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 March 31, 2026 (unaudited) and December 31, 2025; F-2 Consolidated Statements of Operations for the three months ended March 31, 2026 and 2025 (unaudited); F-3 Consolidated Statements of Cash Flows for the three months ended March 31, 2026 and 2025 (unaudited); and F-4 Consolidated Statements of Changes in Stockholders’ Equity for the three months ended March 31, 2026 and 2025 (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 March 31, 2026 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) March 31, December 31, 2026 2025 ASSETS Current Assets Cash $ 2,597,587 $ 2,155,359 Accounts receivable, net 23,697,094 30,259,020 Inventory 30,658 30,658 Due from related parties 496,520 639,519 Prepaid and other current assets 2,904,623 3,077,868 Total Current Assets 29,726,482 36,162,424 Property and equipment, net 564,114 615,048 Intangible asset, net 6,837,091 6,957,404 Goodwill 5,790,049 5,790,049 Deferred tax assets 459,472 459,472 Other assets 1,148,918 1,103,538 TOTAL ASSETS $ 44,526,126 $ 51,087,935 LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities Accounts payable $ 8,531,004 $ 9,167,288 Accrued and other current liabilities 14,577,738 19,050,496 Contract liabilities 1,111,441 1,391,377 Due to related parties 65,829 65,829 Loans payable - net of discount of $83,053 and $127,170, respectively 4,862,497 4,020,833 Loans payable - related parties 94,711 125,409 Contingent liability for acquisition of subsidiary 285,175 285,175 Stock payable for acquisition of subsidiary 500,000 500,000 Total Current Liabilities 30,028,395 34,606,407 Loans payable, non-current 29,394 31,302 Employee benefits, non-current 169,599 169,599 TOTAL LIABILITIES 30,227,388 34,807,308 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, 59,276 shares issued and outstanding, respectively 59 59 Series C Preferred stock: 200,000 designated; $ 0.001 par value, No shares issued and outstanding — — Series D Preferred stock: 100,000 designated; $ 0.001 par value, 9,389 and 18,020 shares issued and outstanding, respectively 9 18 Common stock: 26,000,000 authorized; $ 0.001 par value 5,076,368 and 4,668,017 shares issued and outstanding, respectively 5,076 4,668 Additional paid in capital 54,460,136 54,455,615 Accumulated deficit ( 44,349,472 ) ( 42,991,879 ) Accumulated other comprehensive loss ( 25,340 ) ( 25,340 ) Equity attributed to stockholders of IQSTEL Inc. 10,090,478 11,443,151 Equity attributable to noncontrolling interests 4,208,260 4,837,476 TOTAL STOCKHOLDERS' EQUITY 14,298,738 16,280,627 TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 44,526,126 $ 51,087,935 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 March 31, 2026 2025 Revenues $ 97,919,836 $ 57,632,816 Cost of revenue 95,839,138 55,697,858 Gross profit 2,080,698 1,934,958 Operating expenses General and administration 3,038,707 2,539,184 Total operating expenses 3,038,707 2,539,184 Operating loss ( 958,009 ) ( 604,226 ) Other income (expense) Other income 26,667 23,228 Other expenses ( 88,093 ) ( 11,162 ) Interest expense ( 350,998 ) ( 531,726 ) Total other expense ( 412,424 ) ( 519,660 ) Net loss before provision for income taxes ( 1,370,433 ) ( 1,123,886 ) Income taxes ( 15,503 ) ( 20,575 ) Net loss ( 1,385,936 ) ( 1,144,461 ) Less: Net (loss) / income attributable to noncontrolling interests ( 28,343 ) 13,497 Net loss attributed to IQSTEL Inc. $ ( 1,357,593 ) $ ( 1,157,958 ) Undeclared dividends on Series D Preferred Stock ( 45,842 ) — Net loss attributed to stockholders of IQSTEL Inc. $ ( 1,403,435 ) $ ( 1,157,958 ) Comprehensive loss Net loss $ ( 1,385,936 ) $ ( 1,144,461 ) Total loss $ ( 1,385,936 ) $ ( 1,144,461 ) Less: Comprehensive (loss) income attributable to noncontrolling interests ( 28,343 ) 13,497 Net comprehensive loss attributed to IQSTEL Inc. $ ( 1,357,593 ) $ ( 1,157,958 ) Basic and diluted loss per common share $ ( 0.29 ) $ ( 0.44 ) Weighted average number of common shares outstanding - Basic and diluted 4,878,142 2,629,867 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 months ended March 31, 2026 and 2025 (Unaudited) Series A Preferred Stock Series B Preferred Stock Series D Preferred Stock Common Stock Shares Amount 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, 2025 10,000 $ 10 59,276 $ 59 18,020 $ 18 4,668,017 $ 4,668 $ 54,455,615 $ ( 42,991,879 ) $ ( 25,340 ) $ 11,443,151 $ 4,837,476 $ 16,280,627 Common stock issued for conversion of series D preferred stock — — — — ( 8,631 ) ( 9 ) 406,476 406 ( 397 ) — — — — — Common stock issued for compensation — — — — — — 1,875 2 4,918 — — 4,920 — 4,920 Dividend to non-controlling interest — — — — — — — — — — — — ( 600,873 ) ( 600,873 ) Net loss — — — — — — — — — ( 1,357,593 ) — ( 1,357,593 ) ( 28,343 ) ( 1,385,936 ) Balance - March 31, 2026 10,000 $ 10 59,276 $ 59 9,389 $ 9 5,076,368 $ 5,076 $ 54,460,136 $ ( 44,349,472 ) $ ( 25,340 ) $ 10,090,478 $ 