KonaTel, Inc.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
________________
FORM 10-Q
x QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30,
2025
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ____________to____________
Commission File No. 001-10171
KonaTel, Inc.
(Exact name of the issuer as specified in its charter)
Delaware
80-0973608
(State or Other Jurisdiction of Incorporation or Organization)
(I.R.S. Employer I.D. No.)
500 N. Central Expressway , Ste.
202
Plano , Texas 75074
(Address of Principal Executive Offices)
214 - 323-8410
(Registrant’s Telephone Number)
The Registrant does not have any securities registered pursuant to Section
12(b) of the Exchange Act.
Indicate by check mark whether the Registrant (1)
has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements
for the past 90 days.
Yes x No o
Indicate
by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was
required to submit such files). Yes x No o
Indicate by check mark whether the Registrant is a
large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See
definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging
growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer o
Accelerated filer o
Non-accelerated filer x
Smaller reporting company x
Emerging Growth company ☐
If
an emerging growth company, indicate by check mark if the Registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate
by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
Our website is www.konatel.com .
Our common stock is quoted on the OTC Markets Group,
LLC (the “OTC Markets”) in its “OTCQB Tier” under the symbol “KTEL.”
APPLICABLE ONLY TO CORPORATE ISSUERS
Indicate the number of shares outstanding of each
of the Registrant’s classes of common stock, as of the latest practicable date.
The number of shares outstanding of each of the Registrant’s classes
of common equity, as of the latest practicable date:
Common Capital Voting Stock, $0.001 par value per share
43,979,064 shares
Class
Outstanding as of November 14, 2025
References
In this Quarterly Report, references
to “KonaTel, Inc.,” “KonaTel,” the “Company,” “we,” “our,” “us”
and words of similar import, refer to KonaTel, Inc., a Delaware corporation, formerly named “Dala Petroleum Corp.,” which
is the Registrant; and our wholly owned subsidiaries, KonaTel, Inc., a Nevada corporation (“KonaTel Nevada”), and Apeiron
Systems, Inc., a Nevada corporation doing business as “Apeiron” (“Apeiron Systems”); and IM Telecom, LLC, an Oklahoma
limited liability company doing business as “Infiniti Mobile” (“IM Telecom” or “Infiniti Mobile”),
of which we own 51%, which is subject to conveyance, if approved by the Federal Communications Commission (the “FCC”), to
Excess Telecom, Inc., a Nevada corporation (“Excess Telecom”), under a Membership Interest Purchase Agreement effective at
January 22, 2024. We have temporarily withdrawn our change of control application regarding IM Telecom with the FCC to provide additional
information needed to obtain the required approvals. Our intent is to refile the application and gain approval of not only the change
in control but approval of all pending Study Area Codes (“SACs”) applications. See the headings “Going Concern”
and “Subsequent Events” in NOTES 1 and 9, respectively, of our financial statements contained herein; and for additional information
on the conditions of this conveyance and related agreements, see our 8-K Current Report dated
January 22, 2024 (“Excess Telecom Membership Purchase Agreement and related Transaction Documents”), filed with the United
States Securities and Exchange Commission (the “SEC”) on January 30, 2024; our 8-K/A-1
Current Report dated January 22, 2024, filed with the SEC on March 10, 2025; and our 8-K/A-2 Current Report dated January 22, 2024, filed
with the SEC on September 30, 2025, which are Hyperlinked in Part II, Other Information, Item 6. Exhibits, hereof, and are incorporated
herein by reference.
Forward-Looking Statements
This Quarterly Report contains forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the
Securities Exchange Act of 1934, as amended (the “Exchange Act”). In some cases, you can identify forward-looking statements
by the following words: “anticipate,” “believe,” “continue,” “could,” “estimate,”
“expect,” “intend,” “may,” “ongoing,” “plan,” “potential,” “predict,”
“project,” “should,” “will,” “would” or the negative of these terms or other comparable
terminology, although not all forward-looking statements contain these words. Forward-looking statements are not a guarantee of future
performance or results and will not necessarily be accurate indications of the times at, or by, which such performance or results will
be achieved. Forward-looking statements are based on information available at the time the statements are made and involve known and unknown
risks, uncertainties and other factors that may cause our results, levels of activity, performance or achievements to be materially different
from the information expressed or implied by the forward-looking statements in this Quarterly Report. We cannot assure you that the forward-looking
statements in this Quarterly Report will prove to be accurate, and therefore, prospective investors are encouraged not to place undue
reliance on forward-looking statements. You should carefully read this Quarterly Report completely, and it should be read and considered
with all other reports filed by us with the SEC that are contained in the SEC Edgar Archives, including the “Risk Factors”
enumerated in “Part I, Item IA. Risk Factors” of our 10-K Annual Report for the year ended December 31, 2024, filed with the
SEC on April 15, 2025 (the “Annual Report”), which Risk Factors commence on page ten (10)_ thereof. A copy of the Annual Report
is attached hereto by Hyperlink in Part II-Other Information, in Item 6. Exhibits, hereof, and is incorporated herein by reference. Other
than as required by law, we undertake no obligation to update or revise these forward-looking statements, even though our situation may
change in the future.
Documents Incorporated by Reference
See Part II-Other Information, in Item 6. Exhibits, hereof.
2
KONATEL, INC.
FORM 10-Q
September 30, 2025
INDEX
Page No.
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements & Footnotes
4
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
17
Item 3. Quantitative and Qualitative Disclosures About Market Risk
21
Item 4. Controls and Procedures
21
PART II – OTHER INFORMATION
Item 1. Legal Proceedings
21
Item 1A. Risk Factors
21
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
21
Item 3. Defaults Upon Senior Securities
21
Item 4. Mine Safety Disclosures
21
Item 5. Other Information
21
Item 6. Exhibits
22
SIGNATURES
23
PART I - FINANCIAL STATEMENTS
September 30, 2025
Table of Contents
Condensed Consolidated Balance Sheets as of September 30, 2025 (unaudited), and December 31, 2024
4
Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2025, and 2024 (unaudited)
5
Condensed Consolidated Statements of Stockholders’ Equity (Deficit) for the three and nine months ended September 30, 2025, and 2024 (unaudited)
6
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2025, and 2024 (unaudited)
7
Notes to Condensed Consolidated Financial Statements (unaudited)
8
3
KonaTel, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
September 30, 2025
December 31, 2024
Assets
Current Assets
Cash and Cash Equivalents
$ 1,182,429
$ 1,679,345
Accounts Receivable, Net
510,884
1,533,015
Inventory, Net
199,164
163,063
Prepaid Expenses
82,315
94,496
Other Current Assets
335,154
112,170
Total Current Assets
2,309,946
3,582,089
Property and Equipment, Net
12,630
15,128
Other Assets
Intangible Assets, Net
323,468
323,468
Right of Use Asset
237,362
319,549
Notes Receivable
150,000
1,000,000
Other Assets
72,376
74,328
Total Other Assets
783,206
1,717,345
Total Assets
$ 3,105,782
$ 5,314,562
Liabilities and Stockholders’ Equity
Current Liabilities
Accounts Payable and Accrued Expenses
$ 2,249,715
$ 2,277,597
Right of Use Operating Lease Obligation - Current
62,713
113,740
Income Tax Payable
184,051
184,051
Total Current Liabilities
2,496,479
2,575,388
Long Term Liabilities
Right of Use Operating Lease Obligation - Long Term
186,113
227,776
Total Long-Term Liabilities
186,113
227,776
Total Liabilities
2,682,592
2,803,164
Commitments and Contingencies
Stockholders’ Equity
Common stock, $ 0.001 par value, 50,000,000 shares authorized 43,941,814 outstanding and issued at September 30, 2025, and 43,503,658 outstanding and issued at December 31, 2024
43,942
43,504
Additional Paid In Capital
10,276,151
10,215,767
Accumulated Deficit
( 9,896,903 )
( 7,747,873 )
Total Stockholders’ Equity
423,190
2,511,398
Total Liabilities and Stockholders’ Equity
$ 3,105,782
$ 5,314,562
See accompanying notes to unaudited condensed consolidated
financial statements.
