Item 8. Financial Statements and
Supplementary Data
Index to Financial Statements Required by Article 8 of Regulation S-X:
Audited Financial Statements:
|
F-1 |
Report of Independent Registered Public Accounting Firm (PCAOB ID 1013); |
F-3 |
Consolidated Balance Sheets as of December 31, 2022 and 2021; |
F-4 |
Consolidated Statements of Operations for the years ended December 31, 2022 and 2021; |
F-5 |
Consolidated Statement of Stockholders’ Deficit for the years ended December 31, 2022 and 2021; |
F-6 |
Consolidated Statements of Cash Flows for the years ended December 31, 2022 and 2021; and |
F-7 |
Notes to Consolidated Financial Statements. |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Stockholders and Board of Directors
iQSTEL, Inc.
Coral Gables,
FL
Opinion
on the Consolidated Financial Statements
We
have audited the accompanying consolidated balance sheets of iQSTEL, Inc. (the “Company”) as of December 31, 2022 and 2021,
the related consolidated statements of operations, changes in stockholders’ equity (deficit), and cash flows for the years then
ended, and the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated
financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2022 and 2021, and
the results of its operations and its cash flows for each of the years then ended, in conformity with accounting principles generally
accepted in the United States of America.
Going
Concern Uncertainty – See Also Critical Audit Matters Section Below
The
accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed
in Note 3 to the consolidated financial statements, the Company has suffered recurring losses from operations and does not have an established
source of revenues sufficient to cover its operating costs, which raise substantial doubt about its ability to continue as a going concern.
Management’s plans in regard to these matters are also described in Note 3. The consolidated financial statements do not include
any adjustments that might result from the outcome of this uncertainty.
Basis
for Opinion
These
consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion
on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public
Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company
in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part
of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing
an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included
performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or
fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used
and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that our audits provide a reasonable basis for our opinion.
Critical
Audit Matters
The critical audit
matters communicated below are matters arising from the current period audit of the consolidated financial statements that were communicated
or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated
financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit
matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating
the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which
they relate.
Revenue
Recognition
Critical Audit
Matter Description
The Company recognizes
revenue upon transfer of control of promised services to customers in an amount that reflects the consideration the Company expects to
receive in exchange for those services.
Significant judgment
is exercised by the Company in determining revenue recognition for customer agreements, and include the pattern of delivery (i.e., timing
of when revenue is recognized) for each distinct performance obligation.
The related audit
effort in evaluating management’s judgments in determining revenue recognition for customer agreements required a high degree of
auditor judgment.
How the Critical
Audit Matter was Addressed in the Audit
Our principal
audit procedures related to the Company’s revenue recognition for customer agreements included the following:
|
• |
We gained an understanding
of internal controls related to revenue recognition. |
|
• |
We evaluated management’s
significant accounting policies for reasonableness. |
|
• |
We selected a sample of
revenues recognized and performed the following procedures: |
|
|
Ο |
Obtained and read contract
source documents for each selection and other documents that were part of the agreement, if applicable. |
|
|
Ο |
Assessed the terms in
the customer agreement and evaluated the appropriateness of management’s application of their accounting policies, along with their
use of estimates, in the determination of revenue recognition conclusions. |
|
|
Ο |
We tested the mathematical
accuracy of management’s calculations of revenue and the associated timing of revenue recognized in the financial statements. |
|
|
Ο |
We confirmed significant
customer balances. |
Going
Concern
Critical Audit
Matter Description
As described further
in Note 3 to the consolidated financial statements, the Company has suffered recurring losses from operations and does not have an established
source of revenues sufficient to cover its operating costs. The ability of the Company to continue as a going concern is dependent on
executing its business plan and ultimately to attain profitable operations. Accordingly, the Company has determined that these factors
raise substantial doubt as to the Company’s ability to continue as a going concern for a period of one year from the issuance of
these financial statements. Management intends to continue to fund its business by way of public or private offerings of the Company’s
stock or through loans from private investors, in order satisfy the Company’s obligations as they come due for at least one year
from the financial statement issuance date. However, the Company has not concluded that these plans alleviate the substantial doubt related
to its ability to continue as a going concern.
