iQSTEL Inc. - Form 10-Q - June 30, 2025
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, 2025
☐
Transition Report pursuant to 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from __________ to__________
Commission File Number: 001-42644
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:
Title of each class
Trading symbol
Name of each exchange on which registered
Common Stock
IQST
The Nasdaq Stock Market LLC
(The Nasdaq Capital Market)
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: 3,607,267 common shares as of August 14, 2025
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
13
Item 4:
Controls and Procedures
13
PART
II – OTHER INFORMATION
Item 1:
Legal Proceedings
15
Item 1A:
Risk Factors
15
Item 2:
Unregistered Sales of Equity Securities and Use of Proceeds
15
Item 3:
Defaults Upon Senior Securities
15
Item 4:
Mine Safety Disclosures
15
Item 5:
Other Information
15
Item 6:
Exhibits
16
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, 2025 (unaudited) and December 31, 2024;
F-2
Consolidated Statements of Operations for the three and six months ended June 30, 2025 and 2024 (unaudited);
F-3
Consolidated Statements of Stockholder’s Equity for the three and six months ended June 30, 2025 and 2024 (unaudited).
F-4
Consolidated Statements of Cash Flows for the six months ended June 30, 2025 and 2024 (unaudited); and
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, 2025 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,
2025
2024
ASSETS
Current Assets
Cash
$ 2,038,288
$ 2,510,357
Accounts receivable, net
30,627,972
57,158,967
Inventory, net
30,658
30,658
Due from related parties
659,338
630,715
Deposit for acquisition
50,000
—
Prepaid and other current assets
2,148,774
2,684,349
Total Current Assets
35,555,030
63,015,046
Property and equipment, net
609,393
561,802
Intangible assets, net
7,198,028
7,438,654
Goodwill
6,750,045
6,750,045
Deferred tax assets
243,108
243,108
Other assets
1,052,894
999,083
TOTAL ASSETS
$ 51,408,498
$ 79,007,738
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Accounts payable
$ 9,353,772
$ 2,129,241
Accrued and other current liabilities
20,572,944
55,624,784
Due to related parties
26,613
26,613
Loans payable - net of discount of $ 183,693 and $ 62,898 , respectively
4,455,875
2,455,641
Loans payable - related parties
352,007
720,485
Convertible notes - net of discount of $ 22,590 and $ 138,654 , respectively
2,082,673
1,864,432
Contingent liability for acquisition of subsidiary
—
1,000,000
Total Current Liabilities
36,843,884
63,821,196
Convertible notes - net of discount of $ 0 and $ 210,296 , respectively
—
3,011,926
Employee benefits, non-current
276,614
274,353
TOTAL LIABILITIES
37,120,498
67,107,475
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
10
10
Series B Preferred stock: 200,000 designated; $ 0.001 par value,
42,108 and 35,537 shares issued and outstanding, respectively
42
36
Series C Preferred stock: 200,000 designated; $ 0.001 par value, No shares issued and outstanding
—
—
Series D Preferred stock: 75,000 designated; $ 0.001 par value, No shares issued and outstanding
—
—
Common stock: 3,750,000 authorized; $ 0.001 par value 3,504,454 and 2,537,209 shares issued and outstanding, respectively
3,505
2,537
Additional paid in capital
45,961,191
39,943,924
Accumulated deficit
( 36,405,475 )
( 32,703,410 )
Accumulated other comprehensive loss
( 25,340 )
( 25,340 )
Equity attributed to stockholders of IQSTEL Inc.
9,533,933
7,217,757
Equity attributable to noncontrolling interests
4,754,067
4,682,506
TOTAL STOCKHOLDERS' EQUITY
14,288,000
11,900,263
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$ 51,408,498
$ 79,007,738
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,
2025
2024
2025
2024
Revenues
$ 72,183,236
$ 78,635,764
$ 129,816,052
$ 130,050,642
Cost of revenue
70,311,749
76,472,140
126,009,607
126,507,992
Gross profit
1,871,487
2,163,624
3,806,445
3,542,650
Operating expenses
General and administration
2,527,716
2,505,727
5,066,900
4,068,205
Total operating expenses
2,527,716
2,505,727
5,066,900
4,068,205
Operating loss
( 656,229 )
( 342,103 )
( 1,260,455 )
( 525,555 )
Other income (expense)
Other income
22,286
55,524
45,514
127,301
Other expenses
( 68,584 )
( 443 )
( 79,746 )
( 850 )
Interest expense
( 459,118 )
( 496,080 )
( 990,844 )
( 861,554 )
Change in fair value of derivative liabilities
—
( 1,115,510 )
—
( 1,115,510 )
Loss on settlement of debt
( 878,592 )
—
( 878,592 )
( 102,660 )
Loss on settlement of salary payable
( 216,981 )
( 216,981 )
Total other expense
( 1,600,989 )
( 1,556,509 )
( 2,120,649 )
( 1,953,273 )
Net loss before provision for income taxes
( 2,257,218 )
( 1,898,612 )
( 3,381,104 )
( 2,478,828 )
Income taxes
( 91,696 )
( 65,275 )
( 112,271 )
( 65,275 )
Net loss
( 2,348,914 )
( 1,963,887 )
( 3,493,375 )
( 2,544,103 )
Less: Net income attributable to noncontrolling interests
58,064
44,265
71,561
273,816
Net loss attributed to IQSTEL Inc.
$ ( 2,406,978 )
$ ( 2,008,152 )
$ ( 3,564,936 )
$ ( 2,817,919 )
Comprehensive loss
Net loss
$ ( 2,348,914 )
$ ( 1,963,887 )
$ ( 3,493,375 )
$ ( 2,544,103 )
Total loss
( 2,348,914 )
$ ( 1,963,887 )
$ ( 3,493,375 )
$ ( 2,544,103 )
Less: Comprehensive income attributable to noncontrolling interests
58,064
44,265
71,561
273,816
Net comprehensive loss attributed to IQSTEL Inc.
$ ( 2,406,978 )
$ ( 2,008,152 )
$ ( 3,564,936 )
$ ( 2,817,919 )
Basic and diluted loss per common share
$ ( 0.82 )
$ ( 0.90 )
$ ( 1.28 )
$ ( 1.28 )
Weighted average number of common shares outstanding - Basic and diluted
2,952,905
2,230,574
2,792,279
2,209,993
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
For the three and six months ended June 30,
2025 and 2024
(Unaudited)
Series
A Preferred Stock
Series
B Preferred Stock
Common
Stock
Shares
Amount
Shares
Amount
Shares
Amount
Additional
Paid in Capital
Accumulated
Deficit
Accumulated
Comprehensive Loss
Total
Non Controlling
Interest
Total
Stockholders' Equity
Balance -
December 31, 2024
10,000
$ 10
35,537
$ 36
2,537,209
$ 2,537
$ 39,943,924
$ ( 32,703,410 )
$ ( 25,340 )
$ 7,217,757
$ 4,682,506
$ 11,900,263
Common stock
issued for compensation
—
—
—
—
1,875
2
32,813
—
—
32,815
—
32,815
Common stock
issued for conversion of debt
—
—
—
—
94,981
95
835,739
—
—
835,834
—
835,834
Common stock
issued for common stock payable
—
—
—
—
3,563
4
( 4 )
—
—
—
—
—
Dividend
to non-controlling interest
—
—
—
—
—
—
—
( 68,645 )
—
( 68,645 )
—
( 68,645 )
Net
income (loss)
—
—
—
—
—
—
—
( 1,157,958 )
—
( 1,157,958 )
13,497
( 1,144,461 )
Balance - March 31, 2025
10,000
$ 10
35,537
$ 36
2,637,628
$ 2,638
$ 40,812,472
$ ( 33,930,013 )
$ ( 25,340 )
$ 6,859,803
$ 4,696,003
$ 11,555,806
Series B
Preferred stock issued for settlement of salary payable
—
—
6,571
6
—
—
848,475
—
—
848,481
—
848,481
Common stock
issued for compensation
—
—
—
—
1,875
2
22,381
—
—
22,383
—
22,383
Common stock
issued for conversion of debt
—
—
—
—
599,933
600
2,391,470
—
—
2,392,070
—
2,392,070
Common stock
issued for settlement of debt
—
—
—
—
264,980
265
1,886,393
—
—
1,886,658
—
1,886,658
Reverse
split adjustment
—
—
—
—
38
—
—
—
—
—
—
—
Dividend
to non-controlling interest
—
—
—
—
—
—
—
( 68,484 )
—
( 68,484 )
—
( 68,484 )
Net
income (loss)
—
—
—
—
—
—
—
( 2,406,978 )
—
( 2,406,978 )
58,064
( 2,348,914 )
Balance
- June 30, 2025
10,000
$ 10
42,108
$ 42
3,504,454
$ 3,505
$ 45,961,191
$ ( 36,405,475 )
$ ( 25,340 )
$ 9,533,933
$ 4,754,067
$ 14,288,000
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, 2023
10,000
$ 10
31,080
$ 31
2,151,620
$ 2,152
$ 34,530,862
$ ( 26,084,133 )
$ ( 25,340 )
$ 8,423,582
$ ( 377,710 )
$ 8,045,872
Common stock issued for compensation
—
—
—
—
1,875
2
31,063
—
—
31,065
—
31,065
Common stock issued for settlement of debt
—
—
—
—
22,125
22
279,638
—
—
279,660
—
279,660
Common stock issued in conjunction with convertible notes
—
—
—
—
44,192
44
597,733
—
—
597,777
—
597,777
Net income (loss)
—
—
—
—
—
—
—
( 809,767 )
—
( 809,767 )
229,551
( 580,216 )
Balance - March 31, 2024
10,000
$ 10
31,080
$ 31
2,219,812
$ 2,220
$ 35,439,296
$ ( 26,893,900 )
$ ( 25,340 )
$ 8,522,317
$ ( 148,159 )
$ 8,374,158
Common stock issued for compensation
—
—
—
—
1,875
2
46,598
—
—
46,600
—
46,600
Common stock issued for warrant exercises
—
—
—
—
22,778
23
399,977
—
—
400,000
—
400,000
Resolution of derivative liabilities upon exercise of warrant
—
—
—
—
—
—
239,323
—
—
239,323
—
239,323
Acquisition of subsidiary
—
—
—
—
—
—
—
—
—
—
475,685
475,685
Net income (loss)
—
—
—
—
—
—
—
( 2,008,152 )
—
( 2,008,152 )
44,265
( 1,963,887 )
Balance - June 30, 2024
10,000
$ 10
31,080
$ 31
2,244,465
$ 2,245
$ 36,125,194
$ ( 28,902,052 )
$ ( 25,340 )
$ 7,200,088
$ 371,791
$ 7,571,879
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,
2025
2024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 3,493,375 )
$ ( 2,544,103 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock based compensation
55,198
77,665
Bad debt expense
4,442
1,801
Depreciation and amortization
288,224
68,939
Amortization of debt discount
343,834
468,797
Change in fair value of derivative liabilities
—
1,115,510
Loss on settlement of debt
878,592
102,660
Loss on settlement of salary payable
216,981
—
Changes in operating assets and liabilities:
Accounts receivable
33,486,603
12,944,081
Inventory
—
185
Prepaid and other assets
( 4,552,575 )
( 500,544 )
Accounts payable
1,585,727
( 9,519,447 )
Accrued and other current liabilities
( 30,462,934 )
( 5,367,232 )
Net cash used in operating activities
( 1,649,283 )
( 3,151,688 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisitions of subsidiary, net of cash received
( 50,000 )
( 2,505,121 )
Purchase of property and equipment
( 95,189 )
( 103,474 )
Payment of loan receivable - related party
( 29,462 )
( 111,602 )
Collection
of amounts due from related parties
839
—
Net cash used in investing activities
( 173,812 )
( 2,720,197 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from loans payable
3,215,000
699,525
Repayments of loans payable
( 15,776 )
( 147,253 )
Repayments of note payable issued for acquisition of subsidiary
( 1,244,786 )
—
Proceeds from loans payable - related parties
—
1,000,000
Repayment of loans payable - related parties
( 389,514 )
( 166,681 )
Proceeds from exercise of warrants
—
400,000
Proceeds from stock purchase option
—
100,000
Proceeds from convertible notes
987,500
3,722,500
Repayment of convertible notes
( 1,064,269 )
( 301,647 )
Dividends paid to non-controlling interest
( 137,129 )
—
Net cash provided by financing activities
1,351,026
5,306,444
Net change in cash