4,208,260 $ 14,298,738 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 ) $ 6,928,448 $ 4,627,358 $ 11,555,806 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) Three Months Ended March 31, 2026 2025 CASH FLOWS FROM OPERATING ACTIVITIES: Net loss $ ( 1,385,936 ) $ ( 1,144,461 ) Adjustments to reconcile net loss to net cash used in operating activities: Stock based compensation 4,920 32,815 Bad debt expense 14,364 — Depreciation and amortization 172,646 126,995 Amortization of debt discount 91,486 186,230 Changes in operating assets and liabilities: Accounts receivable 6,316,143 45,924,000 Prepaid and other assets 81,433 ( 1,391,098 ) Accounts payable ( 1,151,840 ) 690,057 Accrued and other current liabilities ( 4,038,727 ) ( 46,331,507 ) Contract liabilities ( 279,936 ) — Net cash used in operating activities ( 175,447 ) ( 1,906,969 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property and equipment ( 1,399 ) ( 49,183 ) Payment of loan receivable - related party ( 13,701 ) ( 9,462 ) Collection of amounts due from related parties 6,700 — Net cash used in investing activities ( 8,400 ) ( 58,645 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from loans payable 750,000 495,000 Repayments of loans payable ( 1,769 ) ( 9,438 ) Repayments of note payable issued for acquisition of subsidiary — ( 440,000 ) Repayment of loans payable - related parties ( 30,698 ) ( 190,864 ) Proceeds from convertible notes — 987,500 Repayment of convertible notes — ( 233,249 ) Dividend paid to non-controlling interest ( 91,458 ) ( 68,645 ) Net cash provided by financing activities 626,075 540,304 Net change in cash 442,228 ( 1,425,310 ) Cash, beginning of period 2,155,359 2,510,357 Cash, end of period $ 2,597,587 $ 1,085,047 Supplemental cash flow information Cash paid for interest $ 238,558 $ 280,415 Cash paid for taxes $ — $ 109,870 Non-cash transactions: Common stock issued for conversion of debt $ — $ 835,834 Note payable issued for acquisition of subsidiary $ — $ 1,000,000 Non-cash dividend paid $ — $ — 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 March 31, 2026 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 three business divisions. The Telecom Division, which represents the majority of current operations and which also represents 87% of all of the Company’s revenues for the three months ended March 31, 2026, 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. Additionally, GlobeTopper LLC (www.GlobeTopper.com), our most recent acquisition, plays a strategic role in supporting the expansion and integration of our business divisions. Through its operations, the Company continues to strengthen its global presence and enhance the synergy in Fintech segments through its solution for gift card programs, representing 13% of our revenues for the three months ended March 31, 2026. Our developing Artificial Intelligence (AI) division, Reality Border (www.realityborder.com), was initially developed as an AI-enhanced immersive digital experience platform intended to support customer interaction and content presentation in virtual environments. Building on that early development work, including conversational interfaces, multilingual interaction models, and AI-driven workflow design, Reality Border now develops practical AI software solutions for enterprise and telecommunications applications. 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 March 31, 2026 and the results of operations and cash flows for the periods presented. The results of operations for the three months ended March 31, 2026 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, 2025 filed with the SEC on April 6, 2026, and amended on April 23, 2026. F- 5 Table of Contents Reclassification Certain amounts in the consolidated financial statements of prior year periods have been reclassified to conform to the current period’s presentation. 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”), QXTEL LIMITED (“QXTEL”) and GlobeTopper LLC (“GlobeTopper”). All significant intercompany balances and transactions have been eliminated in consolidation. Use of Estimates The preparation of the consolidated financial statements in conformity with GAAP 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 March 31, 2026 and December 31, 2025. 