revenue
61,838,539
2,969,719
( 2,397,891 )
62,410,367
Gross profit
2,060,422
584,872
—
2,645,294
Operating expenses
General and administration
2,792,287
597,810
—
3,390,097
Operating loss
( 731,865 )
( 12,938 )
—
( 744,803 )
Other income (expense)
( 45,938 )
7,865
—
( 38,073 )
Net loss
$ ( 777,803 )
$ ( 5,073 )
$ —
$ ( 782,876 )
Asset
Information
The following
table shows asset information by geographic segment as of September 30, 2023 and December 31, 2022:
September 30, 2023
USA
Switzerland
Elimination
Total
Assets
Current assets
$ 10,859,240
$ 1,693,166
$ ( 764,212 )
$ 11,788,194
Non-current assets
$ 11,757,803
$ 762,425
$ ( 6,184,562 )
$ 6,335,666
Liabilities
Current liabilities
$ 8,338,475
$ 2,339,834
$ ( 764,212 )
$ 9,914,097
Non-current liabilities
$ 140
$ 246,787
$ —
$ 246,927
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 19 countries and 70 employees that is offering leading-edge services through
its 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,
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.
Our Artificial Intelligence
(AI)-Enhanced Metaverse Division (information and content) is currently developing a groundbreaking white-label solution designed specifically
for corporations, businesses, and the telecommunications industry. Delivering a full suite of immersive content services, creating a
comprehensive virtual experience that can be accessed through the Web or our proprietary mobile apps. The features include up to four
simultaneous video screens for versatile content presentation, various virtual halls such as the main hall, home hall, auditorium, exhibition
space, shopping center, and meeting rooms. Stands for mobile application downloads, clickable gates for immediate purchasing, and direct
communication tools are seamlessly integrated to foster collaboration, engagement, and interactivity. It goes beyond traditional virtual
spaces by utilizing cutting-edge AI technology. This ensures video conferencing and real-time communication with other users within the
Metaverse, offering our customers a collective and fully immersive experience that caters to diverse needs such as content acquisition,
entertainment, and shared virtual experiences. It is a future-ready platform that encourages creativity, connectivity, and collaboration
like never before.
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
September 30, 2023 was $39,757,203, compared with $21,936,634 for the three months ended September 30, 2022. These numbers reflect an
increase of 81.24% quarter over quarter on our consolidated revenues. Our total revenue reported for the nine months ended September 30,
2023 was $97,248,561, compared with $65,055,661 for the nine months ended September 30, 2022. These numbers reflect an increase of 49.49%
year over year on our consolidated revenues.
When looking at the numbers by subsidiary, we have
the following breakout for the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022:
Revenue
Nine Months Ended
Subsidiary
September 30, 2023
September 30, 2022
Etelix.com USA, LLC
$ 25,635,273
$ 17,510,601
SwissLink Carrier AG
4,179,569
3,554,591
QGlobal LLC
780,934
317,594
IoT Labs LLC
53,279,140
39,733,761
Smartbiz Telecom
14,102,902
3,712,432
Whisl Telecom
3,400,087
2,624,573
Sub-total
$ 101,377,905
$ 67,453,552
Inter-company sales
(4,129,344 )
(2,397,891 )
$ 97,248,561
$ 65,055,661
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 the synergies
among all our subsidiaries.
Cost of Revenues
Our total cost of revenues for the three months ended
September 30, 2023 increased to $38,728,682, compared with $20,621,674 for the three months ended September 30, 2022. Our total cost of
revenues for the nine months ended September 30, 2023 increased to $94,218,838, compared with $62,410,367 for the nine months ended September
30, 2022.
When looking at the numbers by subsidiary, we have
the following breakout for the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022:
Cost of Revenue
Nine Months Ended
Subsidiary
September 30, 2023
September 30, 2022
Etelix.com USA, LLC
$ 25,364,275
$ 16,818,292
SwissLink Carrier AG
3,568,774
2,969,719
QGlobal LLC
516,018
236,402
IoT Labs LLC
52,665,861
39,356,735
Smartbiz Telecom
13,435,881
3,330,051
Whisl Telecom
2,797,373
2,097,059
Sub-total
$ 98,348,182
$ 64,808,258
Inter-company sales
(4,129,344 )
(2,397,891 )
$ 94,218,838
$ 62,410,367
5
Table of Contents
Our cost of revenues consists of direct charges from
vendors that the Company incurs to deliver services to its customers. These costs primarily consist of usage charges for calls and SMS
terminated in vendor’s network.
The behavior in the costs shows a logical correlation
with the behavior of the revenue commented above. We have reached a higher volume of sales and every additional unit sold (minutes and
SMS) has its corresponding termination cost.
Gross Profit
The gross profit for the three months ended September
30, 2023 decreased to $1,028,521 from $1,314,960 for the same period of year 2022. However, for the nine months ended September 30, 2023
the gross profit increased to $3,029,723 from $2,645,294 for the same period of year 2022.
When looking at the numbers by subsidiary,
we have the following breakout for the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022:
Gross Margin
Nine Months Ended
Subsidiary
September 30, 2023
September 30, 2022
Etelix.com USA, LLC
$
270,998
$
692,309
SwissLink Carrier AG
610,795
584,872
QGlobal LLC
264,916
81,192
IoT Labs LLC
613,279
377,026
Smartbiz Telecom
667,021
382,381
Whisl Telecom
602,714
527,514
$
3,029,723
$
2,645,294
Operating Expenses
Operating expenses decreased to $957,768 for the three
months ended September 30, 2023 from $1,256,147 for the three months ended September 30, 2022. But more importantly than comparing year
2023 with year 2022, we must highlight how the Operating Expenses have been decreasing every quarter during 2023, from $1,534,266 in the
first quarter, to $1,037,184 in the second quarter and to $957,768 in this third quarter.