How the Critical
Audit Matter was Addressed in the Audit
We determined the
Company’s ability to continue as a going concern is a critical audit matter due to the estimation and uncertainty regarding the
Company’s available capital and the risk of bias in management’s judgments and assumptions in their determination. Our audit
procedures related to the Company’s assertion on its ability to continue as a going concern included the following, among others:
| · | We
performed testing procedures such as analytical procedures to identify conditions and
events that indicate that there could be substantial doubt about the Company’s
ability to continue as a going concern for a reasonable period of time. |
| · | We
reviewed and evaluated management's plans for dealing with adverse effects of these conditions
and events. |
| · | We
inquired of Company management and reviewed company records to assess whether there are additional
factors that contribute to the uncertainties disclosed. |
| · | We
assessed whether the Company’s determination that there is substantial doubt about
its ability to continue as a going concern was adequately disclosed. |
/s/
Urish Popeck & Co., LLC
We have served as
the Company's auditor since 2020.
Pittsburgh,
PA
April
14, 2023
iQSTEL INC
Consolidated Balance Sheets
| |
December 31, | |
December 31, |
| |
2022 | |
2021 |
ASSETS | |
| |
|
Current Assets | |
| | | |
| | |
Cash | |
$ | 1,329,389 | | |
$ | 3,334,813 | |
Accounts receivable, net | |
| 4,209,125 | | |
| 2,540,515 | |
Inventory | |
| 26,124 | | |
| — | |
Due from related parties | |
| 326,324 | | |
| 424,086 | |
Prepaid and other current assets | |
| 545,628 | | |
| 267,110 | |
Total Current Assets | |
| 6,436,590 | | |
| 6,566,524 | |
| |
| | | |
| | |
Property and equipment, net | |
| 401,021 | | |
| 409,382 | |
Intangible assets | |
| 99,592 | | |
| 99,592 | |
Goodwill | |
| 5,172,146 | | |
| 1,537,742 | |
Deferred tax assets | |
| 440,135 | | |
| 446,402 | |
TOTAL ASSETS | |
$ | 12,549,484 | | |
$ | 9,059,642 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |
| | | |
| | |
Current Liabilities | |
| | | |
| | |
Accounts payable | |
| 2,254,636 | | |
| 1,474,595 | |
Accrued and other current liabilities | |
| 2,482,352 | | |
| 307,049 | |
Due to related parties | |
| 26,613 | | |
| 26,613 | |
Loans payable - net of discount of $0 and $7,406 | |
| 94,342 | | |
| 315,450 | |
Loans payable - related parties | |
| 235,949 | | |
| 239,308 | |
Derivative liabilities | |
| 1,357,787 | | |
| — | |
Total Current Liabilities | |
| 6,451,679 | | |
| 2,363,015 | |
| |
| | | |
| | |
Loans payable, non-current | |
| 108,150 | | |
| 119,295 | |
Employee benefits, non-current | |
| 154,238 | | |
| 156,434 | |
TOTAL LIABILITIES | |
| 6,714,067 | | |
| 2,638,744 | |
| |
| | | |
| | |
Stockholders' Equity | |
| | | |
| | |
Preferred stock: 1,200,000 authorized; $0.001 par value | |
| | | |
| | |
Series A Preferred stock: 10,000 designated; $0.001 par value, 10,000 shares issued and outstanding, respectively | |
| 10 | | |
| 10 | |
Series B Preferred stock: 200,000 designated; $0.001 par value, 21,000 shares issued and outstanding | |
| 21 | | |
| 21 | |
Series C Preferred
stock: 200,000
designated; $0.001
par value, No shares issued and outstanding | |
| — | | |
| — | |
Common stock: 300,000,000 authorized; $0.001 par value 161,595,511 and 147,477,358 shares issued and outstanding, respectively | |
| 161,595 | | |
| 147,477 | |
Additional paid in capital | |
| 31,136,120 | | |
| 25,842,982 | |
Accumulated deficit | |
| (24,504,395 | ) | |
| (18,536,921 | ) |
Accumulated other comprehensive loss | |
| (33,557 | ) | |
| (36,658 | ) |
Equity attributed to stockholders of iQSTEL Inc. | |
| 6,759,794 | | |
| 7,416,911 | |
Deficit attributable to noncontrolling interests | |
| (924,377 | ) | |
| (996,013 | ) |
TOTAL STOCKHOLDERS' EQUITY | |
| 5,835,417 | | |
| 6,420,898 | |
| |
| | | |
| | |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | |
$ | 12,549,484 | | |
$ | 9,059,642 | |
The accompanying notes are
an integral part of these consolidated financial statements.