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. No allowance for doubtful accounts was recorded as of March 31, 2026 and December 31, 2025. During the three months ended March 31, 2026 and 2025, the Company recorded bad debt expense of $ 14,364 and $ 0 , respectively. Allowance for Credit Losses Rollforward: Balance, at beginning of period $ — Provision for credit losses 14,364 Deductions ( 14,364 ) Balance at end of period $ — 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 to common stockholders less the cumulative undeclared preferred stock dividend by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed by dividing net income by the weighted average number of shares of common stock and potentially dilutive outstanding shares of common stock during the period to reflect the potential dilution that could occur from common shares issuable through contingent share arrangements, stock options and warrants unless the result would be antidilutive. Dilutive potential common shares include outstanding Series B Preferred stock and Series D Preferred stock and they were excluded from the computation of diluted net loss per share as the result was anti-dilutive for the three months ended March 31, 2026 and 2025. F- 6 Table of Contents Concentrations of Credit Risk The Company’s financial instruments subject to concentrations of credit risk consist primarily of cash and cash equivalents, accounts receivable and related party payables. The Company maintains its cash and cash equivalents with financial institutions that management believes to be of high credit quality. At times, balances maintained with a single financial institution may exceed applicable governmental insurance limits. Based on Federal Deposit Insurance Corporation coverage in the United States, Switzerland’s deposit protection system (Esisuisse), and the Financial Services Compensation Scheme applicable in the United Kingdom, 47.16% and 58.55% of cash and cash equivalents as of March 31, 2026 and December 31, 2025, respectively, were covered by applicable governmental insurance limits. As of March 31, 2026, approximately 80% of total accounts receivable was concentrated among the Company’s top 23 customers, compared with the same percentage concentrated among 17 customers as of December 31, 2025. The largest customer represented 20.33% of total accounts receivable as of March 31, 2026, compared with 15.06% as of December 31, 2025. In each such period, 12 of these customers were repeat customers and accounted for 58% and 75% of total accounts receivable as of March 31, 2026 and December 31, 2025, respectively. This concentration may expose the Company to a moderate to low level of credit risk, as most of these customers are bilateral counterparties that also maintain accounts payable with the Company. During the three months ended March 31, 2026, we had 20 customers representing 85% of our revenue compared to 19 customers representing 86% of our revenue for the three months ended March 31, 2025. For the three months ended March 31, 2026 and 2025, 31% 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. 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; goodwill; 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. F- 7 Table of Contents 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. Revenue Recognition Telecommunications 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. 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. F- 8 Table of Contents Fintech The Company’s primary performance obligation is the transfer of digital prepaid products to customers upon purchase. Revenue is recognized at a point in time when the digital prepaid products are made available to the customer, as this is when the customer obtains control and can benefit from the use of the products. The Company has evaluated additional services, including API integration and technical support, and determined that these services are not distinct performance obligations. These services are highly interdependent and integrated with the primary obligation to deliver digital prepaid products. As such, revenue recognition for these services is bundled with the primary performance obligation and recognized at the same point in time. The transaction price is determined based on the pricing appendix provided to customers at the time of contract signing, with the Company reserving the right to adjust prices with a three-day notice. Since the Company has only one primary performance obligation, there is no allocation of the transaction price across multiple obligations. 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; and digital prepaid products. 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 and products 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 and digital prepaid products 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. Cost of revenue Costs of revenue represent direct charges from vendors that the Company incurs to deliver services to its customers. These costs include usage charges for voice and SMS termination services, which are recognized over time consistent with the Company’s revenue-recognition pattern for these services, as well as the acquisition cost of digital prepaid products purchased from issuing partners for resale, which is recognized at a point in time when the products are made available to customers. F- 9 Table of Contents Recently Issued Accounting Pronouncements In November 2024, the Financial Accounting Standards Board (FASB) 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. In