( 472,069 )
( 565,441 )
Cash, beginning of period
2,510,357
1,362,668
Cash, end of period
$ 2,038,288
$ 797,227
Supplemental cash flow information
Cash paid for interest
$ 386,539
$ 289,493
Cash paid for taxes
$ 109,870
$ —
Non-cash transactions:
Series B Preferred stock issued for settlement of salary payable
$ 848,841
$ —
Common stock issued for settlement of debt
$ 1,886,658
$ 279,660
Common stock issued in connection with convertible notes
$ —
$ 597,777
Common stock issued for conversion of debt
$ 3,227,903
$ —
Common stock issued
for stock payable
$ 4
$ —
Resolution of derivative liabilities
$ —
$ 239,323
Note payable issued for acquisition of subsidiary
$ 1,000,000
$ 2,000,000
Contingent liability for acquisition of subsidiary
$ —
$ 1,000,000
The accompanying notes are an integral part of
these unaudited consolidated financial statements.
F- 4
Table of Contents
IQSTEL INC
Notes to the Unaudited Consolidated Financial
Statements
June 30, 2025
NOTE 1 -ORGANIZATION AND DESCRIPTION OF BUSINESS
Organization and Operations
IQSTEL Inc. (“IQSTEL”, “we”,
“us”, or the “Company”) was incorporated under the laws of the State of Nevada on June 24, 2011 under
the name of B-Maven Inc. The Company changed its name to PureSnax International, Inc. on September 18, 2015, and more recently it changed
its name to IQSTEL Inc. on August 7, 2018.
The Company has been engaged in the business
of telecommunication services as a wholesale carrier of voice, SMS and data for other telecom companies around the World with over
603 active interconnection agreements with mobile companies, fixed line companies and other wholesale carriers.
The Company is a technology company with a presence
in 20 countries and approximately 100 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, and international fiber-optic connectivity through its subsidiaries: Etelix.com USA, LLC, SwissLink Carrier
AG, Smartbiz Telecom LLC, Whisl Telecom LLC, IoT Labs, LLC, QGlobal SMS, LLC, and QXTEL LIMITED.
Also under the Telecom Division, 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 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 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.
The Company’s developing Artificial
Intelligence (AI)-Enhanced Metaverse Division offers a 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.
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, 2025 and the results of operations and cash flows
for the periods presented. The results of operations for the six months ended June 30, 2025 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, 2024 filed with the SEC on March 31, 2025.
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”), Smartbiz Telecom LLC (“Smartbiz”)
and QXTEL LIMITED (“QXTEL”). All significant intercompany balances and transactions have been eliminated in consolidation.
Reverse stock split
The Company announced a reverse stock split effective
on May 2, 2025 (the “Market Effective Date”). The Board of Directors of the Company approved a reverse stock split of the
Company’s authorized, issued and outstanding shares of common stock, par value $ 0.001 per share (the “Common Stock”),
at a ratio of 1-for-80. All issued and outstanding common stock, options and warrants to purchase common stock and per share amounts contained
in this Report have been adjusted retroactively to reflect the change in capital structure for all periods presented.
All share and per share information in these
financial statements retroactively reflect this reverse stock split.
Use of Estimates
The preparation of the consolidated financial
statements in conformity with GAAP in the United States of America 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.
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, 2025 and December 31, 2024.
Accounts Receivable and Allowance for Uncollectible
Accounts
Substantially all of the Company’s accounts
receivable balance is related to trade receivables. Trade accounts receivable are recorded at the invoiced amount and do not bear interest.
The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in its existing accounts
receivable. The Company estimates expected credit losses related to accounts receivable balances based on a review of available and relevant
information including current economic conditions, projected economic conditions, historical loss experience, account aging, and other
factors that could affect collectability. During the six months ended June 30, 2025 and 2024, the Company recorded bad debt expense
of $ 4,442 and $ 1,801 , respectively.
Net Income (Loss) Per Share of Common Stock
The Company has adopted Accounting Standards
Codification 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 year. 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
Series B Preferred stock and convertible notes, 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, 2025 and 2024.
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, accounts receivable, 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. Based on the Federal Deposit
Insurance Corporation (FDIC) applicable in the United Sates, Switzerland’s deposit protection system (Esisuisse) and the Financial
Services Compensation Scheme (FSCS) applicable in the U.K., 49.13% of our cash and cash equivalent are protected by the applicable government
insurance limits.
During the six months ended June 30, 2025, we
had 25 customers representing 86.05 % of our revenue compared to 19 customers representing 86.41 % of our revenue for
the six months ended June 30, 2024. This is a significant improvement in the revenue concentration. For the six months ended June 30,
2025 and 2024, 41 % and 38 % of revenue, respectively, comes from customers under prepayment conditions, which means
there are no credit or bad debt risks on that portion of the customers’ portfolio.
Approximately 80 % of total accounts receivable
are concentrated in balances from the Company’s top 30 customers. The largest customer represented 9.36% of the total. This concentration
may expose the Company to a medium-to-low level of credit risk, as most of these customers are bilateral, meaning they also have accounts
payable with the Company.
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
Revenue Recognition
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.
Usage charges refer to the fees that customers
are billed based on their actual usage of the services. For voice services, this typically means charges are based on the duration of
calls made. For SMS (text messaging), it usually means charges per message sent. Other recurring charges are referred to charges for services
such as (1) Global DIDs, (2) Global Toll-Free Numbers, (3) PBX (Private Branch Exchange) for small businesses, and (4) SIP Trunking. The
provision of these services usually has set-up fees and are offered on a subscription or month-to-month basis.
Revenue is reported on a gross basis since the
Company acts as the principal in the transaction, meaning it has control over the goods or services before they are transferred to the
customer. This includes having the primary responsibility for fulfilling the contract and determining the price.
With respect to the specific performance obligations
of the Company in its contracts with its customers, our standard service agreement establishes the following:
•
The Company agrees to furnish to Customer, and Customer agrees to purchase from the Company, International Long Distance telecommunication services and/or SMS services at the rates agreed to in writing by the Parties.
•
The Company will provide, operate and maintain communications equipment, international links and network administration and support in the United States and other countries as may be agreed upon.
•
The Company will be responsible for its own expenses and will provide, operate, and maintain transmission facilities required to link its domestic network with the other Party's nearest point of presence (POP).
•
The Company shall provide Customer all required IP network addresses, Domain Name Server (DNS) information and, if necessary, the associated prefixes used to exchange voice traffic as provided on the provisioning form.
•
The Company shall take all appropriate security measures to protect its network from fraudulent traffic coming from unknown or unauthorized sources. Any and all IP and network information received by the Company from Customer for the purposes of this agreement shall be strictly confidential, and disclosed only to those employees or personnel with a need to know.
The Company recognizes revenue from telecommunication
services in accordance with ASC 606. Topic 606 establishes a comprehensive 5 step framework for determining revenue recognition. Under
this framework, the Company considers each service a single performance obligation, since typically, the Company provides a series of
distinct services.
The application of the 5 step Topic 606 revenue
recognition framework to the Company's operations is depicted as follows:
Topic 606 Conceptual Framework
Related Company Policy & Procedures
Step 1 Identify the contract(s) with customer
A contract is defined as an approved mutual agreement
between the Company and a customer setting performance obligation, and criteria that must be met in accordance with the Company's customary
commercial business practices and entered into with the probable expectation that all estimated consideration will be realized in the
ordinary course of business.
Step 2 Identify the performance obligations
Performance obligations are identified in the
customer agreement, and any subsequent amendments stated in per minute, time and message usage criteria. The Company considers each service
a single performance obligation, including instances where the Company provides a series of services that are substantially the same and
have the same pattern of transfer.
Step 3 Determine the transaction price
The transaction price is determined at contract
inception and is subsequently reviewed periodically to reflect applicable rate amendments, trends in regulatory, market conditions and
usage of service by a customer. The transaction price excludes amounts collected on behalf of third parties such as sales taxes and regulatory
fees.
Step 4 Allocate the transaction price to the performance obligations
The transaction price is allocated to each performance
obligation based on the standalone contractual selling price of the time measured service, net of any related discount.