iQSTEL INC
Consolidated Statements
of Operations
|
|
|
|
|
|
|
|
|
| |
Years Ended |
| |
December 31, |
| |
2022 | |
2021 |
| |
| |
|
Revenues | |
$ | 93,203,532 | | |
$ | 64,702,018 | |
Cost of revenue | |
| 91,412,016 | | |
| 63,168,303 | |
Gross profit | |
| 1,791,516 | | |
| 1,533,715 | |
| |
| | | |
| | |
Operating expenses | |
| | | |
| | |
General and administration | |
| 4,983,176 | | |
| 4,517,631 | |
Total operating expenses | |
| 4,983,176 | | |
| 4,517,631 | |
| |
| | | |
| | |
Operating loss | |
| (3,191,660 | ) | |
| (2,983,916 | ) |
| |
| | | |
| | |
Other income (expense) | |
| | | |
| | |
Other income | |
| 118,871 | | |
| 4,426 | |
Other expenses | |
| (112,962 | ) | |
| 2,684 | |
Interest expense | |
| (29,641 | ) | |
| (675,481 | ) |
Change in fair value of derivative liabilities | |
| (2,650,369 | ) | |
| 317,080 | |
Loss on settlement of debt | |
| — | | |
| (528,794 | ) |
Total other expense | |
| (2,674,101 | ) | |
| (880,085 | ) |
| |
| | | |
| | |
Income taxes | |
| — | | |
| — | |
Net loss | |
| (5,865,761 | ) | |
| (3,864,001 | ) |
Less: Net income (loss) attributable to noncontrolling interests | |
| 101,713 | | |
| (26,228 | ) |
Net loss attributed to stockholders of iQSTEL Inc. | |
$ | (5,967,474 | ) | |
$ | (3,837,773 | ) |
| |
| | | |
| | |
Comprehensive income (loss) | |
| | | |
| | |
Net loss | |
$ | (5,865,761 | ) | |
$ | (3,864,001 | ) |
Foreign currency adjustment | |
| 6,080 | | |
| 74,849 | |
Total comprehensive loss | |
$ | (5,859,681 | ) | |
$ | (3,789,152 | ) |
Less: Comprehensive income attributable to noncontrolling interests | |
| 104,692 | | |
| 10,448 | |
Net comprehensive loss attributed to stockholders of iQSTEL Inc. | |
$ | (5,964,373 | ) | |
$ | (3,799,600 | ) |
| |
| | | |
| | |
Basic and diluted loss per common share | |
$ | (0.04 | ) | |
$ | (0.03 | ) |
| |
| | | |
| | |
Weighted average number of common shares outstanding - Basic and diluted | |
| 151,850,443 | | |
| 135,383,893 | |
The accompanying notes are
an integral part of these consolidated financial statements.
iQSTEL INC
Consolidated Statements
of Changes in Stockholders’ Equity (Deficit)
For the years ended December
31, 2022 and 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Series
A Preferred Stock | |
Series
B Preferred Stock | |
Common
Stock | |
| |
| |
| |
| |
| |
|
| |
Shares | |
Amount | |
Shares | |
Amount | |
Shares | |
Amount | |
Additional
Paid in Capital | |
Accumulated
Deficit | |
Accumulated
Other Comprehensive Loss | |
Total | |
Non
Controlling Interest | |
Total
Stockholders’ Deficit |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
Balance - December 31, 2020 | |
| 10,000 | | |
$ | 10 | | |
| — | | |
$ | — | | |
| 118,133,432 | | |
$ | 118,133 | | |
$ | 13,267,261 | | |
$ | (14,699,148 | ) | |
$ | (74,831 | ) | |
$ | (1,388,575 | ) | |
$ | (1,006,461 | ) | |
|
$(2,395,036) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
|
|
Preferred
stock issued for conversion of common stock | |
| — | | |
| — | | |
| 21,000 | | |
| 21 | | |
| (21,000,000 | ) | |
| (21,000 | ) | |
| 20,979 | | |
| — | | |
| — | | |
| — | | |
| — | | |
|
— |
Common
stock issued for cash and subscription receivable | |
| — | | |
| — | | |
| — | | |
| — | | |
| 41,562,500 | | |
| 41,563 | | |
| 6,394,687 | | |
| — | | |
| — | | |
| 6,436,250 | | |
| — | | |
|
6,436,250 |
Common
stock issued for settlement of debt | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,230,394 | | |
| 2,230 | | |
| 2,054,300 | | |
| — | | |
| — | | |
| 2,056,530 | | |
| — | | |
|
2,056,530 |
Common
stock issued for service | |
| — | | |
| — | | |
| — | | |
| — | | |
| 195,000 | | |
| 195 | | |
| 284,505 | | |
| — | | |
| — | | |
| 284,700 | | |
| — | | |
|
284,700 |
Common
stock issued for compensation | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,320,000 | | |
| 1,320 | | |