December 2025, the FASB issued ASU 2025-11, “ Interim Reporting (Topic 270): Narrow-Scope Improvements” , which clarifies the guidance in Topic 270 to improve the consistency of interim financial reporting. The ASU provides a comprehensive list of required interim disclosures and introduces a disclosure principle requiring entities to disclose events since the end of the last annual reporting period that have a material impact on the entity. ASU 2025-11 is effective for fiscal years beginning after December 15, 2027, including interim periods within those fiscal years, with early adoption permitted. The Company is currently evaluating the impact of adopting ASU 2025-11. In December 2025, the FASB issued ASU No. 2025-12, “ Codification Improvements” . The ASU addresses thirty-three items, representing the changes to the Codification that (1) clarify, (2) correct errors, or (3) make minor improvements. Generally, the amendments in this Update are not intended to result in significant changes for most entities. The ASU is effective for interim reporting periods within annual reporting periods beginning after December 15, 2026. The adoption method of this ASU may vary, on an issue-by-issue basis. Early adoption is permitted. We are currently evaluating the provisions of this ASU and do not expect this ASU to have a material impact on our consolidated financial statements. The Company has reviewed all other recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to cause a material impact on our financial statements. NOTE 3 - GOING CONCERN The Company's consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has suffered recurring losses from operations, has 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 and 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 March 31, 2026 and December 31, 2025 consisted of the following: March 31, December 31, 2026 2025 Other receivable $ 202,389 $ 298,461 Prepaid expenses 2,130,830 2,192,508 Advance payment 21,000 21,000 Tax receivable 46,289 63,284 Deposit for acquisition of asset 357,500 356,000 Security deposit 146,615 146,615 Prepaid Expenses $ 2,904,623 $ 3,077,868 F- 10 Table of Contents NOTE 5 – PROPERTY AND EQUIPMENT Property and equipment at March 31, 2026 and December 31, 2025 consisted of the following: March 31, December 31, 2026 2025 Telecommunication equipment $ 700,417 $ 700,417 Telecommunication software 800,247 800,247 Vehicle 86,643 86,643 Other equipment 162,484 159,451 Total property and equipment 1,749,791 1,746,758 Accumulated depreciation and amortization ( 1,185,677 ) ( 1,131,710 ) Total property and equipment $ 564,114 $ 615,048 Depreciation expense for the three months ended March 31, 2026 and 2025 amounted to $ 52,333 and $ 6,682 , respectively. NOTE 6 – INTANGIBLE ASSETS Intangible assets at March 31, 2026 and December 31, 2025 consisted of the following: March 31, 2026 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 ( 962,501 ) 6,737,499 $ 7,799,592 $ ( 962,501 ) $ 6,837,091 December 31, 2025 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 ( 842,188 ) 6,857,812 $ 7,799,592 $ ( 842,188 ) $ 6,957,404 Amortization expense for the three months ended March 31, 2026 and 2025 amounted to $ 120,313 . The following table outlines the estimated future amortization expense at March 31, 2026: 2026 (9 months remaining) $ 360,937 2027 481,250 2028 481,250 2029 481,250 2030 481,250 Thereafter 4,451,562 $ 6,737,499 F- 11 Table of Contents NOTE 7 – ACCRUED AND OTHER CURRENT LIABILITIES Accrued and other current liabilities at March 31, 2026 and December 31, 2025 consisted of the following March 31, December 31, 2026 2025 Accrued liabilities $ 1,201,044 $ 1,242,848 Cost provision 12,423,310 17,190,827 Accrued interest 103,488 84,174 Salary payable - management 71,364 68,364 Salary payable and employee benefit 68,096 71,956 Other current liabilities 278,211 241,492 Income tax payable 72,810 150,835 Dividend payable 359,415 — Total accrued and other current liabilities $ 14,577,738 $ 19,050,496 NOTE 8 - LOANS PAYABLE Loans payable at March 31, 2026 and December 31, 2025 consisted of the following: March 31, December 31, Interest 2026 2025 Term rate Martus $ 97,401 $ 97,401 Note was issued on October 23, 2018 and due on January 2, 2027 5.0 % Darlene Covid19 60,742 60,703 Note was issued on April 1, 2020 and due on March 31, 2027 0.0 % Promissory note payable 794,737 794,737 Note was issued July 16, 2025 and due on March 31, 2026 24.0 % Promissory note payable 794,737 794,737 Note was issued August 8, 2025 and due on March 31, 2026 24.0 % Promissory note payable 794,737 794,737 Note was issued September 11, 2025 and due on April 24, 2026 24.0 % Promissory note payable 531,579 531,579 Note was issued October 14, 2025 and due on May 27, 2026 24.0 % Promissory note payable 531,579 531,579 Note was issued November 10, 2025 and due on June 23, 2026 24.0 % Promissory note payable 