Step 5 Recognize revenue when the entity satisfies a performance obligation
The Company recognizes revenues from contracts
with customers when control of the usage of the services has been transferred to the customer, as recorded and measured by the Company's
internal information systems. Revenues are recognized at the probable amount of consideration expected in exchange for transferring control
of usage.
F- 8
Table of Contents
Under ASC 606, voice and SMS termination services
typically qualify for over time recognition because the customer receives and consumes the benefits as the entity performs
•
Each call or message is terminated in real time.
•
The customer cannot "stockpile" the
service — it's consumed instantly.
•
The service is indivisible and recurring, with
no alternative use.
Cost of revenue
Costs of revenue represent direct charges from
vendors that the Company incurs to deliver services to its customers. These costs primarily consist of usage charges for calls terminated
in vendors’ networks.
Recent Accounting Pronouncements
In November 2024, the Financial Accounting Standards
Board issued Accounting Standards Update (ASU) 2024-03 Final Standard on Income Statement: Disaggregation of Income Statement
Expenses , which requires disaggregated disclosure of income statement expenses for public business entities. The ASU does not
change the expense captions an entity presents on the face of the income statement; rather, it requires disaggregation of certain expense
captions into specified categories in disclosures within the footnotes to the financial statements. This guidance will be effective for
us on January 1, 2027. The Company is currently evaluating the impact of adopting ASU 2024-03.
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 its 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, negative working capital
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, lines of credit, options and secured and unsecured loans from third parties. 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 at June 30,
2025 and December 31, 2024 consisted of the following:
June 30,
December 31,
2025
2024
Other receivable
$ 110,070
$ 115,685
Prepaid expenses
1,453,912
2,020,288
Advance payment
21,000
21,000
Tax receivable
77,589
42,673
Deposit for acquisition of asset
357,500
356,000
Security deposit
128,703
128,703
$ 2,148,774
$ 2,684,349
F- 9
Table of Contents
NOTE 5 – PROPERTY AND EQUIPMENT
Property and equipment at June 30, 2025 and December
31, 2024 consisted of the following:
June 30,
December 31,
2025
2024
Telecommunication equipment
$ 709,417
$ 709,417
Telecommunication software
784,425
690,742
Other equipment
157,441
155,935
Total property and equipment
1,651,283
1,556,094
Accumulated depreciation and amortization
( 1,041,890 )
( 994,292 )
Total property and equipment
$ 609,393
$ 561,802
Depreciation expense for the six months ended
June 30, 2025 and 2024 amounted to $47,598 and $68,939, respectively.
NOTE 6 – INTANGIBLE ASSETS
Intangible assets at June 30, 2025 and December
31, 2024 consisted of the following:
2025
NOTE 6 - INTANGIBLE ASSETS
- Schedule of Intangible Assets (Details)
Useful
life
Gross
carrying amount
Accumulated
amortization
Net
carrying amount
New
gas regulator intangible
Not
yet in service
$ 99,592
$ —
$ 99,592
Interconnection
agreements
16
years
7,700,000
( 601,564 )
7,098,436
$ 7,799,592
$ ( 601,564 )
$ 7,198,028
2024
Useful
life
Gross
carrying amount
Accumulated
amortization
Net
carrying amount
New gas regulator
intangible
Not yet in
service
$
99,592
$ —
$ 99,592
Interconnection
agreements
16
years
7,700,000
( 360,938 )
7,339,062
$
7,799,592
$ ( 360,938 )
$ 7,438,654
Amortization expense for the six months ended
June 30, 2025 and 2024 amounted to $ 240,626 and $ 0 , respectively.
The following table outlines the estimated future
amortization expense as of June 30, 2025:
Years ending December 31
2025 (6 months remaining)
$ 240,624
2026
481,250
2027
481,250
2028
481,250
2029
481,250
Thereafter
4,932,812
$ 7,098,436
F- 10
Table of Contents
NOTE 7 – ACCRUED AND OTHER CURRENT LIABILITIES
Accrued and other current liabilities at June
30, 2025 and December 31, 2024 consisted of the following
June 30,
December 31,
2025
2024
Accrued liabilities
$ 1,329,285
$ 928,858
Cost provision
18,442,141
53,939,336
Accrued interest
219,844
118,204
Salary payable - management
172,946
420,447
Salary payable and employee benefit
81,449
88,357
Other current liabilities
327,279
129,582
Total
other accrued liabilities
$ 20,572,944
$ 55,624,784
NOTE 8 - LOANS PAYABLE
Loans payable at June 30, 2025 and December 31,
2024 consisted of the following:
June 30,
December 31,
Interest
2025
2024
Term
rate
Martus
$ 97,401
$ 103,738
Note was issued on October 23, 2018 and due on January 2, 2026
5.0 %
Darlene Covid19
70,579
80,019
Note was issued on April 1, 2020 and due on March 31, 2026
0.0 %
Promissory note payable
—
217,391
Note was issued June 11, 2024 and due on June 11, 2025
2.0 %
Promissory note payable - acquisition of QXTEL
212,500
1,275,000
Note was issued April 1, 2024 and due on June 30, 2025
4.9 %
Promissory note payable
—
271,739
Note was issued July 16, 2024 and due on July 16, 2025
2.0 %
Promissory note payable
—
271,739
Note was issued July 31, 2024 and due on July 31, 2025
2.0 %
Promissory note payable
—
190,217
Note was issued September 23, 2024 and due on September 23, 2025
2.0 %
Promissory note payable
—
108,696
Note was issued October 4, 2024 and due on September 23, 2025
2.0 %
Promissory note payable
543,478
—
Note was issued January 15, 2025 and due on January 15, 2026
2.0 %
Promissory note payable - acquisition of QXTEL
817,714
—
Note was issued February 3, 2025 and due on September 30, 2025
4.9 %
Promissory note payable
269,474
—
Note was issued April 24, 2025 and due on December 5, 2025
24.0 %
Promissory note payable
269,474
—
Note was issued May 9, 2025 and due on December 20, 2025
24.0 %
Promissory note payable
269,474
—
Note was issued May 27, 2025 and due on January 7, 2026
24.0 %
Promissory note payable
526,316
—
Note was issued June 5, 2025 and due on January 16, 2026
24.0 %
Promissory note payable
768,421
—
Note was issued June 9, 2025 and due on January 20, 2026
24.0 %
Promissory note payable
794,737
—
Note was issued June 27, 2025 and due on February 7, 2026
24.0 %
Total
4,639,568
2,518,539
Less: Unamortized debt discount
( 183,693 )
( 62,898 )
Total loans payable
4,455,875
2,455,641
Less: Current portion of loans payable
( 4,455,875 )
( 2,455,641 )
Long-term loans payable
$ —
$ —
F- 11
Table of Contents
Loans payable - related parties at June 30, 2025
and December 31, 2024 consisted of the following:
June 30,
December 31,
Interest
2025
2024
Term
rate
49% of Shareholder of SwissLink
$ 21,606
$ 21,606
Note is due on demand
0.0 %
49% of Shareholder of SwissLink
163,712
237,841
Note is due on demand
5.0 %
Minority Shareholder of QXTEL
166,689
461,038
Note is due on October 1, 2025
4.9 %
Total
352,007
720,485
Less: Current portion of loans payable - related parties
352,007
720,485
Long-term loans payable - related parties
$ —
$ —
During the six months ended June 30, 2025 and
2024, the Company borrowed from third parties totaling $ 3,215,000 and $ 699,525 , which includes original issue discount
and financing costs of $ 226,374 and $ 0 and repaid the principal amount of $ 1,260,562 and $ 147,253 ,
respectively.
During the six months ended June 30, 2025, the
Company issued a note payable of $ 1,000,000 for the earn out payment related to the April 1, 2024 acquisition of a subsidiary.
During the six months ended June 30, 2025 and
2024, the Company recorded interest expense of $ 169,502 and $ 47,665 and recognized amortization of discount, included
in interest expense, of $ 77,883 and $ 68,519 , respectively.
During the six months ended June 30, 2025, the
Company settled the principal amount and accrued interest of notes payable issued in June through October 2024 by issuing 264,980
shares of common stock. As a result, the Company recorded a loss on settlement of debt of $ 801,255 .
During the six months ended June 30, 2024, the
Company settled the principal amount and accrued interest of a note payable issued in April 2023 by issuing 22,125 shares of
common stock. As a result, the Company recorded a loss on settlement of debt of $ 102,660 .
NOTE 9 - CONVERTIBLE LOANS
Convertible loans at June 30, 2025 and
December 31, 2024 consisted of the following:
June 30,
December 31,
2025
2024
Issued in fiscal year 2024
$ 1,578,947
$ 5,225,308
Issued in fiscal year 2025
526,316
—
Total convertible notes payable
2,105,263
5,225,308
Less: Unamortized debt discount
( 22,590 )
( 348,950 )
Total convertible notes
2,082,673
4,876,358
Less: current portion of convertible notes
2,082,673
1,864,432
Long-term convertible notes
$ —
$ 3,011,926
F- 12
Table of Contents
During the six months ended June 30, 2025 and
2024, the Company recorded interest expense of $ 477,508 and $ 345,092 and recognized amortization of discount, included
in interest expense, of $ 265,951 and $ 400,278 , respectively.
Conversion
During the six months ended June 30, 2025,
one note holder converted notes with principal amounts of $ 3,222,222 , debt discount of $ 127,652 , accrued interest of $ 125,834 and
conversion fee of $ 7,500 into 694,914 shares of common stock.
Settlement
During the six months ended June 30, 2025, the
Company settled the principal amount of convertible notes of $ 671,870 , debt discount of $ 58,573 and accrued interest of $ 34,366 issued
in June 2024 through February 2025 to two notes holders by paying cash of $ 725,000 . As a result, the Company recorded a loss on settlement
of debt of $ 77,337 .
Issued in fiscal year 2025
During the six months ended June 30, 2025, the
Company borrowed amounts from third parties totaling $ 1,113,316 , which includes original issue discount and financing costs of $ 125,816 .
Principal
Issuance
Maturity
Interest
Payment
amount
date
Date
rate
schedule
$
471,000
February 26, 2025
December 30, 2025
14 %
5 payments, one payment of $ 268,470 and four payments of $67,118, beginning in August 2025
$
116,000
February 26, 2025
December 30, 2025
14 %
5 payments, one payment of $ 66,120 and four payments of $ 16,530 , beginning in August 2025
$
526,316
March 4, 2025
December 5, 2025
24 %
The outstanding balance shall be paid on December 5, 2025
The notes are 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. Certain notes allow for the conversion price to be a fixed price
of $8.80 per share .