| 1,036,248 | | |
| — | | |
| — | | |
| 1,037,568 | | |
| — | | |
|
1,037,568 |
Common
stock issued for forbearance of debt | |
| — | | |
| — | | |
| — | | |
| — | | |
| 250,000 | | |
| 250 | | |
| 49,675 | | |
| — | | |
| — | | |
| 49,925 | | |
| — | | |
|
49,925 |
Common
stock issued for conversion of debt | |
| — | | |
| — | | |
| — | | |
| — | | |
| 6,080,632 | | |
| 6,081 | | |
| 416,214 | | |
| — | | |
| — | | |
| 422,295 | | |
| — | | |
|
422,295 |
Common
stock payable | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 52,161 | | |
| — | | |
| — | | |
| 52,161 | | |
| — | | |
|
52,161 |
Related
party debt to equity swap | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,647,150 | | |
| — | | |
| — | | |
| 1,647,150 | | |
| — | | |
|
1,647,150 |
Cancellation
of common stock | |
| — | | |
| — | | |
| — | | |
| — | | |
| (1,294,600 | ) | |
| (1,295 | ) | |
| (88,809 | ) | |
| — | | |
| — | | |
| (90,104 | ) | |
| — | | |
|
(90,104) |
Resolution
of derivative liabilities | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 708,611 | | |
| — | | |
| — | | |
| 708,611 | | |
| — | | |
|
708,611 |
Foreign
currency translation adjustments | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 38,173 | | |
| 38,173 | | |
| 36,676 | | |
|
74,849 |
Net
loss | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (3,837,773 | ) | |
| — | | |
| (3,837,773 | ) | |
| (26,228 | ) | |
|
(3,864,001) |
Balance - December 31, 2021 | |
| 10,000 | | |
$ | 10 | | |
| 21,000 | | |
$ | 21 | | |
| 147,477,358 | | |
$ | 147,477 | | |
$ | 25,842,982 | | |
$ | 18,536,921 | ) | |
$ | (36,658 | ) | |
$ | 7,416,911 | | |
$ | (996,013 | ) | |
|
$6,420,898 |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| |
Common stock
issued for cash | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,000,000 | | |
| 2,000 | | |
| 998,000 | | |
| — | | |
| — | | |
| 1,000,000 | | |
| — | | |
| 1,000,000 |
Common stock
issued for acquisitions of subsidiaries | |
| — | | |
| — | | |
| — | | |
| — | | |
| 5,066,667 | | |
| 5,067 | | |
| 1,544,933 | | |
| — | | |
| — | | |
| 1,550,000 | | |
| (33,056 | ) | |
| 1,516,944 |
Common stock
issued for asset acquisition | |
| — | | |
| — | | |
| — | | |
| — | | |
| 550,000 | | |
| 550 | | |
| 356,950 | | |
| — | | |
| — | | |
| 357,500 | | |
| — | | |
| 357,500 |
Common stock
issued for compensation | |
| — | | |
| — | | |
| — | | |
| — | | |
| 240,000 | | |
| 240 | | |
| 107,360 | | |
| — | | |
| — | | |
| 107,600 | | |
| — | | |
| 107,600 |
Common stock
issued for settlement of debt | |
| — | | |
| — | | |
| — | | |
| — | | |
| 161,367 | | |
| 161 | | |
| 80,513 | | |
| — | | |
| — | | |
| 80,674 | | |
| — | | |
| 80,674 |
Common stock
issued for warrant exercises | |
| — | | |
| — | | |
| — | | |
| — | | |
| 6,100,119 | | |
| 6,100 | | |
| 393,900 | | |
| — | | |
| — | | |
| 400,000 | | |
| — | | |
| 400,000 |
Common stock
payable | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 18,900 | | |
| — | | |
| — | | |
| 18,900 | | |
| — | | |
| 18,900 |
Resolution
of derivative liabilities upon exercise of warrants | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,792,582 | | |
| — | | |
| — | | |
| 1,792,582 | | |
| — | | |
| 1,792,582 |
Foreign currency
translation adjustments | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 3,101 | | |
| 3,101 | | |
| 2,979 | | |
| 6,080 |
Net
(loss) income | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (5,967,474 | ) | |
| — | | |
| (5,967,474 | ) | |
| 101,713 | | |
| (5,865,761) |
Balance
- December 31, 2022 | |
| 10,000 | | |
$ | 10 | | |
| 21,000 | | |
$ | 21 | | |
| 161,595,511 | | |
$ | 161,595 | | |
$ | 31,136,120 | | |
$ | (24,504,395 | ) | |
$ | (33,557 | ) | |
$ | 6,759,794 | | |
$ | (924,377 | ) | |
$ | 5,835,417 |
The accompanying notes are
an integral part of these consolidated financial statements.