4
KonaTel, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2025
2024
2025
2024
Revenue
$ 2,173,273
$ 3,148,409
$ 6,500,643
$ 13,127,425
Cost of Revenue
1,464,236
2,439,037
4,589,473
10,390,841
Gross Profit
709,037
709,372
1,911,170
2,736,584
Operating Expenses
Payroll and Related Expenses
220,651
1,316,381
2,406,484
4,108,020
Operating and Maintenance
2,833
1,179
6,322
4,143
Credit Loss
—
—
13,910
1,448
Professional and Other Expenses
140,428
94,435
622,376
435,960
Utilities and Facilities
42,294
50,292
137,233
160,410
Depreciation and Amortization
782
2,449
2,347
7,348
General and Administrative
95,329
54,006
213,725
159,974
Marketing and Advertising
1,201
24,629
11,683
85,657
Application Development Costs
235,855
259,836
587,348
853,719
Taxes and Insurance
19,743
93,385
86,790
208,442
Total Operating Expenses
759,116
1,896,592
4,088,218
6,025,121
Operating (Loss)
( 50,079 )
( 1,187,220 )
( 2,177,048 )
( 3,288,537 )
Other Income and Expense
Gain on Sale
—
—
—
9,247,726
Interest Expense
932
( 407 )
356
( 104,737 )
Other Income/(Expense), net
4,053
( 1,287 )
27,662
( 69,979 )
Total Other Income and Expenses
4,985
( 1,694 )
28,018
9,073,010
Income Before Income Taxes
( 45,094 )
( 1,188,914 )
( 2,149,030 )
5,784,473
Net Income (Loss)
$ ( 45,094 )
$ ( 1,188,914 )
$ ( 2,149,030 )
$ 5,784,473
Earnings (Loss) per Share
Basic
$ ( 0.00 )
$ ( 0.03 )
$ ( 0.05 )
$ 0.13
Diluted
$ ( 0.00 )
$ ( 0.03 )
$ ( 0.05 )
$ 0.13
Weighted Average Outstanding Shares
Basic
43,766,648
43,485,560
43,615,339
43,385,493
Diluted
43,766,648
43,485,560
43,615,339
43,698,965
See accompanying notes to unaudited condensed consolidated
financial statements.
5
KonaTel, Inc.
Condensed Consolidated Statements of Stockholders’
Equity (Deficit)
(Unaudited)
Common Shares
Additional
Accumulated
Shares
Amount
Paid-in Capital
Deficit
Total
Balances as of January 1, 2025
43,503,658
$ 43,504
$ 10,215,767
$ ( 7,747,873 )
$ 2,511,398
Exercised Stock Options
438,156
438
82,062
—
82,500
Stock Based Compensation
—
—
( 21,678 )
—
( 21,677 )
Net Loss
—
—
—
( 2,149,030 )
( 2,149,030 )
Balances as of September 30, 2025
43,941,814
$ 43,942
$ 10,276,151
$ ( 9,896,903 )
$ 423,190
Common Shares
Additional
Accumulated
Shares
Amount
Paid-in Capital
Deficit
Total
Balances as of July 1, 2025
43,541,140
$ 43,541
$ 10,699,743
$ ( 9,851,809 )
$ 891,475
Exercised Stock Options
400,674
401
82,099
—
82,500
Stock Based Compensation
—
—
( 505,691 )
—
( 505,691 )
Net Loss
—
—
—
( 45,094 )
( 45,094 )
Balances as of September 30, 2025
43,941,814
$ 43,942
$ 10,276,151
$ ( 9,896,903 )
$ 423,190
Common Shares
Additional
Accumulated
Shares
Amount
Paid-in Capital
Deficit
Total
Balances as of January 1, 2024
43,145,720
$ 43,146
$ 9,182,140
$ ( 12,238,691 )
$ ( 3,013,405 )
Exercised Stock Options
343,525
343
40,907
—
41,250
Stock Based Compensation
—
—
747,686
—
747,686
Net Income
—
—
—
5,784,473
5,784,473
Balances as of September 30, 2024
43,489,245
$ 43,489
$ 9,970,733
$ ( 6,454,218 )
$ 3,560,004
Common Shares
Additional
Accumulated
Shares
Amount
Paid-in Capital
Deficit
Total
Balances as of July 1, 2024
43,472,954
$ 43,473
$ 9,669,809
$ ( 5,265,304 )
$ 4,447,978
Exercised Stock Options
16,291
16
( 16 )
—
—
Stock Based Compensation
—
—
300,940
—
300,940
Net Loss
—
—
—
( 1,188,914 )
( 1,188,914 )
Balances as of September 30, 2024
43,489,245
$ 43,489
$ 9,970,733
$ ( 6,454,218 )
$ 3,560,004
See accompanying notes to unaudited condensed consolidated
financial statements.
Common Shares
Additional Paid-in Capital
Accumulated Deficit
6
KonaTel, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
Nine Months Ended September 30,
2025
2024
Cash Flows from Operating Activities:
Net Income (Loss)
$ ( 2,149,030 )
$ 5,784,473
Adjustments to
reconcile net income (loss) to net cash used in operating activities:
Depreciation and Amortization
2,347
7,348
Gain on Sale of IM Telecom (49%)
—
( 9,247,726 )
Loan Origination Cost Amortization
—
49,579
Credit Loss
13,910
1,448
Stock-based Compensation
( 21,677 )
747,686
Change in Right of Use Asset
82,187
92,088
Change in Lease Liability
( 92,690 )
( 84,037 )
Changes in Operating Assets and Liabilities:
Accounts Receivable
1,008,221
( 364,977 )
Inventory
( 36,101 )
869,709
Prepaid Expenses and Other Asset
( 208,851 )
( 305,405 )
Accounts Payable and Accrued Expenses
( 27,882 )
( 533,995 )
Income Tax Payable
—
—
Net cash used in operating activities
( 1,429,566 )
( 2,983,809 )
Cash Flows from Investing Activities
Sale of IM Telecom (49%)
—
9,558,509
Notes Receivable
850,000
( 1,000,000 )
Equipment
150
—
Net cash provided by investing activities
850,150
8,558,509
Cash Flows from Financing Activities
Repayments of amounts of Notes Payable
—
( 3,704,750 )
Cash received from Stock Options Exercised
82,500
41,250
Net cash received/used from financing activities
82,500
( 3,663,500 )
Net Change in Cash
( 496,916 )
1,911,200
Cash - Beginning of Year
1,679,345
777,103
Cash - End of Period
$ 1,182,429
$ 2,688,303
Supplemental Disclosure of Cash Flow Information
Cash paid for interest
$ —
$ 54,750
Cash paid for taxes
$ —
$ —
Non-cash investing and financing activities:
Right of use assets obtained in exchange for new operating lease liabilities
$ —
$ —
See accompanying notes to unaudited condensed consolidated
financial statements.
7
KonaTel, Inc.
Notes to Condensed Consolidated Financial Statements
(Unaudited)
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Overview of Company
KonaTel Inc., a Delaware corporation, formerly known
as Dala Petroleum Corp. (the “Company,” “we,” “our,” or “us”), also formerly known as
“Westcott Products Corporation,” was incorporated as “Light Tech, Inc.” under the laws of the State of Nevada
on May 24, 1984. A subsidiary in the name “Westcott Products Corporation” was organized by us under the laws of the State
of Delaware on June 24, 1986, for the purpose of changing our name and domicile to the State of Delaware. On June 27, 1986, we merged
with the Delaware subsidiary, with the survivor being Westcott Products Corporation, a Delaware corporation (“Westcott”).
During 1990, we ceased our then current operations. On March 11, 2000, our Board of Directors began the process of re-entering the development
stage, and on June 2, 2014, we completed a merger with Dala Petroleum Corp., a Nevada corporation (respectively, “Dala Nevada”
and the “Dala Merger”). We operated as an early-stage oil exploration company focused on our leased acreage acquired by Dala
Nevada until 2016, at which time we assigned substantially all of our leased acreage to the former owner of Dala Nevada, and our remaining
oil and gas leasehold interests, comprising leases covering approximately 7,489 and 403 acres, more or less, expired in 2017 and 2018,
respectively.
On December 18, 2017, we acquired KonaTel, Inc, a
Nevada subchapter S-Corporation (“KonaTel Nevada”), in a merger with our acquisition subsidiary under which KonaTel Nevada
became our wholly owned subsidiary, and we succeeded to its operations; and we changed our name to “KonaTel, Inc.” on February
5, 2018.
KonaTel Nevada was organized under the laws of the
State of Nevada on October 14, 2014, by its founder and then sole shareholder, D. Sean McEwen, our current Chairman and CEO, to conduct
the business of a full-service cellular provider that delivered cellular products and services to individual and business customers in
various retail and wholesale markets. Through its sales network, it provided these services nationwide. In furtherance of its proposed
business, on November 1, 2014, it acquired most of the assets of Coast to Coast Cellular, Inc. (“Coast to Coast”), including
inventories, property, plant and equipment and its customer list, all valued at approximately $ 950,000 net of liabilities in the approximate
amount of $ 415,000 ; and on November 1, 2016, it acquired the assets of CS Agency LLC (“CS Agency”), consisting of contract
rights related to the cellular industry, in consideration of assuming liabilities of CS Agency in the approximate amount of $ 300,000 .