Issued in fiscal year 2024
In January 24, 2024, we entered into a securities
purchase agreement (the “SPA”) with M2B Funding Corp., a Florida corporation, for it to purchase up to the principal amount
of $ 3,888,889 in secured convertible promissory notes (the “Notes”) for an aggregate purchase price of $ 3,500,000 (the
“Purchase Price”), which Notes are convertible into shares (“Conversion Shares”) of our common stock with an initial
conversion price of $ 8.80 per share. Each noteholder received shares of common stock (“Kicker Shares”) in an
amount equal to ten percent of the principal amount of any Note issued divided by $8.80 . The Notes are secured by all of our assets under
a Security Agreement signed with the SPA.
The initial tranche was executed in January 2024
for $ 2,222,222 in face value of Notes and 25,253 Kicker Shares, with an original issue discount of $ 222,222 ;
second and third tranches were executed in March 2024 for $ 1,111,111 and $ 555,556 , respectively, in face value of Notes
and 12,627 and 6,314 Kicker Shares, with an original issue discount of $ 111,111 and $ 55,556 , respectively.
Each one year note bears interest at 18 % per annum.
In October 2024, we entered into a Memorandum
of Understanding (the “Agreement”) with M2B Funding Corp. to extend the maturity date on three promissory notes in exchange
for stock consideration. Pursuant to the Agreement, the following promissory notes were extended by 12 months from their original date
of maturity:
•
First Note: Originally due January 1, 2025, with an outstanding amount of $ 1,888,889 , extended to January 1, 2026 .
•
Second Note: Originally due March 12, 2025, with an outstanding amount of $ 1,111,111 , extended to March 12, 2026 .
•
Third Note: Originally due March 25, 2025, with an outstanding amount of $ 555,556 , extended to March 25, 2026 .
In consideration for this extension, the Company
issued 8,081 restricted common shares. As a result of the extension, the Company recognized the loss on debt extinguishment
of $ 297,878 as debt extinguishment and debt discount of $ 61,818 as debt modification during the year ended December
31, 2024.
F- 13
Table of Contents
Additionally, during the year ended December
31, 2024, the Company borrowed amounts from a third party totaling $ 2,413,707 , which includes original issue discount and financing
costs of $ 248,707 .
Principal
Issuance
Maturity
Interest
Payment
amount
date
Date
rate
schedule
$
146,900
March 7, 2024
January 15, 2025
12 %
10 payments each in the amount of $ 16,453 beginning on April 15, 2024
$
177,100
March 7, 2024
January 15, 2025
14 %
5 payments, one payment of $ 100,947 and four payments of $ 25,237 , beginning in September 2024
$
179,400
July 10, 2024
April 30, 2025
14 %
9 payments each in the amount of $ 22,724 beginning on August 30, 2024
$
151,960
September 16, 2024
July 15, 2025
14 %
5 payments, one payment of $ 86,617 and four payments of $ 21,654 , beginning in March 2025
$
179,400
October 15, 2024
July 15, 2025
14 %
9 payments each in the amount of $ 22,724 beginning on November 30, 2024
$
1,578,947
December 6, 2024
June 4, 2025
24 %
Outstanding balance shall be paid on June 4, 2025
The notes are 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. Certain notes allow for the conversion price to be a fixed price
of $12.0 per share .
NOTE 10 – STOCK PURCHASE OPTION
On January 14, 2025, the Company issued a Common
Stock Purchase Option (the “Option”) to ADI Funding LLC (“ADI Funding”) under a stock purchase agreement for $ 100,000 that
expired on July 14, 2025, for the right to acquire up to 187,500 shares of common stock. The exercise price per share of
the common stock under the Option shall be 70% of the VWAP of the common stock during the then 10 Trading Days immediately preceding but
not including the date of exercise. The obligation to exercise each specified portion of the Option is subject to the exercise price,
being not less than $8.80 per share on the relevant Option exercise date . As of June 30, 2025, the Company did not receive the $ 100,000 and
the options were not in effect, and the Options had no impact to the accompanying financial statements. On July 14, 2025, the stock purchase
agreement was terminated.
NOTE 11 – STOCKHOLDERS’ EQUITY
Common Stock
The Board of Directors of the Company approved
a reverse stock split of the Company’s authorized, issued and outstanding shares of Common Stock at a ratio of 1-for-80, effective
on May 2, 2025.
The Company amended its certificate of incorporation
to reduce the number of authorized shares of Common Stock that it may issue from 300,000,000 shares to 3,750,000 shares
with a par value of $ 0.001 per share.
During the six months ended June 30, 2025, the
Company issued 967,245 shares of common stock, valued at fair market value on issuance as follows:
• 3,750 shares
for compensation to our directors valued at $ 55,198 .
• 694,914 shares
for conversion of debt of $ 3,227,904 .
• 264,980
shares for settlement of debt of $ 1,886,658
• 3,563 shares
for common stock payable value at $ 82,194 .
• 38
shares for reverse stock split adjustment
As of June 30, 2025 and December 31, 2024, 3,504,454 and 2,537,209 shares
of common stock were issued and outstanding, respectively.
F- 14
Table of Contents
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, 2025 and December 31, 2024, 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 twelve point five (12.5) 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.
During the six months ended June 30, 2025, the
Company issued 6,571
shares of Series B Preferred Stock to settle salary payable for our CEO and CFO of $ 631,500 .
As a result, the Company recorded a loss on settlement of salary payable of $ 216,981 .
As of June 30, 2025 and December 31, 2024, 42,108
and 35,537 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 . U nder 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 twelve point five (12.5) shares of Common Stock for every one (1) share
of Series C Preferred Stock. Upon conversion, the shares are subject to a one-year restriction on sales into the market of no more than
5% previous month’s stock liquidity.
The rights of the holders of Series C Preferred
Stock are defined in the relevant Certificate of Designation filed with the Nevada Secretary of State on January 7, 2021.
As of June 30, 2025 and December 31, 2024, no Series
C Preferred Stock was issued or outstanding.
F- 15
Table of Contents
Series D Preferred Stock
On November 3, 2023, pursuant to Article III
of our Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series D Preferred Stock,
consisting of up 75,000 shares, par value $ 0.001 . Under the Certificate of Designation, in the event of any dissolution,
liquidation or winding up of the Corporation, the Holders of Series D Preferred Stock shall be entitled to participate in any distribution
out of the assets of the Corporation before the holders of the Common Stock, Series A Preferred Stock and Series C Preferred Stock, but
shall be considered on parity to the liquidation rights of the Series B Preferred Stockholders . The holders of shares of Series
D 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 D Preferred Stock do not have voting rights but may convert into common stock
at a conversion rate of twelve point five (12.5) shares of Common Stock for every one (1) share of Series D Preferred Stock .
The rights of the holders of Series D Preferred
Stock are defined in the relevant Certificate of Designation filed with the Nevada Secretary of State on November 3, 2023.
As of June 30, 2025 and December 31, 2024, no Series
D Preferred Stock was issued or outstanding.
NOTE 12 - RELATED PARTY TRANSACTIONS
Due from related party
During the six months ended June 30, 2025 and
2024, the Company loaned $ 29,462 and $ 111,602 and collected $839 and $0, respectively to a related party.
As of June 30, 2025 and December 31, 2024, the
Company had amounts due from related parties of $ 659,338 and $ 630,715 , respectively. The loans are unsecured, non-interest
bearing and due on demand.
Due to related parties
As of June 30, 2025 and December 31, 2024, the
Company had amounts due to related parties of $ 26,613 . The amounts are unsecured, non-interest bearing and due on demand.
Employment agreements
On June 23, 2025, the board of directors of the
Company approved amended employment agreements in favor of its Chief Executive Officer, Leandro Iglesias, and its Chief Financial Officer,
Alvaro Quintana Cardona.
In case the monthly remuneration is not set
in full on time , the amended agreements provide that Messrs. Iglesias and Quintana may convert their accrued salary/bonus
into shares of common stock or Series B Preferred Stock of the Company. For common stock, the number of shares issuable is determined
by considering the average price per share of common stock on the Nasdaq Capital Market during the last 10 days and applying
a discount of 25% and then dividing the accrued salary by the average price per share. For Series B Preferred stock, the number of shares
issuable is determined by considering the discounted average price per share of common stock on the Nasdaq Capital Market during the
last 10 days, dividing the accrued salary by the discounted average price per share, and then dividing that number of shares by 12.5.
During the six months ended June 30, 2025, the
Company issued 6,571 shares of Series B Preferred Stock to settle salary payable for our CEO and CFO of $ 631,500 . As a result, the Company
recorded a loss on settlement of salary payable of $ 216,981 .
During the six months ended June 30, 2025 and
2024, the Company recorded management salaries of $ 549,000 and $ 423,000 , and stock-based compensation bonuses of $ 55,198 and $ 77,665 ,
respectively.
As of June 30, 2025 and December 31, 2024, the
Company recorded and accrued management salaries of $ 172,946 and $ 420,447 , respectively.
F- 16
Table of Contents
NOTE 13 – 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, 2025
and 2024, the Company incurred rent expense of $ 14,324 and $ 14,028 , respectively.
NOTE 14 - SEGMENT
The Company operates in one industry segment, telecommunication services, and three geographic segments, USA, UK and Switzerland, where
current assets and equipment are located. The Company's chief operating decision maker ("CODM") is its chief financial officer,
who reviews the operating results for the Company as a whole to make decisions about allocating resources and assessing financial performance.
The CODM uses operating activities and net assets to assess financial performance and allocate resources. These financial metrics are
used by the CODM to make key operating decisions, such as the determination of the rate at which the Company seeks to grow, the allocation
of budget between cost of sales and operating expenses and the management of assets.