iQSTEL INC
Consolidated Statements
of Cash Flows
| |
| |
| |
| |
|
| |
Years Ended |
| |
December 31, |
| |
2022 | |
2021 |
| |
| |
|
CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | | |
| | |
Net loss | |
$ | (5,865,761 | ) | |
$ | (3,864,001 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
Stock-based compensation | |
| 126,500 | | |
| 1,284,325 | |
Bad debt expense | |
| 34,376 | | |
| — | |
Write-off of due from related party | |
| — | | |
| 10,148 | |
Depreciation and amortization | |
| 120,117 | | |
| 91,474 | |
Amortization of debt discount | |
| 7,407 | | |
| 450,771 | |
Change in fair value of derivative liabilities | |
| 2,650,369 | | |
| (317,080 | ) |
Loss on settlement of debt | |
| — | | |
| 528,794 | |
Prepayment and default penalty | |
| — | | |
| 122,020 | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Accounts receivable | |
| (799,533 | ) | |
| (39,862 | ) |
Inventory | |
| (26,124 | ) | |
| — | |
Prepaid and other current assets | |
| (23,728 | ) | |
| (91,066 | ) |
Due from related party | |
| 96,863 | | |
| — | |
Accounts payable | |
| (265,511 | ) | |
| (1,231,946 | ) |
Accrued and other current liabilities | |
| 2,179,965 | | |
| (95,758 | ) |
Net cash used in operating activities | |
| (1,765,060 | ) | |
| (3,152,181 | ) |
| |
| | | |
| | |
CASH FLOWS FROM INVESTING ACTIVITIES: | |
| | | |
| | |
Acquisitions of subsidiaries, net of cash acquired | |
| (1,889,132 | ) | |
| (60,000 | ) |
Purchase of property and equipment | |
| (112,074 | ) | |
| (153,183 | ) |
Purchase of intangible assets | |
| — | | |
| (77,717 | ) |
Payment of loan receivable - related party | |
| (1,000 | ) | |
| (220,674 | ) |
Collection of amounts due from related parties | |
| 700 | | |
| 226 | |
Net cash used in investing activities | |
| (2,001,506 | ) | |
| (511,348 | ) |
| |
| | | |
| | |
CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | | |
| | |
Proceeds from loans payable | |
| — | | |
| 600,000 | |
Repayments of loans payable | |
| (232,018 | ) | |
| (344,483 | ) |
Repayment of loans payable - related parties | |
| — | | |
| (90,787 | ) |
Proceeds from common stock issued | |
| 1,100,000 | | |
| 6,336,250 | |
Proceeds from exercise of warrants | |
| 400,000 | | |
| — | |
Proceeds from issuance of common stock purchase options | |
| 500,000 | | |
| — | |
Repayment of convertible notes | |
| — | | |
| (250,000 | ) |
Net cash provided by financing activities | |
| 1,767,982 | | |
| 6,250,980 | |
| |
| | | |
| | |
Effect of exchange rate changes on cash | |
| (6,840 | ) | |
| (5,954 | ) |
| |
| | | |
| | |
Net change in cash | |
| (2,005,424 | ) | |
| 2,581,497 | |
Cash, beginning of period | |
| 3,334,813 | | |
| 753,316 | |
Cash, end of period | |
$ | 1,329,389 | | |
$ | 3,334,813 | |
| |
| | | |
| | |
Supplemental cash flow information | |
| | | |
| | |
Cash paid for interest | |
$ | 3,333 | | |
$ | 126,818 | |
Cash paid for taxes | |
$ | — | | |
$ | — | |
| |
| | | |
| | |
Non-cash transactions: | |
| | | |
| | |
Common stock payable | |
$ | 18,900 | | |
| 52,161 | |
Common stock issued
for asset acquisition | |
$ | 357,500 | | |
$ | — | |
Common stock issued
for acquisitions of subsidiaries | |
$ | 1,550,000 | | |
$ | — | |
Common stock issued for conversion of debt | |
$ | — | | |
$ | 422,295 | |
Common stock issued
for exercise of cashless warrants | |
$ | 3,790 | | |
$ | — | |
Resolution of derivative
liabilities upon exercise of warrants | |
$ | 1,792,582 | | |
$ | 708,611 | |
Related party debt
forgiveness | |
$ | — | | |
$ | 1,647,150 | |
Common stock issued
for settlement of debt | |
$ | 80,674 | | |
$ | 2,056,530 | |
Common stock issued for forbearance of debt | |
$ | — | | |
$ | 49,925 | |
Preferred stock issued for conversion of common stock | |
$ | — | | |
$ | 21 | |
Subscription receivable | |
$ | — | | |
$ | 100,000 | |
The accompanying notes are
an integral part of these consolidated financial statements.
