iQSTEL Inc 10-Q

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