Operating Activities
The following table shows operating activities
information by geographic segment for the three and six months ended June 30, 2025 and 2024:
Three months ended June 30, 2025
NOTE 14 - SEGMENT - Operating Activities by Geographic
Segment (Details)
USA
Switzerland
UK
Elimination
Total
Revenues
$ 39,752,753
$ 9,239,899
$ 35,115,087
$ ( 11,924,503 )
$ 72,183,236
Cost
of revenue
38,993,391
9,047,464
33,984,659
( 11,713,765 )
70,311,749
Gross
profit
759,362
192,435
1,130,428
( 210,738 )
1,871,487
Operating
expenses
Salaries,
wages and benefits
544,843
100,237
466,871
( 72 )
1,111,879
Technology
222,368
100,599
147,431
( 203,483 )
266,915
Professional
fees
236,207
17,577
—
—
253,784
Legal
and regulatory
24,821
10,197
—
—
35,018
Travel
and events
42,560
3,708
60,377
( 13,184 )
93,461
Public
cost
52,291
—
—
—
52,291
Advertising
426,744
( 8,357 )
—
—
418,387
Bank
services and fees
11,057
( 14,776 )
17,543
—
13,824
Depreciation
and amortization
6,681
34,235
—
120,313
161,229
Office,
facility and other
20,906
5,345
71,389
—
97,640
Insurance
903
—
—
—
903
Stock-based
compensation
22,385
—
—
—
22,385
General
and administration
1,611,766
248,765
763,611
( 96,426 )
2,527,716
Operating
income (loss)
( 852,404 )
( 56,330 )
366,817
( 114,312 )
( 656,229 )
Other
income (expense)
( 1,529,016 )
4,730
( 6,549 )
( 70,154 )
( 1,600,989 )
Income
tax expense
—
—
( 91,696 )
—
( 91,696 )
Net
income (loss)
$ ( 2,381,420 )
$ ( 51,600 )
$ 268,572
$ ( 184,466 )
$ ( 2,348,914 )
F- 17
Table of Contents
Three months ended June 30, 2024
USA
Switzerland
UK
Elimination
Total
Revenues
$ 46,933,532
$ 1,026,797
$ 31,474,055
$ ( 798,620 )
$ 78,635,764
Cost
of revenue
45,956,484
883,919
30,430,357
( 798,620 )
76,472,140
Gross
profit
977,048
142,878
1,043,698
—
2,163,624
Operating
expenses
Salaries,
wages and benefits
303,870
39,134
425,260
—
768,264
Technology
172,739
48,795
99,143
—
320,677
Professional
fees
504,052
56,423
—
—
560,475
Legal
and regulatory
105,034
160
14,282
—
119,476
Travel
and events
32,742
8,347
20,664
—
61,753
Public
cost
13,448
—
—
—
13,448
Advertising
317,257
—
—
—
317,257
Bank
services and fees
17,342
49,073
35,415
—
101,830
Depreciation
and amortization
6,682
27,096
—
—
33,778
Office,
facility and other
81,109
8,047
51,015
—
140,171
Insurance
798
—
20,124
—
20,922
Bad
debt expense
1,076
—
—
—
1,076
Stock-based
compensation
46,600
—
—
—
46,600
General
and administration
1,602,749
237,075
665,903
—
2,505,727
Operating
income (loss)
( 625,701 )
( 94,197 )
377,795
—
( 342,103 )
Other
income (expense)
( 1,597,506 )
47,525
( 6,528 )
—
( 1,556,509 )
Income
tax expense
—
—
( 65,275 )
—
( 65,275 )
Net
income (loss)
$ ( 2,223,207 )
$ ( 46,672 )
$ 305,992
$ —
$ ( 1,963,887 )
Six
months ended June 30, 2025
USA
Switzerland
UK
Elimination
Total
Revenues
$ 78,290,551
$ 10,589,061
$ 66,270,084
$ ( 25,333,644 )
$ 129,816,052
Cost of revenue
76,681,706
10,128,318
64,310,592
( 25,111,009 )
126,009,607
Gross profit
1,608,845
460,743
1,959,492
( 222,635 )
3,806,445
Operating expenses
Salaries, wages and benefits
984,236
195,686
893,154
( 6,038 )
2,067,038
Technology
416,484
194,853
295,585
( 214,413 )
692,509
Professional fees
545,257
17,577
—
—
562,834
Legal and regulatory
191,259
10,197
—
—
201,456
Travel and events
61,065
7,999
127,978
( 14,531 )
182,511
Public cost
118,850
—
—
—
118,850
Advertising
637,267
—
—
—
637,267
Bank services and fees
24,542
( 36,275 )
46,998
—
35,265
Depreciation and amortization
13,363
34,235
—
240,626
288,224
Office, facility and other
68,776
10,314
140,410
—
219,500
Insurance
1,806
—
—
—
1,806
Bad debt expense
4,442
—
—
—
4,442
Stock-based compensation
55,198
—
—
—
55,198
General and administration
3,122,545
434,586
1,504,125
5,644
5,066,900
Operating income (loss)
( 1,513,700 )
26,157
455,367
( 228,279 )
( 1,260,455 )
Other income (expense)
( 1,993,405 )
13,332
( 13,076 )
( 127,500 )
( 2,120,649 )
Income tax expense
—
—
( 112,271 )
—
( 112,271 )
Net income (loss)
$ ( 3,507,105 )
$ 39,489
$ 330,020
$ ( 355,779 )
$ ( 3,493,375 )
F- 18
Table of Contents
Six
months ended June 30, 2024
USA
Switzerland
UK
Elimination
Total
Revenues
$ 99,044,789
$ 2,062,716
$ 31,474,055
$ ( 2,530,918 )
$ 130,050,642
Cost of revenue
96,888,310
1,720,243
30,430,357
( 2,530,918 )
126,507,992
Gross profit
2,156,479
342,473
1,043,698
—
3,542,650
Operating expenses
Salaries, wages and benefits
640,153
78,277
425,260
—
1,143,690
Technology
335,324
107,673
99,143
—
542,140
Professional fees
953,271
110,776
—
—
1,064,047
Legal and regulatory
135,613
1,745
14,282
—
151,640
Travel and events
59,004
17,821
20,664
—
97,489
Public cost
85,378
—
—
—
85,378
Advertising
501,997
—
—
—
501,997
Bank services and fees
30,997
55,154
35,415
—
121,566
Depreciation and amortization
13,579
55,360
—
—
68,939
Office, facility and other
122,379
16,739
51,015
—
190,133
Insurance
1,596
—
20,124
—
21,720
Bad debt expense
1,801
—
—
—
1,801
Stock-based compensation
77,665
—
—
—
77,665
General and administration
2,958,757
443,545
665,903
—
4,068,205
Operating income (loss)
( 802,278 )
( 101,072 )
377,795
—
( 525,555 )
Other income (expense)
( 2,032,989 )
86,244
( 6,528 )
—
( 1,953,273 )
Income tax expense
—
—
( 65,275 )
—
( 65,275 )
Net income (loss)
$ ( 2,835,267 )
$ ( 14,828 )
$ 305,992
$ —
$ ( 2,544,103 )
Asset
Information
The
following table shows asset information by geographic segment as of June 30, 2025 and December 31, 2024:
June 30, 2025
USA
Switzerland
UK
Elimination
Total
Assets
Current assets
$ 11,805,321
$ 5,367,596
$ 24,890,505
$ ( 6,508,392 )
$ 35,555,030
Non-current assets
$ 19,519,553
$ 628,939
$ 7,889,538
$ ( 12,184,562 )
$ 15,853,468
Liabilities
Current liabilities
$ 13,303,731
$ 6,247,839
$ 23,800,707
$ ( 6,508,393 )
$ 36,843,884
Non-current liabilities
$ —
$ 169,599
$ 107,015
$ —
$ 276,614
December 31, 2024
USA
Switzerland
UK
Elimination
Total
Assets
Current assets
$ 19,885,086
$ 8,055,475
$ 48,182,373
$ ( 13,107,888 )
$ 63,015,046
Non-current assets
$ 19,447,105
$ 633,491
$ 8,096,658
$ ( 12,184,562 )
$ 15,992,692
Liabilities
Current liabilities
$ 21,386,520
$ 8,415,705
$ 47,126,859
$ ( 13,107,888 )
$ 63,821,196
Non-current liabilities
$ 3,012,066
$ 169,599
$ 104,614
$ —
$ 3,286,279
F- 19
Table of Contents
NOTE 15 – SUBSEQUENT EVENTS .
Subsequent to June 30, 2025 and through the date
that these financials were made available, the Company had the following subsequent events:
On March 10, 2025, the Company signed a non-binding
memorandum of understanding (“ASII MOU”) with Accredited Solutions, Inc. (“ASII”) to set forth the preliminary
terms and mutual understanding between the parties regarding the Company’s potential sale of its 75% equity interest in ItsBchain,
LLC (the “Subsidiary”) to ASII, subject to the negotiation and execution of a definitive Purchase Agreement. The parties initially
agreed to execute the Purchase Agreement no later than June 1, 2025 but on July 31, 2025, the parties agreed to extend the ASII MOU expiration
date to September 30, 2025.
On May 29, 2025, the Company entered into a Unit
Purchase Agreement (the “Agreement”) with Craig Span (the “Seller”) and Globetopper, LLC, a Delaware limited liability
company (the “Globetopper”), pursuant to which the Company agreed to acquire fifty-one percent (51%) of the membership interests
of Globetopper (the “Transferred Membership Interest”) from the Seller.
Pursuant to the Agreement, the Company will
acquire the Transferred Membership Interests of Globetopper for a total purchase price consisting of $700,000, payable as follows: $50,000
upon execution of the Agreement; $50,000 in cash on the Closing Date; $50,000
in cash 30 days after the Closing Date, secured by a promissory note and pledge agreement; $50,000 in cash 60 days after the Closing
Date, secured by a promissory note and pledge agreement; $500,000 in restricted common shares of the Company, calculated at a 20% discount
to the volume weighted average price (VWAP) during the five days preceding the Closing Date.
Additional
payments based on Globetopper’s EBITDA growth, payable in common shares of the Company at a 20% discount to the greater of the
VWAP during the five days following the applicable period or preceding the payment date, will be payable as follows:
•
September
30, 2026: 50% of the positive difference between EBITDA at acquisition and EBITDA 12 months post-Closing.
•
September
30, 2027: 50% of the positive difference between EBITDA 12 months and 24 months post-Closing.
The
closing is expected to occur on or before July 1, 2025, subject to the satisfaction of customary closing conditions, including due diligence
and the accuracy of representations and warranties. Either party may terminate the Agreement if the closing does not occur by July 10,
2025.