531,579 531,579 Note was issued December 22, 2025 and due on August 4, 2026 24.0 % Promissory note payable 531,579 — Note was issued February 9, 2026 and due on September 22, 2026 24.0 % Promissory note payable 265,789 — Note was issued March 26, 2026 and due on November 6, 2026 24.0 % Financing loan 40,485 42,253 $1,148.94 monthly payment for 48 months 7.87 % Total 4,974,944 4,179,305 Less: Unamortized debt discount ( 83,053 ) ( 127,170 ) Total loans payable 4,891,891 4,052,135 Less: Current portion of loans payable ( 4,862,497 ) ( 4,020,833 ) Long-term loans payable $ 29,394 $ 31,302 F- 12 Table of Contents Loans payable - related parties at March 31, 2026 and December 31, 2025 consisted of the following: March 31, December 31, Interest 2026 2025 Term rate 49% of Shareholder of SwissLink $ 21,606 $ 21,606 Note is due on demand 0.0 % 49% of Shareholder of SwissLink 73,105 103,803 Note is due on demand 5.0 % Total 94,711 125,409 Less: Current portion of loans payable - related parties ( 94,711 ) ( 125,409 ) Long-term loans payable - related parties $ — $ — During the three months ended March 31, 2026 and 2025, the Company borrowed from third parties totaling $ 797,368 and $ 543,478 , respectively, which includes original issue discount and financing costs of $ 47,368 and $ 48,478 , respectively, and repaid the principal amount of $ 1,769 and $ 449,438 (consisting of $9,438 of payments on loans payable and $440,000 of payments on a note payable issued for the acquisition of a subsidiary), respectively. Additionally, during the three months ended March 31, 2026 and 2025, the Company repaid the principal amount of notes payable to related parties totaling $30,698 and $190,864, respectively. During the three months ended March 31, 2026 and 2025, the Company recorded interest expense of $ 259,512 and $ 99,675 and recognized amortization of discount, included in interest expense, of $ 91,486 and $ 36,105 , respectively. NOTE 9 – STOCKHOLDERS’ EQUITY Common Stock The Company’s authorized common stock consists of 26,000,000 shares of common stock with a par value of $ 0.001 per share. During the three months ended March 31, 2026, the Company issued 408,351 shares of common stock, valued at fair market value on issuance as follows: · 406,476 shares for conversion of Series D Preferred Stock · 1,875 shares for compensation to our directors valued at $ 4,920 At March 31, 2026 and December 31, 2025, 5,076,368 and 4,668,017 shares of common stock were issued and outstanding, respectively. Preferred Stock The Company’s authorized preferred stock consists of 1,200,000 shares of preferred stock with a par value of $ 0.001 per share. F- 13 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 At March 31, 2026 and December 31, 2025, 10,000 shares of Series A Preferred Stock were issued and outstanding. Series B Preferred Stock On November 11, 2020, pursuant to Article III of our Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series B Preferred Stock, consisting of up 200,000 shares, par value $ 0.001 . Under the Certificate of Designation, holders of Series B Preferred Stock will receive a liquidation preference of $81 per share in any distribution upon winding up, dissolution, or liquidation of the Company before junior security holders, as provided in the designation . Holders of Series B Preferred Stock are entitled to receive as, when, and if declared by the Board of Directors, dividends in kind at an annual rate equal to twenty four percent (24%) of $81 per share for each of the then outstanding shares of Series B Preferred Stock, calculated on the basis of a 360-day year consisting of twelve 30-day months . Holders of Series B Preferred Stock do not have voting rights but may convert into common stock after twelve months from the issuance date, at a conversion rate of one thousand (1,000) shares of Common Stock for every one (1) share of Series B Preferred Stock. Upon conversion, the shares are subject to a one-year restriction on sales into the market of no more than 5% previous month’s stock liquidity. As of March 31, 2026 and December 31, 2025, 59,276 shares of Series B Preferred Stock were issued and outstanding. Series C Preferred Stock On January 7, 2021, pursuant to Article III of our Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock entitled Series C Preferred Stock, consisting of up 200,000 shares, par value $ 0.001 . Under the Certificate of Designation, holders of Series C Preferred Stock will rank junior to the Series B Preferred Stock, but on par with common stock and Series A Preferred Stock in any distribution upon winding up, dissolution, or liquidation of the Company, as provided in the designation. The holders of shares of Series C Preferred Stock have no dividend rights except as may be declared by the Board in its sole and absolute discretion, out of funds legally available for that purpose . Holders of Series C Preferred Stock do not have voting rights but may convert into common stock after twenty four months from the issuance date, at a conversion rate of 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. At March 31, 2026 and December 31, 2025, no Series C Preferred Stock was issued or outstanding. 