With the completion of the KonaTel Nevada Merger, we succeeded to the current and intended business operations of KonaTel Nevada.
On December 31, 2018, we acquired Apeiron Systems
(www.apeiron.io). Apeiron was organized in 2013 and is an international hosted services Communications Platform as a Service (“CPaaS”)
provider that designed, built, owns and operates its national private core network, supporting a suite of business communications services,
all accessible via proprietary Applications Programming Interfaces (“APIs”). As an FCC licensed Internet Telephony Service
Provider (“ITSP”), Apeiron also holds an FCC numbering authority license. Some of Apeiron’s hosted services include
Voice over IP (“VoIP”), cellular and Over-The-Top (“OTT”) telephony, SMS/MMS messaging and broadcast services,
numbering features, including Cloud IVRs, Voicemail, Fax, Call Recording and other services through local, toll-free and international
phone numbers. Supported by its national redundant network, Apeiron also provides public and private IP network services, including Multiprotocol
Label Switching (“MPLS”), Dedicated Internet and LTE Wireless WAN solutions. Apeiron’s cloud services include Information
Data Dips, Software-Defined Wide Area Networking (“SD-WAN”) and Internet of Things (“IoT”) data and device management.
Apeiron primarily distributes its services nationally through its website, its sales staff, independent sales agents and Independent Sales
Organizations (“ISOs”).
Apeiron Systems is headquartered in Johnstown, Pennsylvania,
where it has customer service and software engineering resources staff. Additional development resources are staffed out of Los Angeles,
California, as well as in Europe and Asia.
On February 5, 2018, we entered into a purchase agreement
to acquire IM Telecom (www.infinitimobile.com). On October 23, 2018, the FCC approved our acquisition of IM Telecom, and on January 31,
2019, we completed the purchase of IM Telecom. Following the purchase, IM Telecom operated as a wholly owned subsidiary of KonaTel. It
is an FCC licensed Eligible Telecommunications Carrier (“ETC”) and is one of twenty-two (22) original FCC licensed wireless
cellular resellers to hold an FCC approved Lifeline Compliance Plan since 2012, of which approximately twelve (12) license holders remain
active today. The FCC has not approved or granted a new wireless reseller Lifeline Compliance Plan since 2012. In addition to being an
FCC licensed ETC in forty (40) states, IM Telecom was also an approved provider in the currently expired Affordable Connectivity Program
of the FCC (the “ACP Program” or the “ACP”). Lifeline is an FCC program that provides subsidized, fixed or mobile
telecommunications services to low-income Americans. The ACP is an expired FCC program that provided subsidized high-speed wireless data
services to low-income Americans. IM Telecom distributes Lifeline services under its Infiniti Mobile brand name through its website, sales
staff, retail locations and ISOs. IM Telecom also offers non-Lifeline services throughout the United States. IM Telecom has a US-based
customer support center located in Atmore, Alabama.
8
On
January 22, 2024 (the “Effective Date”), KonaTel and IM Telecom entered into a Membership Interest Purchase Agreement with
Excess Telecom, Inc., a Nevada corporation (respectively, “Excess Telecom” and the “Excess Telecom Purchase Agreement”),
pursuant to which KonaTel conveyed 49 % of its Membership
Interest in IM Telecom to Excess Telecom on the “Initial Closing Date” in consideration of the sum of $ 10,000,000 , and if
approved by the FCC, will convey the remaining 51% of the Membership Interest in IM Telecom to Excess Telecom for the sum of $100 on the
“Final Closing.” If not approved by the FCC, KonaTel shall retain 51% of IM Telecom; Excess Telecom shall retain 49% of IM
Telecom; and KonaTel shall have no obligation to refund any portion of the funds paid by Excess Telecom to KonaTel .
In the furtherance of this process, certain of the initial Transaction Documents were restated by
signature dated March 4, 2025, but effective as of the date or dates set forth at the beginning of each of the referenced Transaction
Documents. KonaTel and Excess Telecom have been working together to establish best practices in compliance and building an expanded Eligible
Telecommunications Carrier (“ETC”) footprint in the United States for IM Telecom. In furtherance of their understanding to
establish best practices and build an expanded ETC footprint in the United States for IM Telecom, on September 19, 2025, KonaTel and Excess
Telecom executed a First Omnibus Amendment to the Transaction Documents and a Third Amended and Restated Operating Agreement of IM Telecom,
which were held in escrow pending their exchange between the Parties, which occurred on September 24, 2025. Pursuant to these agreements,
IM Telecom withdrew its application for change in control with the FCC. The Management Agreement originally signed on the Initial Closing
was terminated, and under the First Omnibus Agreement, the Parties formulated an “Annual Plan” whereby IM Telecom would operate
as its standalone entity with employees not shared by KonaTel or Excess Telecom. This plan was filed with the FCC. KonaTel will continue
to own 51% of IM Telecom and will receive Distribution Agreement payments for compensation from its sales under the IM Telecom vertical
sales channels, including its healthcare vertical. See Part II-Other Information, in Item 6. Exhibits, hereof, for additional information
in the Hyperlinked and referenced Current Reports related to the Excess Telecom Membership Purchase Agreement and related Transaction
Documents, as amended or restated.
IM Telecom is headquartered in Plano, Texas, and has
a customer service center staff in Atmore, Alabama.
KonaTel has four (4) full-time employees; Apeiron Systems has twelve (12)
full-time employees; and IM Telecom currently has twelve (12) full-time employees. IM Telecom employees had initially novated to KonaTel
under the Excess Telecom Membership Purchase Agreement, who then amounted to three (3) employees; with the execution of the First Omnibus
Agreement during the quarter ended September 30, 2025, IM Telecom began to operate as a standalone entity under its Annual Plan, with
its own employees, who are not shared by KonaTel or Excess Telecom, though the last day of employment of the three (3) referenced employees
is reflected in the books and records of KonaTel as of October 4, 2025, with an official termination date of October 15, 2025; however,
on October 13, 2025, but effective as of September 19, 2025, the Board of Directors of KonaTel adopted resolutions providing that the
incentive stock options of those employees whose service will or may be transferred to IM Telecom shall remain valid and exercisable in
accordance with the terms of their respective ISO Agreements, without exception and regardless of when the Final Closing of the Excess
Telecom Membership Purchase Agreement is completed.
Principal Products
or Services and their Markets
Our principal products and
services provided through Apeiron Systems and IM Telecom include our CPaaS suite of services (“SIP/VoIP, SMS/MMS”), wholesale
and retail mobile voice and mobile data IoT services, wholesale voice termination services, and our ETC subsidized services for low-income
Americans. Except for our ETC Lifeline services distributed in up to forty (40) states, our Apeiron Systems’ products and services
are available worldwide and are subject to U.S., international and local/national regulations.
We generate revenue from
two (2) primary sources, Hosted Services and Mobile Services:
·
Our Hosted Services include a suite of hosted CPaaS services within Apeiron Systems’ cloud platform, including Cloud IVRs, Voicemail, Fax, Call Recording and other services provided with local, toll-free and international phone numbers. Apeiron also delivers public and private IP network services from its national redundant network backbone, including MPLS, Dedicated Internet and LTE Wireless WAN solutions. Additionally, Apeiron’s Cloud Services include Information Data Dips, SD-WAN and IoT data and device management, of which IoT provides device connectivity via wireless 4G/5G. These Hosted Services are marketed nationally and internationally through the Apeiron website, its sales staff, independent sales agents and ISOs.
·
Our Mobile Services include retail and wholesale cellular voice/text/data services and IoT mobile data services through Apeiron Systems and IM Telecom. Mobile voice/text/data and IoT mobile data services are supported by a blend of reseller agreements with select national wireless carriers and national wireless wholesalers. A wireless communications service reseller typically does not own the wireless network infrastructure over which services are provided to its customers. Mobile voice/text/data and mobile data solutions are generally sold as traditional post-paid service plans that may include voice/text/data or wireless data only plans. Sometimes equipment is provided, which can include, but is not limited to, phones, tablets, modems, routers and accessories. Also included in our Mobile Services segment is the distribution of government subsidized mobile voice service and mobile data service by IM Telecom under its Infiniti Mobile brand and FCC license to low-income American households that qualify for the FCC’s Lifeline mobile voice service program. Even though government programs like Lifeline have existed since 1985, these programs, along with programs currently expired or not yet adopted, are subject to change and any change, reduction or elimination may have a material impact on our Mobile Services business.
9
Basis of Presentation
Interim Financial Statements
The accompanying unaudited condensed interim
financial statements and related notes have been prepared in accordance with accounting principles generally accepted in the United
States of America (“U.S. GAAP”) for interim financial information, and in accordance with the rules and regulations of
the United States Securities and Exchange Commission (the “SEC”) with respect to Form 10-Q and Article 8 of Regulation
S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements.