The Company will invest up to $1,200,000 in Globetopper
over 24 months post-Closing in monthly installments of $50,000, subject to the achievement of specified quarterly financial targets.
The Seller will remain as Chief Executive Officer
of Globetopper for at least two years post-Closing, with a reasonable salary and benefits to be agreed upon.
The operating agreement of Globetopper was amended
to reflect a new board of directors consisting of three members, with the Company designating two members and the Seller designating one,
with decisions made by majority vote.
Both parties agreed to mutual indemnification
for breaches of representations, warranties, or covenants, with the Seller’s indemnification liability capped at 10% of the purchase
price received.
On July 3, 2025, the Company executed two separate
Debt Exchange Agreements (collectively, the “Exchange Agreements”) with M2B Funding Corp. and ADI Funding LLC (collectively,
the “Creditors”). Pursuant to the Exchange Agreements, the Company exchanged an aggregate of $3,546,136 in outstanding debt
of the Creditors, consisting of principal and accrued but unpaid interest on certain promissory notes, for a total of 37,110 shares of
the Company’s newly amended Series D Preferred Stock.
F- 20
Table of Contents
The number of shares of Series D Preferred issued
to each Creditor was determined by dividing the respective debt amount by the lowest End-of-Day Volume-Weighted Average Price (EOD VWAP)
of the Company’s common stock for the 10 trading days prior to July 3, 2025, less a 20% discount, divided by 12.5.
The
Company has agreed to file a resale registration statement for the common stock underlying the Series D Preferred Stock within 45 days
of July 3, 2025, on a best-efforts basis, pursuant to registration rights agreements with the Creditors.
On July 7, 2025, the Company filed a First Amended
and Restated Certificate of Designation for the Series D Preferred Stock (the “Certificate of Designation”) with the Secretary
of State of Nevada to amend and restate the terms of its Series D Preferred Stock, originally established on November 3, 2023, increasing
the authorized shares from 75,000 to 100,000 and revising the terms as described below. The amended terms govern the 37,110 shares issued
to the Creditors and include the following key provisions:
•
Dividend Rights : 12% cumulative dividend, payable as, when, and if declared by the Board of Directors, calculated on a 360-day year, accruing from the date of issuance and ceasing the day prior to conversion, with pro rata dividends for partial-year holdings.
•
Conversion Rights: Following three months from the issuance date, the Series D Preferred Stock is convertible into common stock at a rate of 12.5 shares of common stock per share, subject to adjustment for stock splits, dividends, or reorganizations, removing the prior requirement for conversion only upon a note default.
•
Redemption Provisions: Optional redemption by the Company at 105% of the price paid by the holder, upon not more than three trading days’ notice.
•
Liquidation Preference: Senior to common stock, Series A Preferred Stock, and Series C Preferred Stock, and on parity with Series B Preferred Stock, in any liquidation, dissolution, or winding up of the Company.
•
Voting Rights: No voting rights, except as required by law or for amendments to the Certificate of Designation or Articles of Incorporation that would alter the Series D Preferred Stock’s rights.
•
Leak-Out Restriction: After three months, conversions to common stock and sales are limited to 10% of the average daily trading volume of the Company’s common stock per holder.
On August 7, 2025, the Company entered into a
non-binding Memorandum of Understanding (the “MOU”) with Cycurion Inc. (“Cycurion”), a Delaware corporation trading
on Nasdaq under the ticker CYCU. The MOU outlines the mutual intention of the parties to explore a potential stock exchange transaction
and expand their strategic partnership in AI-powered cybersecurity services and other high-tech initiatives targeting the global telecom
industry.
Under the terms of the MOU, subject to satisfactory
due diligence, internal approvals, and regulatory compliance, the parties intend to consider a structure whereby each party would issue
$1,000,000 worth of its common stock to the other party. The number of shares would be calculated based on the lower of (i) the Nasdaq
Official Closing Price on the trading day immediately preceding the signing of a binding agreement or (ii) the average Nasdaq Official
Closing Price over the five trading days immediately preceding such signing.
Additionally, subject to board and regulatory
approvals, each party intends to distribute up to 50% of the shares received in the exchange to its shareholders as a stock dividend.
The parties also plan to continue collaborating on AI-powered cybersecurity services and explore deeper commercial relationships, including
joint ventures, shared research and development, and potential structural integrations.
The MOU provides for a 60-day exploration period
from the effective date, during which the parties will conduct reviews, negotiate in good faith, and assess feasibility for a definitive
agreement. This period may be extended by mutual consent. The MOU is non-binding, except for provisions related to confidentiality, its
non-binding nature, and governing law (Nevada law), and does not obligate either party to proceed unless a definitive agreement is executed.
F- 21
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. (www.IQSTEL.com) is a technology company
with a presence in 20 countries (Argentina, Armenia, Austria, Canada, Colombia, Germany, Greece, Guatemala, India, Italy, Pakistan, Romania,
Serbia, Spain, Switzerland, Turkey, UAE, UK, USA and Venezuela) and over 100 employees that offers leading-edge services through its four
business divisions in the telecommunications, electric vehicle (EV), fintech, and AI-enhanced metaverse industries. Our presence is global,
with offices in USA, Argentina, UK, Switzerland, Turkey, and Dubai, and we target diverse and high-growth markets. We maintain more than
603 high value network interconnections around the world, delivering international voice, SMS, and connectivity services that form the
core of our business. The company’s strategy focuses on leveraging synergies between its 9 subsidiaries to drive innovation and
capture emerging opportunities.
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 Voice over
Internet Protocol (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), QGlobal SMS (www.qglobalsms.com), and QXTEL Limited (www.qxtel.com).
Also under the Telecom Division, 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 our subsidiary, ItsBchain.
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 Electric Vehicle (EV) Business Line
offers electric motorcycles for work and recreational use in the USA, Spain, Portugal, Panama, Colombia. EVOSS is also working on the
development of an EV Mid Speed Car to serve the niche of the 2nd car in the family.
4
Table of Contents
Our developing Artificial Intelligence (AI)-Enhanced
Metaverse Division (information and content) (www.realityborder.com) 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.
Our developing metaverse leverages advanced AI to
introduce Non-Player Characters (NPCs) that significantly enhance user engagement and functionality within virtual environments. These
NPCs are not mere static elements; rather, they are powered by OpenAI's latest language models, enabling dynamic interaction with users.
This AI-driven interaction allows NPCs to serve as sales and brand assistants, guiding users through immersive experiences that can extend
to purchasing products from external websites. Furthermore, these intelligent agents can control access to gated spaces within the metaverse
based on user interactions, showcasing a personalized approach to user experience.
A key innovation in our AI implementation is the NPCs'
ability to autonomously make decisions based on their understanding of user interactions. This is achieved through state-of-the-art natural
language processing and understanding capabilities, which are supported in seven languages. Additionally, our NPCs utilize advanced text-to-speech
and speech-to-text technologies to facilitate seamless communication with users across diverse linguistic backgrounds. The incorporation
of "function call" features further enhances the NPCs' ability to perform complex tasks and interact meaningfully with the environment
and the users.
Our reference to our technology as "cutting-edge"
is grounded in our commitment to continuous improvement and innovation. We consistently integrate the latest advancements in AI, particularly
in the areas of chatbots, language understanding, and user interaction technologies. This ensures that our metaverse remains at the forefront
of AI application in virtual spaces, offering an unparalleled user experience that goes beyond traditional virtual environments.
We are currently in an advanced phase of development,
with ongoing enhancements to AI functionalities and user interaction models. Our team is dedicated to exploring and implementing the latest
AI technologies to ensure that our metaverse remains a leading example of innovation in virtual space technology.
The information contained on our websites is
not incorporated by reference into this quarterly report and should not be considered part of this or any other report filed with the
SEC.
Methods of Valuation
We use supplemental measures of our performance which
are derived from our consolidated financial information but which are not presented in our consolidated financial statements prepared
in accordance with GAAP. These non-GAAP financial measures include: Adjusted EBITDA and gross revenue.
The Company derives these financial calculations on
the basis of methodologies other than GAAP, primarily by excluding from a comparable GAAP measure certain items the Company does not consider
to be representative of its actual operating performance. These financial calculations are “non-GAAP financial measures” as
defined under the SEC rules. The Company uses these non-GAAP financial measures in operating its business because management believes
they are less susceptible to variances in actual operating performance that can result from the excluded items, other infrequent charges
and currency fluctuations. The Company presents these financial measures to investors because management believes they are useful to investors
in evaluating the primary factors that drive the Company’s core operating performance and provide greater transparency into the
Company’s results of operations. However, items that are excluded and other adjustments and assumptions that are made in calculating
these non-GAAP financial measures are significant components in understanding and assessing the Company’s financial performance.
These non-GAAP financial measures should be evaluated in conjunction with, and are not a substitute for, the Company’s GAAP financial
measures. Further, because these non-GAAP financial measures are not determined in accordance with GAAP, and are thus susceptible to varying
calculations, the non-GAAP financial measures, as presented, may not be comparable to other similarly-titled measures of other companies.
5
Table of Contents
Adjusted EBITDA is not a recognized accounting measurement
under GAAP; it should not be considered as an alternative to net income, as a measure of operating results, or as an alternative to cash
flow as a measure of liquidity. It is presented here not as an alternative to net income, but rather as a measure of the Company's operating
performance. Adjusted EBITDA excludes, in addition to non-operational expenses like interest expenses, taxes, depreciation and amortization;
items that we believe are not indicative of our operating performance, such as:
§
Change in Fair Value of Derivative Liabilities: These
adjustments reflect unrealized gains or losses that are non-operational and subject to market volatility.
§
Loss on Settlement of Debt: This represents non-recurring
expenses associated with specific financing activities and does not impact ongoing business operations.
§
Stock-Based Compensation: As a non-cash expense, this
adjustment eliminates variability caused by equity-based incentives.
The Company believes Adjusted EBITDA offers a clearer
view of the cash-generating potential of its business, excluding non-recurring, non-cash, and non-operational impacts. Management believes
that Adjusted EBITDA is useful in evaluating the Company's operating performance compared to that of other companies in its industry because
the calculation of Adjusted EBITDA generally eliminates the effects of financing, income taxes, non-cash and certain other items that
may vary for different companies for reasons unrelated to overall operating performance and also believes this information is useful to
investors.