iQSTEL INC
Notes to the Consolidated
Financial Statements
December 31, 2022
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 404 active interconnection agreements with mobile companies, fixed line companies and other wholesale carriers.
Acquisitions
On May 13, 2022, we entered into a Company Acquisition
Agreement regarding the acquisition of 51% of the shares in Whisl telecom LLC (“Whisl”).
On June 1, 2022, we entered into a Company Acquisition
Agreement regarding the acquisition of 51% of the shares in Smartbiz Telecom LLC
(“Smartbiz”).
Both acquisitions
are detailed in Note 4.
COVID-19
A novel strain
of coronavirus (COVID-19) was first identified in December 2019, and subsequently declared a global pandemic by the World Health Organization
on March 11, 2020. As a result of the outbreak, many companies experienced disruptions in their operations and in markets served. The
Company has instituted some and may take additional temporary precautionary measures intended to help ensure the well-being of its employees
and minimize business disruption. The Company considered the impact of COVID-19 on the assumptions and estimates used and determined
that there were no material adverse impacts on the Company’s results of operations and financial position at December 31, 2022.
The full extent of the future impacts of COVID-19 on the Company’s operations is uncertain. A new prolonged outbreak could have
a material adverse impact on financial results and business operations of the Company, including the timing and ability of the Company
to collect accounts receivable and the ability of the Company to continue to provide high quality services to its clients. The Company
is not aware of any specific event or circumstance that would require an update to its estimates or judgments or a revision of the carrying
value of its assets or liabilities as of April 14, 2023, the date of issuance of this Annual
Report on Form 10-K. These estimates may change, as new events occur, and additional information is obtained.
NOTE 2 -SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The consolidated
financial statements and related disclosures have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission
(“SEC”). The financial statements have been prepared in accordance with Generally Accepted Accounting Principles (“GAAP”)
of the United States of America. The Company’s fiscal year end is December 31.
Consolidation
Policy
The consolidated
financial statements of the Company include the accounts of the Company and its owned subsidiaries, Etelix.com USA, LLC (“Etelix”),
SwissLink Carrier AG (“Swisslink”), ITSBCHAIN, LLC (“ItsBchain”), QGLOBAL SMS, LLC (“QGlobal”), IoT
Labs, LLC (“IoT Labs”), Global Money One Inc (“Global Money One”), Whisl Telecom LLC (“Whisl”) and
Smartbiz Telecom LLC (“Smartbiz”). All significant intercompany balances and transactions have been eliminated in consolidation.
Use of
Estimates
The preparation
of the consolidated financial statements in conformity with GAAP 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.
Business
Combinations
In accordance
with ASC 805-10, “Business Combinations”, the Company accounts for all business combinations using the acquisition
method of accounting. Under this method, assets and liabilities, including any remaining non-controlling interests, are recognized at
fair value at the date of acquisition. The excess of the purchase price over the fair value of assets acquired, net of liabilities assumed,
and non-controlling interests is recognized as goodwill. Certain adjustments to the assessed fair values of the assets, liabilities, or
non-controlling interests made subsequent to the acquisition date, but within the measurement period, which is up to one year, are recorded
as adjustments to goodwill. Any adjustments subsequent to the measurement period are recorded in income. Any cost or equity method interest
that the Company holds in the acquired company prior to the acquisition is re-measured to fair value at acquisition with a resulting gain
or loss recognized in income for the difference between fair value and the existing book value. Results of operations of the acquired
entity are included in the Company’s results from the date of the acquisition onward and include amortization expense arising from
acquired tangible and intangible assets.