The unaudited interim financial statements furnished reflect all adjustments (consisting of normal recurring adjustments), which
are, in the opinion of management, necessary for a fair statement of the results for the interim periods presented. Interim results
are not necessarily indicative of the results for the full year. These condensed unaudited interim financial statements should be
read in conjunction with the audited financial statements of the Company for the year ended December 31, 2024, which are available
by Hyperlink in our 10-K Annual Report for the year ended December 31, 2024, filed with the SEC on April 15, 2025, in Item 6.
Exhibits, hereof, and which is incorporated herein by reference.
The accompanying financial statements have been prepared
using the accrual basis of accounting.
The preparation of financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during
the reporting period. Estimates in these financial statements include the allowance for credit losses, allowance for inventory obsolescence,
the estimated useful lives of property and equipment and stock-based compensation. Actual results could differ from those estimates.
Basis of Consolidation
The condensed consolidated financial statements include
the Company and our two (2) wholly owned corporate subsidiaries, KonaTel Nevada and Apeiron Systems, and IM Telecom, presently owned 51%
by us. All significant intercompany transactions are eliminated.
Net Income (Loss) Per Share
Basic income (loss)
per share of common stock attributable to common stockholders is calculated by dividing net income (loss) attributable to common stockholders
by the weighted-average shares of common stock outstanding for the period. Potentially dilutive shares, which are based on the weighted-average
shares of common stock underlying outstanding stock-based awards using the treasury stock method or the if-converted method, as applicable,
are included when calculating diluted net income (loss) per share of common stock attributable to common stockholders when their effect
is dilutive. The dilutive common shares for the three (3) months ended September 30, 2025, and the nine (9) months ended September 30,
2025, are not included in the computation of diluted earnings per share because to do so would be anti-dilutive. As of September 30, 2025,
there were potentially 1,876,664 dilutive shares.
The following table reconciles the shares outstanding
and net income (loss) used in the computations of both basic and diluted earnings per share of common stockholders:
Summary of Significant Accounting Policies -Schedule of Earnings Per Share, Basic
and Diluted
Three Months Ended September 30,
2025
2024
Numerator
Net Loss
$ ( 45,094 )
$ ( 1,188,914 )
Denominator
Weighted-average common shares outstanding
43,766,648
43,485,560
Dilutive impact of stock options
—
—
Weighted-average common shares outstanding, diluted
43,766,648
43,485,560
Net loss per common share
Basic
$ ( 0.00 )
$ ( 0.03 )
Diluted
$ ( 0.00 )
$ ( 0.03 )
10
Nine Months Ended September 30,
2025
2024
Numerator
Net Income/(Loss)
$ ( 2,149,030 )
$ 5,784,473
Denominator
Weighted-average common shares outstanding
43,615,339
43,385,493
Dilutive impact of stock options
—
313,472
Weighted-average common shares outstanding, diluted
43,615,339
43,698,965
Net Income/(Loss) per common share
Basic
$ ( 0.05 )
$ 0.13
Diluted
$ ( 0.05 )
$ 0.13
Concentrations of Credit Risk
Trade Account Receivables
Sales Revenue
Customer Concentration
Financial instruments, which potentially subject the
Company to concentrations of credit risk, consist primarily of receivables, cash and cash equivalents.
All cash and cash equivalents are held at high credit
financial institutions. These deposits are generally insured under the FDIC’s deposit insurance coverage; however, from time to
time, the deposit levels may exceed FDIC coverage levels.
The Company has a concentration of risk with respect
to trade receivables from customers and cellular providers. As of September 30, 2025, the Company had a significant concentration of receivables
(defined as customers whose receivable balances are greater than 10% of total receivables) due from four (4) customers in the amounts
of $ 116,321 or 22.7 %, $ 88,537 or 17.2 %, $ 86,033 or 16.8 % and $ 85,279 or 16.6 %. It should be noted that the largest customer
is the California Public Utilities Commission (“CPUC”). As of December 31, 2024, the Company had a significant concentration
of receivables from one (1) customer in the amount of $ 1,055,337 or 68.5 %.
Concentration of Major Customer
A significant amount of the revenue is derived from
contracts with major customers. For the three (3) months ended September 30, 2025, the Company had three (3) customers that accounted
for $ 789,241 or 36.3 %, $ 281,046 or 12.9 % and $ 232,369 or 10.7 % of revenue. For the three (3) months ended September 30, 2024,
the Company had three (3) customers that accounted for $ 953,260 or 30.3 %, $ 665,665 or 21.1 % and $ 617,440 or 19.6 %
of revenue, respectively. For the nine (9) months ended September 30, 2025, the Company had two (2) customers that accounted for $ 2,219,830
or 34.1 % and $ 674,635 or 10.4 % of revenue, respectively. For the nine (9) months ended September 30, 2024, the Company had three (3) customers
that accounted for $ 4,829,556 or 36.8 %, $ 3,003,975 or 22.9 % and $ 2,343,426 or 17.9 % of revenue, respectively.
Effect of Recent Accounting Pronouncements
The Company has evaluated all recent accounting pronouncements
and believes that none will have a significant effect on the Company’s financial statements.
Going Concern
We generated a net loss of ($ 45,094 ) during
the quarter ended September 30, 2025, and we had a net loss of ($ 1,188,914 ) for the quarter ended September 30, 2024. For the nine months
ended September 30, 2025, we generated a net loss of ($ 2,149,030 ) compared to net income of $ 5,784,473 for the nine months ended September
30, 2024. The Company had a net change in cash of ($ 496,916 ) from December 31, 2024, to September 30, 2025. This decrease was due primarily
to a decline in revenues earned during the nine (9) month period. The accumulated deficit as of September 30, 2025, was ($ 9,896,903 ).
During the quarter ended September 30,
2025, IM Telecom withdrew its application for change in control with the FCC. The Management Agreement originally signed on the Initial
Closing was terminated and, in its place, the First Omnibus Agreement was executed to formulate an “Annual Plan” whereby IM
Telecom would operate as a standalone entity with employees not shared by KonaTel or Excess Telecom. This plan was filed with the FCC.
KonaTel will continue to own 51% of IM Telecom and will receive Distribution Agreement payments for compensation from its sales under
the IM Telecom vertical sales channels, including its healthcare vertical. The aforementioned healthcare vertical, officially launched
on October 24, 2025, with a major national healthcare provider, will further generate profits from services provided to the qualified
Medicaid recipient base. Additionally, IM Telecom will significantly reduce payroll and benefit costs as employees are transferred to
the newly created entity or furloughed due to redundancy. We expect to realize these cost reductions throughout the 4th quarter of 2025.
11
The hosted services division continues
to show positive results within several product sectors. First, we are experiencing continued measured growth in Internet of Things (IoT)
sales to replace end of life wired Plain Old Telephone Service (POTS) with our wireless POTS replacement product aimed at large service
providers that have imbedded bases of deployed copper resources that the POTS infrastructure which is being phased out in the United States
by 2030. The legacy US copper infrastructure has reached end of life and is being retired by all major telecommunications providers. Secondly,
we continue our ongoing retail and wholesale sales of our Short Messaging Service (SMS) product which saw continued growth in Q2 and Q3
of 2025. And finally, we continue to build infrastructure and software to support the growing opportunity of the wholesale wireless voice
and data platform to support the Mobile Virtual Network Aggregation (“MVNA”) and Mobile Service Network Operator (“MVNO”)
applications. We continue to keep our $5M line of credit facility open as well as pursuing additional credit facility options with the
goal of focusing our growth efforts on our hosted services sector.
The above product applications and sales
initiatives require capital to continue the build-out of any infrastructure improvements. The growth of these products and the
launch of the above-mentioned contracted programs will play a significant role in our ability to continue operations without
additional cost reduction measures. A lack of success with any of these foregoing initiatives raises substantial doubt about our
ability to remain a going concern for the twelve (12) month period from the date of this Quarterly Report.
NOTE 2 – INVENTORY
Inventory primarily consists of sim cards, cell phones
and tablets, which are stored at our call center, or have been delivered to distributors in the field. Inventories are stated at cost
using the first-in, first-out (“FIFO”) valuation method. On a monthly basis, inventory is counted at our call center facility
and is reviewed for obsolescence and counted for accuracy with distributors. At September 30, 2025, and December 31, 2024, the Company
had net inventory of $ 199,164 and $ 163,063 , respectively.