Gross
revenue, which equals revenue before intercompany eliminations, represents a key performance metric that management uses to measure the
scale of the Company’s operations, monitor revenue trends across reporting segments, and evaluate the effectiveness of sales and
marketing initiatives on a consolidated basis prior to the impact of intercompany transactions.
Results of Operations
Revenues
Our total revenue reported for the three months ended
June 30, 2025 was $72,183,236, compared with $78,635,764 for the three months ended June 30, 2024. These numbers reflect a decrease of
8.21% quarter over quarter on our consolidated revenues. Our total revenue reported for the six months ended June 30, 2025 was $129,816,052,
compared with $130,050,642 for the six months ended June 30, 2024; which reflect a decrease of 0.18%.
When looking at the numbers by companies,
we have the following breakout for the three and six months ended June 30, 2025 compared to the three and six months ended June 30, 2024:
Revenue for the Three Months Ended June 30,
Revenue for the Six Months Ended June 30,
Company
2025
2024
2025
2024
IQSTEL Inc
$ 101,511
$ —
$ 101,511
$ —
Etelix.com USA, LLC
6,749,575
14,489,696
15,470,276
33,342,913
SwissLink Carrier AG
9,239,899
1,026,797
10,589,061
2,062,716
QGlobal LLC
363,455
443,149
1,024,381
829,076
IoT Labs LLC
28,810,175
24,448,290
53,714,632
48,786,489
Smartbiz Telecom
3,252,005
6,503,434
6,730,944
13,176,313
Whisl Telecom
476,032
1,048,963
1,248,807
2,909,998
QXTEL Limited
35,115,087
31,474,055
66,270,084
31,474,055
$ 84,107,739
$ 79,434,384
$ 155,149,696
$ 132,581,560
Intercompany eliminations
(11,924,503 )
(798,620 )
(25,333,644 )
(2,530,918 )
$ 72,183,236
$ 78,635,764
$ 129,816,052
$ 130,050,642
6
Table of Contents
For the three months ended June 30, 2025, we recorded
an increase of 6% in gross revenues (revenue before intercompany eliminations) compared to the same period in 2024. See Methods of Valuation
for a discussion of gross revenue.
Similarly, for the six months period ended June 30,
2025, gross revenues increased by 17% year-over-year. However, due to a higher volume of intercompany transactions during both periods,
net consolidated revenue (revenue after eliminations) was lower compared to the prior year.
These intercompany transactions are part of our strategy
to optimize operations across subsidiaries by leveraging more efficient routing alternatives for our voice and SMS services, cost reductions,
and improved service delivery. This synergy among our entities strengthens our position in the market and contributes to enhanced gross
margin results.
The organic growth during the three and six months
ended June 30, 2025 was 100% of the total revenue for those periods. This reflects the solid foundation of our revenue and the growth
capacity the Company has with its current operations.
We consider organic growth the revenues reported by
our existing subsidiaries once fully integrated to our operations. These subsidiaries include Etelix, SwissLink, QGlobal, IoT Labs, Smartbiz,
Whisl and QXTEL.
Cost of Revenue
Our total cost of revenue for the three months ended
June 30, 2025 decreased to $70,311,749, compared with $76,472,140 for the three months ended June 30, 2024. Our total cost of revenue
for the six months ended June 30, 2025 decreased to $126,009,607, compared with $126,507,992 for the six months ended June 30, 2024.
When looking at the numbers by subsidiary, we have
the following breakout for the three and six months ended June 30, 2025 compared to the three and six months ended June 30, 2024:
Cost of Revenue for the Three Months Ended June
Cost of Revenue for the Six Months Ended June
Subsidiary
2025
2024
2025
2024
Etelix.com USA, LLC
$ 6,585,223
$ 14,339,403
$ 15,159,807
$ 33,062,293
SwissLink Carrier AG
9,047,464
883,919
10,128,318
1,720,243
QGlobal LLC
227,441
315,568
703,771
581,382
IoT Labs LLC
28,722,826
24,230,045
53,532,758
48,026,620
Smartbiz Telecom
3,068,131
6,246,094
6,314,472
12,727,922
Whisl Telecom
389,770
825,374
970,898
2,490,093
QXTEL Limited
33,984,659
30,430,357
64,310,592
30,430,357
$ 82,025,514
$ 77,270,760
$ 151,120,616
$ 129,038,910
Intercompany eliminations
(11,713,765 )
(798,620 )
(25,111,009 )
(2,530,918 )
$ 70,311,749
$ 76,472,140
$ 126,009,607
$ 126,507,992
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, as each additional unit sold (minutes and SMS) has its corresponding termination cost.
In this sense, the inclusion of QXTEL in the consolidation
process, along with the restructuring of the portfolio among subsidiaries, reflects the synergies derived from the commercial and operational
integration of all group companies. This integration has resulted in a significant volume of intercompany transactions, which are part
of our strategic approach to optimizing routing and cost efficiency. We expect this to positively impact revenues and margins in the future.
7
Table of Contents
Gross Margin
Our gross margin, which is simply the difference between
our revenues and our cost of sales, discussed above, was $3,806,445 for the six months ended June 30, 2025 compared to $3,542,650 for
six three months ended June 30, 2024, reflecting an increase of 7.45% quarter over quarter
Gross Margin % Three Months Ended June 30,
Gross Margin % Six Months Ended June 30,
Subsidiary
2025
2024
2025
2024
IQSTEL Inc
0 %
—
0 %
—
Etelix.com USA, LLC
2.43 %
1.04 %
2.01 %
0.84 %
SwissLink Carrier AG
2.08 %
13.91 %
4.35 %
16.60 %
QGlobal LLC
37.42 %
28.79 %
31.30 %
29.88 %
IoT Labs LLC
0.30 %
0.89 %
0.34 %
1.56 %
Smartbiz Telecom
5.65 %
3.96 %
6.19 %
3.40 %
Whisl Telecom
18.12 %
21.32 %
22.25 %
14.43 %
QXTEL Limited
3.22 %
3.32 %
2.96 %
3.32 %
The Consolidated Percentage of Gross Margin for the
six months ended June 30, 2025 was 2.93%, which represents an increase of 7.64% compared to the six months ended June 30, 2024.
For the six months ended June 30, 2025, gross profit
increased by 7.45% compared to the same period in 2024. This growth is the result of commercial and operational synergies achieved through
intercompany collaboration. We expect this trend to strengthen as we continue aligning internal operations and leveraging our integrated
service portfolio.
Operating Expenses
Operating expenses, which consist solely of general
and administrative costs, increased slightly by 0.94% for the three months ended June 30, 2025, compared to the same period in 2024. For
the six months ended June 30, 2025, general and administrative expenses rose to $5,066,900 from $4,068,205 reported in the same period
of 2024, reflecting a 24.55% increase. A detailed breakdown by major category for the three and six months ended June 30, 2025 and 2024
is presented in the table below:
Three Months Ended June 30,
Six Months Ended June 30,
2025
2024
2025
2024
Salaries, wages and benefits
$ 1,111,879
$ 768,264
$ 2,067,038
$ 1,143,692
Technology
266,915
320,677
692,509
542,140
Professional fees
253,784
560,475
562,834
1,064,047
Legal and regulatory
35,018
119,476
201,456
151,639
Travel and events
93,461
61,753
182,511
97,489
Public cost
52,291
13,448
118,850
85,378
Advertising
418,387
317,257
637,267
501,997
Bank services and fees
13,824
101,830
35,265
121,566
Depreciation and amortization
161,229
33,778
288,224
68,939
Office, facility and other
97,640
140,171
219,500
190,132
Insurance
903
20,922
1,806
21,720
Bad debt expense
—
1,076
4,442
1,801
2,505,331
2,459,127
5,011,702
3,990,540
Stock-based compensation
22,385
46,600
55,198
77,665
Total Operating Expense
$ 2,527,716
$ 2,505,727
$ 5,066,900
$ 4,068,205
8
Table of Contents
When looking at the numbers by subsidiary, we have
the following breakout for the six months ended June 30, 2025 compared to the six months ended June 30, 2024:
Six Months Ended June 30,
2025
2024
Difference
IQSTEL Inc
$ 2,092,660
$ 1,420,141
$ 672,519
Etelix.com USA, LLC
130,954
182,516
-51,562
SwissLink Carrier AG
423,884
443,546
-19,662
Itsbchain
1,384
14,384
-13,000
QGlobal LLC
170,780
262,845
-92,065
IoT Labs LLC
137,998
134,718
3,280
Global Money One
486
400
86
Smartbiz Telecom
539,017
461,282
77,735
Whisl Telecom
150,611
482,470
-331,859
QXTEL Limited
1,419,126
665,903
753,223
$ 5,066,900
$ 4,068,205
$ 998,695
The most significant differences are: (1) the increase
in technology expenses related to the deployment and upgrade of the Switching platform to allocate all subsidiaries; (2) the increases
in other items such as salaries, wages and benefits; depreciation and amortization; and office, facility and other are largely the result
of the addition of QXTEL to our consolidated financial statements.
For the six months ended June 30, 2024, QXTEL consolidated
only the expenses incurred between April and June 2024. In contrast, for the same period in 2025, expenses from January through June were
included. This difference in the reporting periods explains the 113% increase in general and administrative expenses compared to the prior
year.
We are continually identifying operational synergies
among all of our subsidiaries to be more cost efficient. The investment we are currently making in the development of a unique voice and
SMS switching platform that will allow us to reduce costs between fifty and sixty thousand dollars per quarter.
Operating Income/Loss
For the three months ended June 30, 2025, the Company
reported an operating loss of $656,229, representing a significant increase compared to the operating loss of $342,103 for the same period
in 2024. Similarly, for the six months ended June 30, 2025, the operating loss widened to $1,260,455, up from $525,555 reported during
the corresponding period in the prior year. These results reflect an overall rise in operating expenses, largely associated with ongoing
investments in development and growth initiatives.
Our Telecom Division, currently the primary source
of revenue for the Company, continued to generate positive Operating Income. Meanwhile, our pre-revenue companies are operating with minimal
expenses, focused solely on completing product and service development prior to their market launch.
9
Table of Contents
A comparison of the tables below highlights the significant
progress of our Telecom Division, as evidenced by the increase in revenue, gross profit, and operating income for both the three- and
six-month periods ended June 30, 2025. As we have previously stated, our strategy remains centered on strengthening the telecommunications
segment to serve as a growth engine for the develo pment and
expansion of new business lines.