Operating expenses increased to $3,529,218 for the
nine months ended September 30, 2023 from $3,390,097 for the nine months ended September 30, 2022. The details by major category for the
nine months ended September 30, 2023 and 2022 is reflected in the table below:
Nine Months Ended September 30,
2023
2022
Salaries, Wages and Benefits
$ 1,218,946
$ 1,239,271
Technology
273,786
188,950
Professional Fees
821,780
475,143
Legal and Regulatory
168,908
199,768
Bad Debt Expense
1,344
26,299
Travel and Events
119,845
55,281
Public Cost
28,526
24,122
Advertising
535,193
486,153
Insurances
10,543
7,328
Bank Services and Fees
44,136
27,109
Financial Expenses
—
134,608
Depreciation and Amortization
103,246
91,221
Penalties and Settlements
—
110,767
Office, Facility and Other
172,020
231,947
Sub Total
3,498,273
3,297,967
Stock-based compensation
30,945
92,130
Total Operating Expense
$ 3,529,218
$ 3,390,097
6
Table of Contents
The main reasons for the overall increase in operating
expenses for the nine months ended September 30, 2023 compared to the same period of 2022 is due to the increase in the professional fees.
When looking at the numbers by subsidiary,
we have the following breakout for the nine months ended September 30, 2023 compared to the nine months ended September 30, 2022:
Nine Months Ended September 30,
2023
2022
Difference
iQSTEL
$ 1,346,415
1,382,701
-36,286
Etelix
256,616
326,432
-69,816
SwissLink
562,310
597,810
-35,500
ItsBchain
28,945
12,653
16,292
QGlobal
184,698
133,532
51,166
IoT Labs
112,033
185,736
-73,703
Global Money One
47,759
109,627
-61,868
Smartbiz Telecom
526,079
246,268
279,811
Whisl Telecom
464,363
395,338
69,025
$ 3,529,218
3,390,097
139,121
Operating Income
The Operating Income increased to $70,753 for the
three months ended September 30, 2023 from $58,813 for the three months ended September 30, 2022.
When comparing these values for the nine months ended
September 30, 2023 with the same period in 2022, we also see an improvement going from a negative result of $744,803 in 2022, to a much
smaller loss in 2023 of $499,495.
Despite the operating loss incurred during the nine
months ended September 30, 2023, the Company has shown a positive evolution during year 2023 from an Operating loss of $317,530 in the
first quarter, to a loss of $252,718 in the second quarter, to a third quarter Operating Income of $70,753.
Other Expenses/Other Income
We had other income of $224,938 for the nine months
ended September 30, 2023, as compared with other expenses of $38,073 for the same period ended 2022. The difference between the compared
periods in due to a positive change in fair value of derivative liabilities of $381,848.
Net Income/Loss
We finished the three months ended September 30, 2023
with a net income of $45,909, as compared to $27,312 during the three months ended September 30, 2022, which represent an increase of
68%. We also finished the nine months ended September 30, 2023 with a smaller loss of $274,557, as compared to a loss of $782,876 during
the nine months ended September 30, 2022.
Liquidity and Capital Resources
As of September 30, 2023, we had total current assets
of $11,788,194 and current liabilities of $9,914,097, resulting in a positive working capital of $1,874,097. This compares with a negative
working capital of $15,089 at December 31, 2022.
Our operating activities used $434,701 in the nine
months ended September 30, 2023 as compared with $1,488,901 used in operating activities in the nine months ended September 30, 2022.
7
Table of Contents
Investing activities used $340,583 for the nine
months ended September 30, 2023. Uses of funds in investing activities were primarily for the advances of amounts due from related parties
of $189,767 and the purchase of property and equipment for $164,715.
Financing activities provided $1,454,756 in the nine
months ended September 30, 2023 compared with $1,367,982 provided in the nine months ended September 30, 2022. Our positive financing
cash flow in 2023 was largely the result of the proceeds from the exercise of warrants of $1,150,000.
Our current
financial condition has improved significantly with a positive working capital of $1,874,097 and
a cash position of $ 2,001,320 as of September 30, 2023. 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 a private equity offering to secure funding for operations. There can be no assurance that we will be
successful in raising additional funding. If we are not able to secure additional funding, the implementation of our business plan will
be impaired. There can be no assurance that such additional financing will be available to us on acceptable terms or at all.
Inflation
Although our operations are influenced by general
economic conditions, we do not believe that inflation had a material effect on our results of operations during the nine-month period
ended September 30, 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 nine months ended September 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 September 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.
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.
8
Table of Contents
Item 4. Controls and Procedures
Disclosure Controls and Procedures - Our
management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our
disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934,
as amended (the “Exchange Act”) as of the end of the period covered by this report.
These controls are designed to ensure that information
required to be disclosed in the reports we file or submit pursuant to the Securities Exchange Act of 1934 is recorded, processed, summarized
and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission, and that such information
is accumulated and communicated to our management, including our CEO and CFO, as appropriate, to allow timely decisions regarding required
disclosure.
Based on this evaluation, our CEO and CFO have concluded
that our disclosure controls and procedures were ineffective as of September 30, 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 nine-month period ended September
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 proceedings. 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.
During the nine
months ended September 30, 2023, the Company issued 8,635,884 shares of common stock, valued at fair market value on issuance
as follows:
• 180,000
shares for compensation to our directors valued at $30,945; and
• 8,455,884
shares for exercise of warrants for $1,150,000.
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 September 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 November 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.