NOTE 3 – PROPERTY AND EQUIPMENT
Property and equipment consist of the following major classifications as
of September 30, 2025, and December 31, 2024:
Property
and Equipment - Schedule of Property and Equipment
September 30, 2025
December 31, 2024
Lease Improvements Lease Improvements
$ 46,950
$ 46,950
Furniture and Fixtures Furniture and Fixtures
102,946
102,946
Billing Software
217,163
217,163
Office Equipment Office Equipment
94,402
94,552
461,461
461,611
Less: Accumulated Depreciation
( 448,831 )
( 446,483 )
Property and equipment, net
$ 12,630
$ 15,128
Depreciation related to Property and Equipment amounted
to $ 782 and $ 2,449 for the three (3) months ended September 30, 2025, and 2024, respectively. Depreciation related to Property
and Equipment amounted to $ 2,347 and $ 7,348 for the nine (9) months ended September 30, 2025, and 2024, respectively. Depreciation and
amortization expenses are included as a component of operating expenses in the accompanying statements of operations.
NOTE 4 – RIGHT-OF-USE ASSETS
Minimum
Maximum
Right-of-Use Assets consist of assets accounted for
under ASC 842. The assets are recorded at present value using implied interest rates between 4.75 % and 7.50 %. Right-of-Use Assets
are recorded on the balance sheet as intangible assets.
The Company has Right-of-Use Assets through leases
of property under non-cancelable leases. As of September 30, 2025, the Company had four (4) properties with lease terms in excess
of one (1) year. Of these four (4) leases, two (2) leases have expired, one (1) lease expires in 2026, and one (1) lease expires in 2030 .
Lease payables as of September 30, 2025, total $ 248,826 .
12
Future lease liability payments under the terms of
these leases are as follows:
Right-of-Use
Assets - Schedule of Future Minimum Lease Payments for Operating Leases
2025
$
25,467
2026
65,967
2027
54,000
2028
54,000
2029
54,000
Thereafter
36,000
Total
289,434
Less Interest
40,608
Present value of minimum lease payments
248,826
Less Current Maturities
62,713
Long Term Maturities
$
186,113
The weighted average term of the Right-to-Use leases
is 63.6 months recorded with a weighted average discount of 7.31 %. Total lease expense for the three (3) months ended
September 30, 2025, and 2024, was $ 28,936 and $ 38,323 , respectively. Total lease expense for the nine (9) months ended September 30,
2025, and 2024, was $ 98,346 and $ 125,917 , respectively.
NOTE 5 – INTANGIBLE ASSETS
Intangible Assets with definite useful life
consist of licenses, customer lists and software that were acquired through acquisitions. Intangible Assets with indefinite useful
life consist of the Lifeline license granted by the FCC. The license, because of the nature of the asset and the limitation on the
number of Lifeline licenses granted by the FCC, will not be amortized. The license was acquired through an acquisition. The fair
market value of the license as of September 30, 2025, and December 31, 2024, was $ 323,468 .
September 30, 2025
December 31, 2024
Customer List
$ 1,135,962
$ 1,135,962
Software
2,407,001
2,407,001
ETC License
323,468
323,468
Less: Amortization
( 3,542,963 )
( 3,542,963 )
Net Amortizable Intangibles
323,468
323,468
Right of Use Assets, net
237,362
319,549
Intangible Assets, net
$ 560,830
$ 643,017
Amortization expense amounted to $ 0 , and $ 0 for
the three (3) months ended September 30, 2025, and 2024, respectively. Amortization expense amounted to $ 0 , and $ 0 for the nine (9) months
ended September 30, 2025, and 2024, respectively. Amortization expense is included as a component of operating expenses in the accompanying
statements of operations. With the exception of the Lifeline license granted by the FCC, all intangible assets were fully amortized as
of December 31, 2021.
NOTE 6 – CONTINGENCIES AND COMMITMENTS
Litigation
From time to time, the Company may be subject to legal
proceedings and claims which arise in the ordinary course of business. As of September 30, 2025, there are no ongoing legal proceedings.
Contract Contingencies
The Company has the normal obligation for the completion
of its cellular provider contracts in accordance with the appropriate standards of the industry and that may be provided in the contractual
agreements.
13
Tax Audits
In June of 2021, the Company received an audit determination
and assessment from the State of Pennsylvania related to sales and use tax for the audit period of January 1, 2016, through September
30, 2019. The assessment is in the amount of $ 115,000 , including interest and penalties calculated on sales made inside and outside Pennsylvania.
The Company has recorded the full amount of this assessment. The Company appealed the assessment in August 2021, and at the request of
the state, provided additional information to support its appeal. The Company’s position is that Pennsylvania has no sales tax authority
to levy and collect sales tax on sales made outside of Pennsylvania. The Company initially recorded an expected liability of $ 7,000 , based
on known sales inside Pennsylvania. The State of Pennsylvania rejected an appeal by the Company. The Company has agreed to a twenty-four
(24) month payment plan in regard to the sales tax liability with the State of Pennsylvania, which commenced in December 2023 and will
be paid in full in October 2025. Following the final payoff of the liability, the Company may have the right to re-open an appeal with
the state for a refund of the liability.
Letters of Credit
Letters of Credit
The Company had a $ 5 M outstanding letter of credit
with ACP Finance as of September 30, 2025. As of this filing, no funds are payable on this line of credit.
NOTE 7 – SEGMENT REPORTING
In November 2023, the Financial
Accounting Standards Board (“FASB”) issued ASU No. 2023-07, “Segment Reporting (Topic 280): Improvements to
Reportable Segment Disclosures” (ASU 2023-07). Beginning with our 2024 annual reporting, we adopted ASU No. 2023-07, which
requires that a public entity disclose, on an interim and annual basis, significant segment expense categories and amounts that are
regularly provided to its chief operating decision maker (“CODM”) and included in each reported measure of segment
profit or loss. An entity must also disclose, by reportable segment, the amount and composition of other expenses. The standard
requires an entity to disclose the title and position of its CODM and explain how the CODM uses these reported measures in assessing
segment performance and determining how to allocate resources.
Our segments are comprised of
strategic business units or other operations that offer products and services to different customer segments over various technology
platforms and/or in different geographies that are managed accordingly. We have two reportable segments: Hosted Serves and Mobile
Services. Our CODM is our President. Our CODM uses operating income to evaluate performance and allocate resources, including
capital allocations, when managing the business. Our CODM manages operations through the review of actual and forecasted
“Operations and Support Expenses” information at a segment and business unit level, of which segments are primarily
evaluated on a direct cost basis and comprised of equipment, compensation, network and technology, sales, advertising and other
costs. Direct costs are incurred in support of products and services offered by the business units, such as equipment costs
(predominantly wireless devices), network access, rents, leases, sales support, customer provisioning and compensation expenses.
Because the Company is a recurring revenue service
business with very few physical assets, management does not use total assets by segment to make decisions regarding operations, and therefore,
the total assets disclosure by segment has not been included.
The reportable segments consist of Hosted Services
and Mobile Services.
Hosted Services – Our Hosted Services
include a suite of hosted CPaaS services within the Apeiron Systems’ cloud platform, including Cloud IVRs, Voicemail, Fax, Call
Recording and other services provided with local, toll-free and international phone numbers. Apeiron also delivers public and private
IP network services from its national redundant network backbone, including MPLS, Dedicated Internet and LTE Wireless WAN solutions. Additionally,
Apeiron’s Cloud Services include Information Data Dips, SD-WAN and IoT data and device management. These Hosted Services are marketed
nationally and internationally through the Apeiron website, its sales staff, independent sales agents and independent sales organizations
(ISOs).
Mobile Services – Our Mobile Services
include retail and wholesale cellular voice/text/data services and IoT mobile data services through Apeiron Systems and IM Telecom. Mobile
voice/text/data and IoT mobile data services are supported by a blend of reseller agreements with select national wireless carriers and
national wireless wholesalers. A wireless communications service reseller typically does not own the wireless network infrastructure over
which services are provided to its customers. Mobile voice/text/data and mobile data solutions are generally sold as traditional post-paid
service plans that may include voice/text/data or wireless data only plans. Sometimes equipment is provided, which can include, but is
not limited to, phones, tablets, modems, routers and accessories. Also included in our Mobile Services segment is the distribution of
government subsidized mobile voice service and mobile data service by IM Telecom under its Infiniti Mobile brand and FCC Lifeline license
to low-income American households that qualify for the FCC’s Lifeline mobile voice service program and/or the FCC’s ACP mobile
data program. Even though government programs like Lifeline have existed since 1985, these programs, along with newer programs like the
ACP Program, are subject to change and may have a material impact on our Mobile Services business if changed, reduced or eliminated.