Telecom Division
Pre-revenue companies
IQSTEL
Consolidated
Three Months Ended June 30, 2025
Six Months Ended June 30, 2025
Three Months Ended June 30, 2025
Six Months Ended June 30, 2025
Three Months Ended June 30, 2025
Six Months Ended June 30, 2025
Three Months Ended June 30, 2025
Six Months Ended June 30, 2025
Revenues
72,081,725
129,714,541
—
—
101,511
101,511
72,183,236
129,816,052
Cost of revenue
70,311,749
126,009,607
—
—
—
—
70,311,749
126,009,607
Gross profit
1,769,976
3,704,934
—
—
101,511
101,511
1,871,487
3,806,445
Operating expenses
General and administration
1,304,065
2,972,370
437
1,870
1,223,214
2,092,660
2,527,716
5,066,900
Total Operating Expenses
1,304,065
2,972,370
437
1,870
1,223,214
2,092,660
2,527,716
5,066,900
Operating income/(loss)
465,911
732,564
(437
)
(1,870
)
(1,121,703
)
(1,991,149
)
(656,229
)
(1,260,455
)
Telecom
Division
Pre-revenue
companies
IQSTEL
Consolidated
Three
Months Ended June 30, 2024
Six
Months Ended June 30, 2024
Three
Months Ended June 30, 2024
Six
Months Ended June 30, 2024
Three
Months Ended June 30, 2024
Six
Months Ended June 30, 2024
Three
Months Ended June 30, 2024
Six
Months Ended June 30, 2024
Revenues
78,635,764
130,050,642
—
—
—
—
78,635,764
130,050,642
Cost
of revenue
76,472,140
126,507,992
—
—
—
—
76,472,140
126,507,992
Gross
profit
2,163,624
3,542,650
—
—
—
—
2,163,624
3,542,650
Operating
expenses
General
and administration
1,738,878
2,633,280
4,118
14,784
762,731
1,420,141
2,505,727
4,068,205
Total
Operating Expenses
1,738,878
2,633,280
4,118
14,784
762,731
1,420,141
2,505,727
4,068,205
Operating income/(loss)
424,746
909,370
(4,118 )
(14,784 )
(762,731 )
(1,420,141 )
(342,103 )
(525,555 )
10
Table of Contents
Other
Expenses/Other Income
We
had other expenses of $1,600,989 for the three months ended June 30, 2025, as compared with other expenses of $1,556,509 for the same
period ended 2024. We had other expenses of $2,120,649 for the six months ended June 30, 2025, as compared with other expenses of $1,953,273
for the same period ended 2024. The increase in other expenses for the six months ended June 30, 2025 is mainly due to the change
in the loss on settlement of debt, and increased interest expenses incurred.
Net Loss
We finished the three months ended June 30, 2025 with
a loss of $2,348,914, as compared to a loss of $1,963,887 during the three months ended June 30, 2024. We finished the six months ended
June 30, 2025 with a loss of $3,493,375, as compared to a loss of $2,544,103 during the six months ended June 30, 2024.
The net results of the periods reported are highly
impacted by the expenses in the holding entity (IQSTEL), which has a high component of interest and other financial expenses related to
the funds borrowed for the acquisition of QXTEL Limited.
Our Telecom Division, the division presently generating
revenue, has a positive operating income when presented separately from the rest of our Company. As we have indicated on several occasions,
our strategy is to strengthen our telecommunications division so that it can serve as a lever for the development of new lines of business,
such as Fintech and Cybersecurity .
Telecom Division
Pre-revenue companies
IQSTEL
Consolidated
Three Months Ended June 30, 2025
Six Months Ended June 30, 2025
Three Months Ended June 30, 2025
Six Months Ended June 30, 2025
Three Months Ended June 30, 2025
Six Months Ended June 30, 2025
Three Months Ended June 30, 2025
Six Months Ended June 30, 2025
Revenues
72,081,725
129,714,541
—
—
101,511
101,511
72,183,236
129,816,052
Cost of revenue
70,311,749
126,009,607
—
—
—
—
70,311,749
126,009,607
Gross profit
1,769,976
3,704,934
—
—
101,511
101,511
1,871,487
3,806,445
Operating expenses
General and administration
1,304,065
2,972,370
437
1,870
1,223,214
2,092,660
2,527,716
5,066,900
Total Operating Expenses
1,304,065
2,972,370
437
1,870
1,223,214
2,092,660
2,527,716
5,066,900
Operating income/(loss)
465,911
732,564
(437
)
(1,870
)
(1,121,703
)
(1,991,149
)
(656,229
)
(1,260,455
)
Other income (expense)
(52,894
)
(51,684
)
—
—
(1,548,095
)
(2,068,965
)
(1,600,989
)
(2,120,649
)
Net income (loss) before income taxes
413,017
680,880
(437
)
(1,870
)
(2,669,798
)
(4,060,114
)
(2,257,218
)
(3,381,104
)
Income taxes
(91,696
)
(112,271
)
—
—
—
—
(91,696
)
(112,271
)
Net income (loss)
321,321
568,609
(437
)
(1,870
)
(2,669,798
)
(4,060,114
)
(2,348,914
)
(3,493,375
)
Depreciation and amortization
161,229
288,224
—
—
—
—
161,229
288,224
Interest expense
6,569
17,421
—
—
452,523
973,392
459,092
990,813
FX Gains/Losses
(65,230
)
(33,291
)
—
—
(596
)
(997
)
(65,825
)
(34,287
)
Loss on settlement of debt
—
—
—
—
878,592
878,592
878,592
878,592
Loss on settlement of salary payable
—
—
—
—
216,981
216,981
216,981
216,981
Stock-based compensation
—
—
—
—
22,385
55,198
22,385
55,200
Other non recurring costs
(10,000
)
140,984
—
—
—
—
—
140,984
Taxes
98,819
124,367
—
—
—
—
98,819
124,367
Adjusted EBITDA
512,708
1,106,314
(437
)
(1,870
)
(1,099,913
)
(1,936,948
)
(577,642
)
(832,502
)
11
Table of Contents
In evaluating our financial performance,
we utilize Adjusted EBITDA as a supplemental measure to provide insights into the profitability of our core operations. (Please see Adjusted
EBITDA, which is reconciled to the Net Income in the table above.) Adjusted EBITDA excludes, in addition to non-operational expenses like
interest expenses, taxes, depreciation and amortization; items that we believe are not indicative of our operating performance, such as:
•
FX Gains and Losses.
•
Stock-Based Compensation: As a non-cash expense, this adjustment eliminates variability caused by
equity-based incentives.
•
Other non-recurrent expenses: Adjusted EBITDA removes one-time, irregular, or non-recurring expenses
to reflect the Company's sustainable earnings.
We believe Adjusted EBITDA offers a clearer view of
the cash-generating potential of our business, excluding non-recurring, non-cash, and non-operational impacts.
Based on the analysis of our Adjusted EBITDA our Telecom
Division is a high-performing division that generates strong operational profits.
Consolidated figures show a slightly negative Adjusted
EBITDA; while this isn’t ideal, in our opinion it implies the Company is close to breaking even and might achieve positive Adjusted
EBITDA with small improvements in efficiency or revenue growth. We are in a transitional period, scaling operations and investing heavily
in growth initiatives with the execution of our M&A plan. Management has also identified areas for cost-cutting and operational improvements
and has acted in that direction.
Liquidity and Capital Resources
As of June 30, 2025, we had total current assets of
$35,555,030 and current liabilities of $36,843,884, resulting in a negative working capital of $1,288,854.
Our operating activities used $1,649,283 in the six
months ended June 30, 2025 as compared with $3,151,688 used in operating activities in the six months ended June 30, 2024. Our negative
operating cash flow for both periods is a result of our net loss and changes in operating assets and liabilities which varies depending
on our operating results and the timing of operating cash receipts and payments, specifically trade accounts receivable and trade accounts
payable. Despite a larger net loss, operating cash burn decreased due to working capital changes, especially receivables and payables.
Investing activities used $173,812 for
the six months ended June 30, 2025 compared to $2,720,197 used during the same period of year 2024. Investing outflows dropped sharply,
indicating a pause in our M&A campaign.
Financing activities provided $1,351,026 in the six
months ended June 30, 2025 compared with $5,306,444 provided in the six months ended June 30, 2024. Financing inflows dropped significantly,
indicating a reduced reliance on equity and convertible debt.
These figures show an improved operating cash flow
despite net losses and strategic use of equity for debt settlement.
The Company is shifting from aggressive expansion
in 2024 with the acquisition of QXTEL to consolidation and cash preservation in these first six months of 2025, with a heavy reliance
on working capital management and non-cash financing tools. The Company’s debt repayments suggest a maturing capital structure.
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.
12
Table of Contents
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, 2025.
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, 2025; 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, 2025, 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.
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, 2025. 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.
13
Table of Contents
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, 2025, 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.
14
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
Our
business faces many risks, a number of which are described in the section captioned “Risk Factors” in our Annual Report for
the year ended December 31, 2024, filed with the SEC on March 31, 2025. The risks described may not be the only risks we face. Other
risks of which we are not yet aware, or that we currently believe are not material, may also materially and adversely impact our business
operations or financial results. If any of the events or circumstances described in the risk factors contained in our Annual Report occur,
our business, financial condition or results of operations could be adversely impacted and the value of an investment in our securities
could decline. Investors and prospective investors should consider the risks described in our Annual Report, and the information contained
in the section captioned “Forward-Looking Statements” and elsewhere in this Quarterly Report before deciding whether to invest
in our securities.
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, 2025, the Company
issued 967,245 shares of common stock, valued at fair market value on issuance as follows:
• 3,750 shares for compensation to our directors valued at $55,198.
• 694,914 shares for conversion of debt of $3,227,904.
• 264,980 shares for settlement of debt of $1,886,658
• 3,563 shares for common stock payable value at $82,194.
• 38 shares for reverse stock split adjustment
Item 3. Defaults upon Senior Securities
None
Item 4. Mine Safety Disclosures
N/A
Item 5. Other Information
None
15
Table of Contents
Item 6. Exhibits
Exhibit Number
Description of Exhibit
31.1
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101**
The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2025 formatted in Extensible Business Reporting Language (XBRL).
**Provided herewith
16
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, 2025 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
17
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.