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 one thousand (1,000) shares of Common Stock for every one (1) share of Series D Preferred Stock . F- 14 Table of Contents On July 7, 2025, the Company filed a First Amended and Restated Certificate of Designation for the Series D Preferred Stock 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. On October 10, 2025, the Company filed a Second Amended and Restated Certificate of Designation for the Series D Preferred Stock 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, and first amended on July 7, 2025. On February 3, 2026, the Company filed a Third Amended and Restated Certificate of Designation, which includes the following key terms. 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 (the “Base Shares”), subject to adjustment for stock splits, dividends, or reorganizations. Additionally, a True-Up Adjustment mechanism applies, whereby the conversion may include additional shares based on a comparison of the original conversion price (based on the 10-day VWAP with a 20% discount at the time of issuance) to the lowest daily VWAP during the five trading days preceding the conversion date with a further 20% discount applied to such lowest daily VWAP (the “Adjusted Conversion Price”), with a floor of $1.00 and a maximum True-Up Ratio of 5. 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. During the three months ended March 31, 2026, 8,631 shares of Series D Preferred Stock were converted into 406,476 shares of common stock. At March 31, 2026 and December 31, 2025, 9,389 and 18,020 shares Series D Preferred Stock were issued and outstanding, respectively. NOTE 10 - RELATED PARTY TRANSACTIONS Due from related parties During the three months ended March 31, 2026 and 2025, the Company loaned $ 13,701 and $ 9,462 to a related party and collected $ 6,700 and $ 0 , respectively. At March 31, 2026 and December 31, 2025, the Company had amounts due from related parties of $ 496,520 and $ 639,519 , respectively. The loans are unsecured, non-interest bearing and due on demand. Due to related parties At March 31, 2026 and December 31, 2025, the Company had amounts due to related parties of $ 65,829 . The amounts are unsecured, non-interest bearing and due on demand. Employment agreements During the three months ended March 31, 2026 and 2025, the Company recorded management salaries and bonus of $ 211,500 , and stock-based compensation bonuses of $ 4,920 and $ 32,815 , respectively. At March 31, 2026 and December 31, 2025, the Company recorded and accrued management salaries of $ 71,364 and $ 68,364 , respectively. F- 15 Table of Contents NOTE 11 – 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, the term of which is 12 months . For the three months ended March 31, 2026 and 2025, the Company incurred rent expense of $ 11,324 and $ 6,974 , respectively. NOTE 12 - SEGMENTS The Company operates in two industry segments, telecommunication services and fintech 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. The following tables show operating activities information by geographic segment for the three months ended March 31, 2026 and 2025: Three months ended March 31, 2026 NOTE 12 - SEGMENT - Operating Activities by Geographic Segment (Details) USA Switzerland UK Elimination Total Revenues $ 68,399,784 $ 989,033 $ 29,223,827 $ ( 692,808 ) $ 97,919,836 Cost of revenue 67,338,051 697,008 28,351,638 ( 547,559 ) 95,839,138 Gross profit 1,061,733 292,025 872,189 ( 145,249 ) 2,080,698 Operating expenses Salaries, wages and benefits 446,710 — 486,409 — 933,119 Technology 413,551 116,884 163,714 ( 141,361 ) 552,788 Professional fees 316,350 9,617 — — 325,967 Legal and regulatory 99,036 11,823 — — 110,859 Travel and events 23,307 1,444 90,938 — 115,689 Public cost 60,293 — — — 60,293 Advertising 267,092 — — — 267,092 Bank services and fees 42,136 ( 2,357 ) 22,290 — 62,069 Depreciation and amortization 12,993 34,621 125,032 — 172,646 Office, facility and other 208,158 99,182 81,277 ( 3,888 ) 384,729 Insurance 10,579 — 23,593 — 34,172 Bad debt expense 14,364 — — — 14,364 Stock-based compensation 4,920 — — — 4,920 General and administration 1,919,489 271,214 993,253 ( 145,249 ) 3,038,707 Impairment loss of goodwill — — — — — Operating income (loss) ( 857,756 ) 20,811 ( 121,064 ) — ( 958,009 ) Other expense ( 336,737 ) ( 8,460 ) — ( 67,227 ) ( 412,424 ) Income tax expense — — ( 15,503 ) — ( 15,503 ) Net income (loss) $ ( 1,194,493 ) $ 12,351 $ ( 136,567 ) $ ( 67,227 ) $ ( 1,385,936 ) F- 16 Table of Contents Three months ended March 31, 2025 USA Switzerland UK Elimination Total Revenues $ 38,537,798 $ 1,349,162 $ 31,154,997 $ ( 13,409,141 ) $ 57,632,816 Cost of revenue 37,688,315 1,080,854 30,325,933 ( 13,397,244 ) 55,697,858 Gross profit 849,483 268,308 829,064 ( 11,897 ) 1,934,958 Operating expenses Salaries, Wages and Benefits 439,393 95,449 426,283 ( 5,966 ) 955,159 Technology 194,115 94,254 148,154 ( 10,930 ) 425,593 Professional Fees 309,049 — — — 309,049 Legal and Regulatory 166,438 — — — 166,438 Travel & Events 18,505 4,291 67,601 ( 1,347 ) 89,050 Public Cost 66,559 — — — 66,559 Advertising 210,523 8,357 — — 218,880 Bank Services and Fees 13,485 ( 21,499 ) 29,455 — 21,441 Depreciation and Amortization 6,682 — 120,313 — 126,995 Office, Facility and Other 52,312 4,969 69,021 — 126,302 Insurance 903 — — — 903 Stock-based compensation 32,815 — — — 32,815 General and administration 1,510,779 185,821 860,827 ( 18,243 ) 2,539,184 Operating income (loss) ( 661,296 ) 82,487 ( 31,763 ) 6,346 ( 604,226 ) Other income (expense) ( 464,389 ) 8,602 ( 6,527 ) ( 57,346 ) ( 519,660 ) Income tax expense — — ( 20,575 ) — ( 20,575 ) Net income (loss) $ ( 1,125,685 ) $ 91,089 $ ( 58,865 ) $ ( 51,000 ) $ ( 1,144,461 ) The following tables show reportable operating activities information by industrial segment for the three months ended March 31, 2026 and 2025. The Company has two industrial segments since the Company acquired GlobeTopper LLC in July 2025: Three months ended March 31, 2026 Telecom Fintech Corporate Elimination Total Revenues $ 85,619,236 $ 12,993,408 $ — $ ( 692,808 ) $ 97,919,836 Cost of revenue 83,651,739 12,734,958 — ( 547,559 ) 95,839,138 Gross profit 1,967,497 258,450 — ( 145,249 ) 2,080,698 Operating expenses 1,786,977 269,306 1,007,359 ( 24,935 ) 3,038,707 Operating income (loss) 180,520 ( 10,856 ) ( 1,007,359 ) ( 120,314 ) ( 958,009 ) Other expense ( 62,727 ) ( 96 ) ( 282,374 ) ( 67,227 ) ( 412,424 ) Income tax expense ( 15,503 ) — — — ( 15,503 ) Net income (loss) $ 102,290 $ ( 10,952 ) $ ( 1,289,733 ) $ ( 187,541 ) $ ( 1,385,936 ) F- 17 Table of Contents Three months ended March 31, 2025 Telecom Corporate Elimination Total Revenues $ 71,041,957 $ — $ ( 13,409,141 ) $ 57,632,816 Cost of revenue 69,095,102 — ( 13,397,244 ) 55,697,858 Gross profit 1,946,855 — ( 11,897 ) 1,934,958 Operating expenses 1,687,982 749,132 102,070 2,539,184 Operating income (loss) 258,873 ( 749,132 ) ( 113,967 ) ( 604,226 ) Other income (expense) 7,555 ( 469,869 ) ( 57,346 ) ( 519,660 ) Income tax expense ( 20,575 ) — — ( 20,575 ) Net income (loss) $ 245,853 $ ( 1,219,001 ) $ ( 171,313 ) $ ( 1,144,461 ) Asset Information The following table shows asset and liability information by industrial segment at March 31, 2026 and December 31, 2025: March 31, 2026 Telecom Fintech Corporate Elimination Total Assets Current assets $ 28,422,538 $ 979,852 $ 4,682,452 $ ( 4,358,360 ) $ 29,726,482 Non-current assets $ 8,502,654 $ 146,918 $ 19,519,809 $ ( 13,369,737 ) $ 14,799,644 Liabilities Current liabilities $ 27,084,544 $ 1,634,303 $ 6,085,180 $ ( 4,775,632 ) $ 30,028,395 Non-current liabilities $ 169,599 $ 29,394 $ — $ — $ 198,993 December 31, 2025 Telecom Fintech Corporate Elimination Total Assets Current assets $ 34,685,859 $ 1,203,613 $ 4,913,268 $ ( 4,640,316 ) $ 36,162,424 Non-current assets $ 8,676,244 $ 153,229 $ 19,465,775 $ ( 13,369,737 ) $ 14,925,511 Liabilities Current liabilities $ 32,336,073 $ 1,851,514 $ 5,059,136 $ ( 4,640,316 ) $ 34,606,407 Non-current liabilities $ 169,599 $ 31,302 $ — $ — $ 200,901 The following table shows asset and liability information by geographic segment at March 31, 2026 and December 31, 2025: March 31, 2026 USA Switzerland UK Elimination Total Assets Current assets $ 14,643,532 $ 941,710 $ 15,581,565 $ ( 1,440,325 ) $ 29,726,482 Non-current assets $ 20,408,532 $ 297,292 $ 7,463,557 $ ( 13,369,737 ) $ 14,799,644 Liabilities Current liabilities $ 14,526,598 $ 1,919,644 $ 15,439,750 $ ( 1,857,597 ) $ 30,028,395 Non-current liabilities $ 29,394 $ 169,599 $ — $ — $ 198,993 Net Asset 20,496,072 ( 850,241 ) 7,605,372 ( 12,952,465 ) 14,298,738 F- 18 Table of Contents December 31, 2025 USA Switzerland UK Elimination Total Assets Current assets $ 15,281,322 $ 1,538,421 $ 21,638,782 $ ( 2,296,101 ) $ 36,162,424 Non-current assets $ 20,377,490 $ 331,914 $ 7,585,844 $ ( 13,369,737 ) $ 14,925,511 Liabilities Current liabilities $ 13,941,863 $ 2,563,328 $ 20,397,317 $ ( 2,296,101 ) $ 34,606,407 Non-current liabilities $ 31,302 $ 169,599 $ — $ — $ 200,901 Net Asset 21,685,647 ( 862,592 ) 8,827,309 ( 13,369,737 ) 16,280,627 NOTE 13 – INCOME TAX The Company regularly evaluates the realizability of its deferred tax assets by considering all available positive and negative evidence, including consideration of future taxable income. Primarily due to the Company’s history of incurred net losses, the Company maintains a full valuation allowance against its US deferred tax assets, as it is not more likely than not that these assets will be realized. Thus, the