14
The following table reflects the results of operations of the Company’s
reportable segments:
Segment
Reporting - Reconciliation of Revenues to Segment Contribution
Three (3) Months ended September 30, 2025
Depreciation
and
Other
Net
Revenues
Expenses
Amortization
Gain/Loss
(Loss)
Segment
Hosted Services
$ 1,504,518
$ 1,780,013
$ 541
$ —
$ ( 276,036 )
Mobile Services
668,755
524,295
241
—
144,219
Segment Total
Operating Segments
2,173,273
2,304,308
782
—
( 131,817 )
Corporate
Parent
administration support Parent Administration Support
—
( 86,723 )
—
—
86,723
Gain on sale of subsidiary
—
—
—
—
—
Total Corporate
Total Corporate
—
( 86,723 )
—
—
86,723
KonaTel, Inc.
$ 2,173,273
$ 2,217,585
$ 782
$ —
$ ( 45,094 )
Three (3) Months ended September 30, 2024
Depreciation
and
Other
Net
Revenues
Expenses
Amortization
Gain/Loss
(Loss)
Segment
Hosted Services
$ 1,293,764
$ 1,563,338
$ 1,006
$ —
$ ( 270,580 )
Mobile Services
1,854,645
2,067,982
1,443
—
( 214,780 )
Segment Total
3,148,409
3,631,320
2,449
—
( 485,360 )
Corporate
Parent administration support
—
703,554
—
—
( 703,554 )
Gain on sale of subsidiary
—
—
—
—
—
Total Corporate
—
703,554
—
—
( 703,554 )
KonaTel, Inc.
$ 3,148,409
$ 4,334,874
$ 2,449
$ —
$ ( 1,188,914 )
Nine (9) Months ended September 30, 2025
Depreciation
and
Other
Net
Revenues
Expenses
Amortization
Gain/Loss
(Loss)
Segment
Hosted Services
$ 4,512,089
$ 5,258,657
$ 1,629
$ —
$ ( 748,197 )
Mobile Services
1,988,554
2,160,310
718
—
( 172,474 )
Segment Total
6,500,643
7,418,967
2,347
—
( 920,671 )
Corporate
Parent administration support
—
1,228,359
—
—
( 1,228,359 )
Gain on sale of subsidiary
—
—
—
—
—
Total Corporate
—
1,228,359
—
—
( 1,228,359 )
KonaTel, Inc.
$ 6,500,643
$ 8,647,326
$ 2,347
$ —
$ ( 2,149,030 )
Nine (9) Months ended September 30, 2024
Depreciation
Net
and
Other
Income
Revenues
Expenses
Amortization
Gain/Loss
(Loss)
Segment
Hosted Services
$ 4,331,543
$ 4,968,969
$ 2,425
$ —
$ ( 639,851 )
Mobile Services
8,795,882
9,300,597
4,923
—
( 509,638 )
Segment Total
13,127,425
14,269,566
7,348
—
( 1,149,489 )
Corporate
Parent administration support
—
2,313,764
—
—
( 2,313,764 )
Gain on sale of subsidiary
—
—
—
9,247,726
9,247,726
Total Corporate
—
2,313,764
—
9,247,726
6,933,962
KonaTel, Inc.
$ 13,127,425
$ 16,583,330
$ 7,348
$ 9,247,726
$ 5,784,473
15
NOTE 8 – STOCKHOLDERS’ EQUITY
Stock Compensation
The Company offers incentive stock option grants to
directors and key employees. Options vest in tranches and typically expire five (5) years from the date of grant. For the nine (9) months
ended September 30, 2025, and 2024, the Company recorded stock option expense of ($ 21,678 ) and $ 747,686 , respectively. For the three
(3) months ended September 30, 2025, and 2024, the Company recorded stock option expense of ($ 505,691 ) and $ 300,940 , respectively. The
option expense not taken as of September 30, 2025, is $ 2,097,462 , with a weighted average term of 2.27 years.
The following table represents stock option activity as of and for the
nine (9) months ended September 30, 2025:
Stockholders’ Equity - Schedule of
Share-Based Compensation, Stock Option Activity
Number of
Weighted Average
Weighted Average
Aggregate
Shares
Exercise Price
Remaining Life
Intrinsic Value
Options Outstanding – December 31, 2024
5,650,000
$ 0.78
3.80
$ —
Granted
—
—
Exercised
( 500,000 )
0.14
4.08
—
Forfeited
( 1,575,000 )
—
—
Options Outstanding – September 30, 2025
3,575,000
$ 0.44
1.45
$ —
Exercisable and Vested, September 30, 2025
1,876,664
$ 0.64
1.64
$ —
The aggregate intrinsic value for options outstanding
as of September 30, 2025, is not calculated because the closing stock price on September 30, 2025, is less than the weighted average exercise
price of outstanding options on that date.
NOTE 9 – SUBSEQUENT EVENTS
Subsequent Event
Below are events that have occurred since September
30, 2025:
Pearl Stock Option Exercise
Effective at the close of business on October 27,
2025, Jeffrey R. Pearl, a former independent Board member, conveyed to the Company 7,150 shares of the Company’s common stock at
a price of $ 0.35 , in an exempt transaction pursuant to Section 16b-3(c), and in full payment of the $ 2,503 exercise price of 25,000 incentive
stock options granted to him in 2020 at a price of $ 0.1001 per share, which was 110% of the fair market value of our common stock on the
date of such grant.
Beaty Stock Option Exercise
Effective at the close of business on November
11, 2025, Robert Beaty, a Board member, conveyed to the Company 5,600 shares of the Company’s stock at a price of $ 0.28 , in an exempt
transaction pursuant to Section 16b-3(c), and in full payment of the $ 1,567 .50 exercise price of 25,000 incentive stock options granted
to him in 2020 at a price of $ 0.0627 per share, which was 110% of the fair market value of our common stock on the date of such grant.
Treatment of ISO Agreements of Employees Transferred
from KonaTel to IM Telecom
With the execution of the First Omnibus Agreement
between the Company and Excess Telecom, which was effective on September 19, 2025, on October 13, 2025, but effective as of September
19, 2025, the Board of Directors of the Company adopted resolutions providing that the incentive stock options of any employees whose
service will or may be transferred from KonaTel to IM Telecom shall remain valid and exercisable in accordance with the terms of their
respective ISO Agreements, without exception and regardless of when the Final Closing of the Excess Telecom Membership Purchase Agreement
is completed.
16
Item 2. Management’s Discussion and Analysis
of Financial Condition and Results of Operations.
When used in this Quarterly Report, the words “may,”
“will,” “expect,” “anticipate,” “continue,” “estimate,” “project,”
“intend,” and similar expressions are intended to identify forward-looking statements within the meaning of Section 27a of
the Securities Act and Section 21e of the Exchange Act regarding events, conditions and financial trends that may affect our future plans
of operations, business strategy, operating results and financial position. Persons reviewing this Quarterly Report are cautioned
that any forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties and actual results
may differ materially from those included within the forward-looking statements as a result of various factors. Such factors are discussed
at the forepart of this Quarterly Report under the caption “Forward-Looking Statements” and include general economic factors
and conditions that may directly or indirectly impact our financial condition or results of operations.
Overview of Current and Planned Business Operations
We continue to pursue market
opportunities for the distribution of our current products and services described in our “Principal Products or Services and their
Markets” summary commencing on page nine (9) of this Quarterly Report. In addition, we continue to pursue additional market distribution
opportunities, such as our expanded short-code messaging (“SMS”) service, development of new products and services, including
our newly released wholesale POTS (“Plain Old Telephone Service”) replacement service, and pursuit of accretive acquisition
opportunities that may enhance or expand our current product and service offerings.
Results of Operations
With the expiration of the ACP on June 1, 2024, throughout
2024, the Company chose to expand and reallocate its resources in California to offset the potential risk of an ACP Program end. In lieu
of retaining the ACP subsidy, California offers state and federal subsidies, which are similar in value to the ACP subsidy. Since Lifeline
services are funded by the Federal Universal Service Fund (“FUSF”), and not subject to enactment or renewal of government
funded appropriations, the Company chose to redirect resources to California Lifeline, where Average Revenue Per User (“ARPU”)
is equal to or greater than that of ACP. As of September 30, 2025, we are currently approved to operate in forty (40) Lifeline states.
This expanded footprint provides our mobile services business with additional opportunities to serve customers. Under IM Telecom’s
national ETC license, the Company will continue to enroll and provide services to qualifying consumers in the FCC Lifeline Program. In
the event another program similar to the ACP Program is approved, we are prepared to rapidly offer qualified consumers affordable communication
services.
In the quarter ended September 30, 2025, Hosted Services
(“CPaaS services”) accounted for approximately 69% of total Company revenue, and Mobile Services (“Lifeline sales”)
accounted for approximately 31% of Company revenue. The Lifeline Program is a U.S. government subsidized telecommunication program created
in 1985. It is funded through fees collected from all U.S. telecommunication services invoices. Regardless of whether a program
similar to the ACP Program is funded in the future, management continues to prioritize its growth initiatives within the Company’s
Hosted Services segment as we focus our efforts on new sales opportunities with our expanded short-code messaging (“SMS”)
service, which has doubled in revenue over the past twelve (12) months, and our newly released wholesale POTS service currently provided
to regional carriers and resellers who, as of the end of this quarter, have activated approximately 700 POTS lines during our initial
deployment period, and a health care related initiative within our Mobile Services segment.