Foreign
Currency Translation and Re-measurement
The Company
translates its foreign operations to U.S. dollars in accordance with ASC 830, “Foreign Currency Matters”.
The functional
currency and reporting currency of Etelix, QGlobal, ItsBchain, IoT Labs, Whisl, Smartbiz and Global Money One is the U.S. dollar, while
SwissLink’s functional currency is the Swiss Franc (“CHF”).
SwissLink translates
their records into U.S. dollars as follows:
|
• |
Assets and liabilities at the rate of exchange in effect at the balance sheet date |
|
• |
Equities at historical rate |
|
• |
Revenue and expense items at the average rate of exchange prevailing during the period |
Adjustments
arising from such translations are included in accumulated other comprehensive income (loss) in stockholders’ equity.
Cash and
Cash Equivalents
Cash and cash
equivalents include cash in banks, money market funds, and certificates of term deposits with maturities of less than three months from
inception, which are readily convertible to known amounts of cash and which, in the opinion of management, are subject to an insignificant
risk of loss in value. The Company had no cash equivalents at December 31, 2022 and 2021.
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 reviews its allowance for doubtful accounts daily and past due balances
over 60 days and a specified amount are reviewed individually for collectability. Account balances are charged off after all means of
collection have been exhausted and the potential for recovery is considered remote. During the years ended December 31, 2022 and 2021,
the Company recorded bad debt expense of $34,376 and $0, respectively.
Inventory
Inventories,
consisting of smart gas parts, are primarily accounted for using the first-in-first-out (“FIFO”) method of accounting. Inventories
are measured at the lower of cost and net realizable value. The Company estimates the net realizable value of inventories based on an
assessment of expected sales prices.
Long-Lived
Assets
Long-lived assets
are evaluated for impairment whenever events or changes in business circumstances indicate that the carrying amount of the assets may
not be fully recoverable or that the useful lives of these assets are no longer appropriate. Each impairment test is based on a comparison
of the undiscounted future cash flows to the recorded value of the asset. If impairment is indicated, the asset is written down to its
estimated fair value.
Fixed
Assets
Fixed assets,
consisting of telecommunications equipment and software, are recorded at cost reduced by accumulated depreciation and amortization. Depreciation
and amortization expense is recognized over the assets’ estimated useful lives of 3 years for computers and laptops; 5
years for telecommunications equipment and switches; and 5 years for software using the straight-line method. Major additions
and improvements are capitalized as additions to the property and equipment accounts, while replacements, maintenance and repairs that
do not improve or extend the life of the respective assets are expensed as incurred. Estimated useful lives are periodically reviewed
and, when appropriate, changes are made prospectively. When certain events or changes in operating conditions occur, asset lives may be
adjusted and an impairment assessment may be performed on the recoverability of the carrying amounts.
Impairment
of tangible and intangible assets
Tangible and
intangible assets (excluding goodwill) are assessed at each reporting date for indications that an asset may be impaired. If any such
indication exists, or when annual impairment testing for an asset is required, the Company makes an estimate of the asset's recoverable
amount. The asset's recoverable amount is the higher of an asset's or cash-generating unit's fair value less costs of disposal and its
value in use and is determined for an individual asset, unless the asset does not generate cash inflows that are largely independent of
those from other assets or groups of assets. Where the carrying amount of an asset or a group of assets exceeds its recoverable amount,
the asset is considered impaired and is written down to its recoverable amount. In assessing value in use, the estimated future cash flows
are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money
and the risks specific to the asset or the group of assets.
Goodwill
We allocate
goodwill to reporting units based on the reporting unit expected to benefit from the business combination. We evaluate our reporting units
on an annual basis and, if necessary, reassign goodwill using a relative fair value allocation approach. Goodwill is tested for impairment
at the reporting unit level (operating segment or one level below an operating segment) on an annual basis and between annual tests if
an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value.
These events or circumstances could include a significant change in the business climate, legal factors, operating performance indicators,
competition, or sale or disposition of a significant portion of a reporting unit.
Application
of the goodwill impairment test requires judgment, including the identification of reporting units, assignment of assets and liabilities
to reporting units, assignment of goodwill to reporting units, and determination of the fair value of each reporting unit. The fair value
of each reporting unit is estimated primarily through the use of a discounted cash flow methodology. This analysis requires significant
judgments, including estimation of future cash flows, which is dependent on internal forecasts, estimation of the long-term rate of growth
for our business, estimation of the useful life over which cash flows will occur, and determination of our weighted average cost of capital.