Company has not recognized material provisions or benefits for income taxes. The Company’s tax provision and resulting effective tax rate for interim periods are determined using the estimated annual effective tax rate (“AETR”), which is updated each quarter and adjusted for discrete items recognized in the period. For the three months ended March 31, 2026, the AETR reflects expected taxable income of UK, and select US entities. The forecast is consistent with year-to-date actual results through March 31, 2026, and excludes any mark-to-market adjustments. While the overall tax provision remains immaterial due to the Company’s partial valuation allowance, the tax effect of the expected taxable entity income has been reflected in the AETR. Income Taxes The Company's income tax provision reflects an estimate of federal, state, and foreign income taxes based on enacted tax rates in the jurisdictions in which we operate. The provision is adjusted for the impact of allowable tax credits and deductions, uncertain tax positions, changes in deferred tax assets and liabilities, and changes in tax law. On July 4, 2025, the One Big Beautiful Bill Act (“OBBBA”) was signed into law in the United States. The OBBBA introduces various corporate and international tax law changes with staggered effective dates through 2027. Key provisions include immediate R&D expensing, permanent bonus depreciation, modifications to interest expense limitations, and changes to certain international tax rules. While the Company continues to evaluate the potential impact of the OBBBA on its consolidated financial statements, due to its partial valuation allowance position on U.S. and Swiss deferred tax assets, immaterial current tax liabilities, and insignificant foreign earnings from the UK, the Company does not expect the OBBBA to have a material impact on its financial position, results of operations, or effective tax rate. NOTE 14 – SUBSEQUENT EVENTS . Subsequent to March 31, 2026 and through the date that these financials were made available, the Company had the following subsequent events: On April 30, 2026, the Company entered into (i) an Equity Purchase Agreement (the “Purchase Agreement”) and (ii) a Registration Rights Agreement (the “Registration Rights Agreement”) with M2B Funding Corp. (the “Investor”). Pursuant to the Purchase Agreement, the Company may, from time to time during the Commitment Period, require the Investor to purchase up to $50,000,000 of the Company’s common stock, par value $0.0001 per share (“Common Stock”), at a per-share price equal to 94% of the lowest daily volume-weighted average price during the six Trading Days following delivery of a Put Notice, subject to volume-based caps, a daily maximum of $500,000, and an Exchange Cap of 19.99% of shares outstanding on the Execution Date (unless stockholder approval is obtained). The Investor is subject to a Beneficial Ownership Limitation (initially 4.99%, increasable to 9.99%). F- 19 Table of Contents The Commitment Period begins on the date the Registration Statement (as defined below) is declared effective by the SEC (the “Effective Date”) and ends on the earlier of: (i) the date the Investor has purchased the full $50,000,000, (ii) the date that is sixty (60) months after the Effective Date, (iii) written termination notice by the Company (subject to the terms of the Purchase Agreement), or (iv) termination by the Investor as provided in the Purchase Agreement. As consideration for the commitment, the Company will issue Commitment Shares valued at $1,000,000 (half on the Execution Date; half on the 12-month anniversary or earlier termination), subject to a 20% daily volume leak-out restriction. The Registration Rights Agreement requires the Company to file a resale S-1 registration statement covering all Registrable Securities within 90 days and to use best efforts to have it declared effective within 180 days, with customary liquidated damages (0.25% per month, capped at 12% of the Maximum Commitment Amount) for delays. The Investor has customary review and comment rights on the registration statement and related prospectuses. The agreements contain customary representations, warranties, covenants, conditions, and indemnification provisions. The Purchase Agreement may be terminated by the Company upon 30 days’ notice (subject to a termination fee) or upon certain other events. Proceeds will be used for general corporate purposes. There is no material relationship between the Company and the Investor other than as contemplated by the agreements. On April 30, 2026, the Company issued the Initial Commitment Shares to the Investor pursuant to the Purchase Agreement. The shares were issued in reliance on the exemption from registration provided by Section 4(a)(2) of the Securities Act and/or Rule 506(b) of Regulation D. The Investor represented that it is an accredited investor. F- 20 Table of Contents