During the first quarter of 2024, the Company entered
into a Membership Interest Purchase Agreement with Excess Telecom (the “Excess Telecom Purchase Agreement”) to sell a minority
(49%) non-controlling share of IM Telecom in consideration of the sum of $10,000,000. As part of this sale, the Company paid off
all existing and outstanding debt and gained substantial additional liquidity and Owner’s Equity into the business.
The Company and Excess Telecom
have been working together to establish best practices in compliance and building an expanded ETC footprint in the United States for IM
Telecom. In addition to its approved Federal Compliance Plan, IM Telecom has increased its state-authorized ETC approvals and is now approved
in forty (40) states. Although these state approvals are complete, IM Telecom is currently awaiting FCC delivery of several Study Area
Codes (“SACs”) to begin operating in the additional states.
In furtherance of their understanding
to establish best practices and build an expanded ETC footprint in the United States for IM Telecom, on September 19, 2025, the Company
and Excess Telecom executed a First Omnibus Amendment to Transaction Documents (the “First Omnibus Agreement”) and a Third
Amended and Restated Operating Agreement of IM Telecom (the “Amended Operating Agreement”), which were held in escrow pending
their exchange between the Parties, which occurred on September 24, 2025.
17
The First Omnibus Amendment
was executed to formulate an “Annual Plan” that would be executed by the employees of IM Telecom and in which the operational
expenses were committed to the ongoing continuity of IM Telecom. IM Telecom has chosen to continue ongoing operations by withdrawing the
application for change of control with the FCC until a future time and may refile the application with the FCC at some time in the future
for the purpose of initiating the Final Closing under the Excess Telecom Purchase Agreement. The Parties acknowledge that they are not
currently pursuing the Final Closing, subject to the reservation of Excess Telecom’s rights to request that IM Telecom pursue it
at a later date under the Transaction Documents, as amended and restated.
IM Telecom shall employ such
employees and staff as may be set forth in the Annual Plan as defined in the Amended Operating Agreement, and it will engage a payroll
service provider to facilitate payroll payments and employee benefits offered by IM Telecom. All such employees shall be considered employees
of IM Telecom, and IM Telecom shall be solely responsible for the payment of all payroll, payroll taxes and all employee benefits of such
employees, including, without limitation, health insurance and workers’ compensation insurance.
The Management Agreement
originally signed on the Initial Closing has been terminated and is of no further force or effect and all ongoing business operations
will continue under IM Telecom. All references to the Management Agreement in any of the Transaction Documents shall hereafter be governed
by IM Telecom’s Annual Plan.
Additionally, the Company
received $700,000 of the $1,000,000 original holdback amount ($150,000 of which had already been received by KonaTel) under the Excess
Telecom Purchase Agreement, and is subject to our exercising best efforts to cause the FCC to reactivate IM Telecom’s Applications
Programming Interfaces (“APIs”) .
IM Telecom will also hire
a new CEO and operate under the new Annual Plan and budget for the remainder of 2025, in addition to creation of a new Annual Plan for
2026 and each year beyond. Going forward, all revenue, operational expenses and profits and losses will be recognized at the IM Telecom
entity level.
Instead of a roll up of profits coming from IM Telecom,
we will continue to receive Distribution Agreement payments for compensation from our sales under the IM Telecom vertical sales channels
for not less than ten (10) years.
See Part II-Other Information, in Item 6. Exhibits,
hereof, for additional information in the Hyperlinked and referenced Current Reports related to the Excess Telecom Membership Purchase
Agreement and related Transaction Documents, as amended or restated.
Comparison of the three (3) months ended September 30, 2025, to the
three (3) months ended September 30, 2024
For the three (3) months ended September 30, 2025,
we had $2,173,273 in revenues from operations compared to $3,148,409 for the three (3) months ended September 30, 2024, for a total revenue
decrease of $975,136. The decrease in revenue was primarily due to the expiration of the ACP Program on June 1, 2024, which resulted in
fewer activations and a lower revenue-per-user for each activation. The company continues to explore new revenue streams such as delivery
of mobile services through certain health care initiatives and hosted services partnerships.
For the three (3) months ended September 30, 2025,
our cost of revenue was $1,464,236 compared to $2,439,037 in the three (3) months ended September 30, 2024, for a cost of revenue decrease
of $974,801. Our cost of revenue decrease was primarily a result of a decrease in sales compensation and device costs related to the expiration
of the ACP Program causing a decline in marketing efforts to low-income consumers.
For the three (3) months ended September 30, 2025,
we had gross profit of $709,037 compared to $709,372 in the three (3) months ended September 30, 2024, for a gross profit decrease of
$335.
For the three (3) months ended September 30, 2025,
total operating expenses were $759,116 compared to $1,896,592 in the three (3) months ended September 30, 2024, for a decrease of $1,137,476.
This decrease was primarily due to significantly lower payroll costs.
For the three (3) months ended September 30, 2025,
other income (expense) was $4,985 compared to ($1,694) in the quarter ended September 30, 2024.
For the three (3) months ended September 30, 2025,
we had a net loss of ($45,094) compared to a net loss of ($1,188,914) in the three (3) months ended September 30, 2024.
Comparison of the nine (9) months ended September
30, 2025, to the nine (9) months ended September 30, 2024
For the nine (9) months ended September 30, 2025,
we had $6,500,643 in revenues from operations compared to $13,127,425 for the nine (9) months ended September 30, 2024, for a total revenue
decrease of $6,626,782, or decrease of 50.5%. The decrease in revenue was primarily due to the expiration of the ACP Program on June 1,
2024.
18
For the nine (9) months ended September 30, 2025,
our cost of revenue was $4,589,473 compared to $10,390,841 in the nine (9) months ended September 30, 2024, for a cost of revenue decrease
of $5,801,368, or a decrease of 55.8%. Our cost of revenue decrease was primarily the result of lower network, sales compensation and
device costs, related to the expiration of the ACP Program and lack of new mobile services subscribers.
For the nine (9) months ended September 30, 2025,
we had gross profit of $1,911,170 compared to $2,736,584 in the nine (9) months ended September 30, 2024, for a gross profit decrease
of $825,414, or a decrease of 30.2%. This decrease primarily resulted from lower number of new mobile services subscribers.
For the nine (9) months ended September 30, 2025,
total operating expenses were $4,088,218 compared to $6,025,121 in the nine (9) months ended September 30, 2024, for a decrease of $1,936,903.
This decrease was primarily due to lower payroll and related expenses and lower application development costs in Apeiron.
For the nine (9) months ended September 30, 2025,
other income (expense) was $28,018 compared to $9,073,010 in the nine (9) months ended September 30, 2024. This decrease was a result
of the gain on sale recognized as part of the sale of 49% interest in IM Telecom in 2024.
For the nine (9) months ended September 30, 2025,
we had a net loss of ($2,149,030) compared to net income of $5,784,473 in the nine (9) months ended September 30, 2024. This decrease
was also a result of the gain on sale recognize as part of the sale of 49% interest in IM Telecom in 2024.
Liquidity and Capital Resources
As of September 30, 2025, we had $1,182,429 in cash
and cash equivalents on hand.
In comparing liquidity between the nine (9) month
period ended September 30, 2025, and year ended December 31, 2024, cash decreased by 29.6%. This decrease is the result of less cash flow
generated for the period as compared to cash requirements. Liabilities and total overall debt decreased by 4.3% in the nine (9) month
period ended September 30, 2025, when compared to the year ended December 31, 2024, primarily due to a decrease in Right of Use lease
liabilities.
Our current ratio (current assets divided by our current
liabilities) decreased to .93 as of September 30, 2025, compared to 1.39 as of December 31, 2024. Working capital decreased by 119%.
Cash Flow from Operations
During the nine (9) months ended September 30, 2025,
cash flow used in operating activities was ($1,429,566), primarily as a result of changes in accounts receivable due from the state subsidy
payments received from the state of California.
Cash Flows from Investing Activities
During the nine (9) months ended September 30, 2025,
cash flow provided by investing activities was $850,150, primarily as a result of the payments received on the original note receivable
of $1,000,000 from the sale of 49% of IM Telecom.
Cash Flows from Financing Activities
During the nine (9) months ended September 30, 2025,
there were $82,500 in cash flows generated by Financing Activities.
Going Concern
We generated a net loss of ($45,094) during
the quarter ended September 30, 2025, and we had a net loss of ($1,188,914) for the quarter ended September 30, 2024. For the nine months
ended September 30, 2025, we generated a net loss of ($2,149,030) compared to net income of $5,784,473 for the nine months ended September
30, 2024. The Company had a net change in cash of ($496,916) from December 31, 2024, to September 30, 2025. This decrease was due primarily
to a decline in revenues earned during the nine-month period. The accumulated deficit as of September 30, 2025, was ($9,896,903).
During the quarter ended September 30,
2025, IM Telecom withdrew its application for change in control with the FCC. The Management Agreement originally signed on the Initial
Closing was terminated and, in its place, the First Omnibus Agreement was executed to formulate an Annual Plan whereby IM Telecom would
operate as its standalone entity with employees not shared by KonaTel or Excess Telecom. This plan was filed with the FCC. KonaTel will
continue to own 51% of IM Telecom and will receive Distribution Agreement payments for compensation from its sales under the IM Telecom
vertical sales
19
channels, including its healthcare vertical.
The aforementioned healthcare vertical, officially launched on October 24, 2025, with a major national healthcare provider, will further
generate profits from services provided to the qualified Medicaid recipient base. Additionally, IM Telecom will significantly reduce
payroll and benefit costs as employees are transferred to the newly created entity or furloughed due to redundancy. We expect to realize
these cost reductions throughout the 4th quarter of 2025.
The hosted services division continues
to show positive results within several product sectors. First, we are experiencing continued measured growth in Internet of Things (“IoT”)
sales to replace end of life wired Plain Old Telephone Service (“POTS”) with our wireless POTS replacement product aimed
at large service providers that have imbedded bases of deployed copper resources that the POTS infrastructure which is being phased out
in the United States by 2030. The legacy US copper infrastructure has reached end of life and is being retired by all major telecommunications
providers. Secondly, we continue our ongoing retail and wholesale sales of our Short Messaging Service (“SMS”) product which
saw continued growth in Q2 and Q3 of 2025. And finally, we continue to build infrastructure and software to support the growing opportunity
of the wholesale wireless voice and data platform to support the Mobile Virtual Network Aggregation (“MVNA”) and Mobile Service
Network Operator (“MVNO”) applications. We continue to keep our $5M line of credit facility open as well as pursuing additional
credit facility options with the goal of focusing our growth efforts on our hosted services sector.
The above product applications and sales
initiatives require capital to continue the build-out of any infrastructure improvements. The growth of these products and the launch
of the above-mentioned contracted programs will play a significant role in our ability to continue operations without additional cost
reduction measures. A lack of success with any of these foregoing initiatives raises substantial doubt about our ability to remain a going
concern for the twelve (12) month period from the date of this Quarterly Report.
Off-Balance Sheet Arrangements
We had no Off-Balance Sheet arrangements during the
three-month period ended September 30, 2025.
Critical Accounting Policies
Earnings Per Share
We follow ASC Topic 260 to account for the earnings
per share. Basic earnings per common share calculations are determined by dividing net income by the weighted average number of shares
of common stock outstanding during the period. Diluted earnings per common share calculations are determined by dividing net income available
to common stockholders by the weighted average number of common shares and dilutive common share equivalents outstanding. During periods
when common stock equivalents, if any, are anti-dilutive they are not considered in the computation.
Concentrations of Credit Risk
Financial instruments, which potentially subject the
Company to concentrations of credit risk, consist primarily of receivables, cash and cash equivalents.
All cash and cash equivalents are held at high credit
financial institutions. These deposits are generally insured under the FDIC’s deposit insurance coverage; however, from time to
time, the deposit levels may exceed FDIC coverage levels.
The Company has a concentration of risk with
respect to trade receivables from customers and cellular providers. As of September 30, 2025, the Company had a significant concentration
of receivables (defined as customers whose receivable balances are greater than 10% of total receivables) due from four (4) customers
in the amounts of $116,321 or 22.7%, $88,537 or 17.2%, $86,033 or 16.8% and $85,279 or 16.6%. It should be noted that the largest
customer is the California Public Utilities Commission (“CPUC”). As of December 31, 2024, the Company had a significant concentration
of receivables from one (1) customer in the amount of $1,055,337 or 68.5%
Concentration of Major Customer
A significant amount of the revenue is derived from
contracts with major customers. For the three (3) months ended September 30, 2025, the Company had three (3) customers that accounted
for $789,241 or 36.3%, $281,046 or 12.9% and $232,369 or 10.7% of revenue. For the three (3) months ended September 30, 2024,
the Company had three (3) customers that accounted for $953,260 or 30.3%, $665,665 or 21.1% of revenue and $617,440
or 19.6% of revenue, respectively. For the nine (9) months ended September 30, 2025, the Company had two (2) customers that accounted
for $2,219,830 or 34.1% and $674,635 or 10.4% of revenue, respectively
20
Effect of Recent Accounting Pronouncements
The Company has evaluated all recent accounting pronouncements
and believes that none will have a significant effect on the Company’s financial statements.
Item 3. Quantitative and Qualitative Disclosures
about Market Risk.
Not required.
Item 4. Controls and Procedures.
Management’s Quarterly Report on Internal
Control Over Financial Reporting
We maintain disclosure controls and procedures as
defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act that are designed to ensure that material information relating to us is
made known to the officers who certify our financial reports and to other members of senior management and the Board of Directors. These
disclosure controls and procedures are designed to ensure that information required to be disclosed in our reports that are filed or submitted
under the Exchange Act are recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and
forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required
to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to our management,
including our principal executive and principal financial officers, or persons performing similar functions, as appropriate, to allow
timely decisions regarding required disclosure. Management, with the participation of our Chief Executive Officer and Chief Financial
Officer, has evaluated the effectiveness, as of September 30, 2025, of our disclosure controls and procedures. Based on that evaluation,
our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of September
30, 2025.
Changes in Internal Control over Financial Reporting
There have been no changes in our internal control
over financial reporting during the quarter ended September 30, 2025, that have materially affected or are reasonably likely to materially
affect our internal control over financial reporting.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
None.
Item 1A. Risk Factors
Not required; however, see Part I, Item 1A. Risk Factors,
commencing on page ten (10) of our Annual Report for the year ended December 31, 2024, filed with the SEC on April 15, 2025, for a list
of Risk Factors, which Annual Report can be accessed by Hyperlink in Part II-Other Information, in Item 6. Exhibits, hereof.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None; not applicable.
Item 3. Defaults upon Senior Securities
None; not applicable.
Item 4. Mine Safety Disclosure
Not applicable.
Item 5. Other Information
No director or Section 16 officer adopted or terminated a
trading arrangement intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or a “non-Rule 10b5–1”
trading arrangement during the periods reported in this Quarterly Report.
21
Item 6. Exhibits
Exhibit
Number
Description of Exhibit
Filing
3(i)
Amended and Restated Certificate of Incorporation
Filed with the Form 8-K/A filed on December 20, 2017, and incorporated herein by reference.
3(i)(a)
Certificate of Amendment to Amended and Restated Certificate of Incorporation (Name Change) .
Filed with the Form 8-K filed on February 12, 2018, and incorporated herein by reference.
3(ii)
Amended and Restated Bylaws
Filed with the Form 8-K/A filed on December 20, 2017, and incorporated herein by reference.
31.1
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Filed herewith.
31.2
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Filed herewith
32
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
Filed herewith.
101
The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2023, were formatted in Inline XBRL (Extensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Operations, (iii) Condensed Consolidated Statements of Stockholders’ Equity, (iv) Condensed Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements. The instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
104
Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL.
Exhibits incorporated by reference:
Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on April 15, 2025 .
8-K Current Report dated January 22, 2024 (the “Excess Telecom Membership Purchase Agreement and related Transaction Documents”), filed with the SEC on January 30, 2024 .
8-K/A-1 Current Report dated January 22, 2024 (the “Excess Telcom Membership Purchase Agreement and related Transaction Documents,” as amended or restated), filed with the SEC on March 10, 2025 .
8-K/A-2 Current Report dated January 22, 2024 (the “Excess Telcom Membership Purchase Agreement and related Transaction Documents,” as amended or restated), filed with the SEC on September 30, 2025 .
22
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d)
of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto
duly authorized.
KonaTel, Inc.
Date:
November 19, 2025
By:
/s/ D. Sean McEwen
D. Sean McEwen
Chairman and CEO
Pursuant to the requirements of the Securities Exchange
Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates
indicated.
Date:
November 19, 2025
By:
/s/ D. Sean McEwen
D. Sean McEwen
Chairman and CEO
Date:
November 19, 2025
By:
/s/ Brian R. Riffle
Brian R. Riffle
Chief Financial Officer
23
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.