The estimates
used to calculate the fair value of a reporting unit change from year to year based on operating results, market conditions, and other
factors. Changes in these estimates and assumptions could materially affect the determination of fair value and goodwill impairment for
each reporting unit.
Retirement
Benefit Costs
Payments to
defined contribution retirement benefit schemes are charged as an expense as they fall due. Payments made to state-managed retirement
benefit schemes are dealt with as payments to defined contribution schemes where the Company’s obligations under the schemes are
equivalent to those arising in a defined contribution retirement benefit scheme.
For defined
benefit schemes, the cost of providing benefits is determined using the Projected Unit Credit Method, with actuarial valuations being
carried out at each balance sheet date. Actuarial gains and losses are recognized in full in the period in which they occur. They are
recognized outside the income statement and are presented in other comprehensive income. Past service cost is recognized immediately in
the income statement in the period in which it occurs.
The retirement
benefit obligation recognized in the balance sheet represents the present value of the defined obligation as adjusted for unrecognized
past service cost, and as reduced by the fair value of the scheme assets. Any asset resulting from this calculation is limited to past
service cost, plus the present value of available refunds and reductions in future contributions to the scheme.
Net Income
(Loss) Per Share of Common Stock
The Company
has adopted ASC 260, ”Earnings per Share” which requires presentation of basic earnings per share on the
face of the statements of operations for all entities with complex capital structures and requires a reconciliation of the numerator and
denominator of the basic earnings per share computation. In the accompanying financial statements, basic loss per share is computed by
dividing net loss by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per share is
computed by dividing net income by the weighted average number of shares of common stock and potentially dilutive outstanding shares of
common stock during the period to reflect the potential dilution that could occur from common shares issuable through contingent share
arrangements, stock options and warrants unless the result would be antidilutive. Dilutive potential common shares include outstanding
Series B Preferred stock, and it was excluded from the computation of diluted net loss per share as the result was anti-dilutive for the
years ended December 31, 2022 and 2021.
Concentrations
of Credit Risk
The Company’s
financial instruments that are exposed to concentrations of credit risk primarily consist of its cash and cash equivalents and related
party payables. The Company places its cash and cash equivalents with financial institutions of high creditworthiness. At times, its cash
and cash equivalents with a particular financial institution may exceed any applicable government insurance limits.
During
the year ended December 31, 2022 12 customers represented 88% of
our revenue compared to 7 customers representing 88% of
our revenue for the year ended December 31, 2021. For the years ended December 31, 2022 and 2021, 57% and 68% of
the revenue comes from customers under prepayment conditions which means there is no credit or bad debt risk 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; accounts payable; accrued
liabilities and other current liabilities; and due from/to related parties approximate their fair values due to the short-term maturities
of these financial instruments.
Transactions
involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive,
free-market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related
party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations
can be substantiated. It is not, however, practical to determine the fair value of amounts due to related parties due to their related
party nature.
Derivative
Financial Instruments
The Company
does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks. We evaluate all of our financial
instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. For derivative
financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is
then re-valued at each reporting date, with changes in the fair value reported in the statements of operations. For stock-based derivative
financial instruments, the Company used a Black Scholes valuation model to value the derivative instruments at inception and on subsequent
valuation dates. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or
as equity, is evaluated at the end of each reporting period. Derivative liabilities are classified in the balance sheet as current or
non-current based on whether or not net-cash settlement or conversion of the instrument could be required within 12 months of the balance
sheet date.
Income
Taxes
The Company
uses the liability method of accounting for income taxes. Under the liability method, deferred tax assets and liabilities are determined
based on differences between financial reporting and the tax basis of assets, liabilities, the carry forward of operating losses and tax
credits, and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. An
allowance against deferred tax assets is recorded when it is more likely than not that such tax benefits will not be realized.
Related
Parties
The Company
follows ASC 850, “Related Party Disclosures,” for the identification of related parties and disclosure of
related party transactions (see Note 13).
Revenue
Recognition
The Company
recognizes revenue from telecommunication services in accordance with ASC 606, “Revenue from Contracts with Customers.”
The Company
recognizes revenue related to monthly usage charges and other recurring charges during the period in which the telecommunication services
are rendered, provided that persuasive evidence of a sales arrangement exists, and collection is reasonably assured. Management considers
persuasive evidence of a sales arrangement to be a written interconnection agreement. The Company’s payment terms vary by client.
Cost of
revenue
Costs of revenue
represent direct charges from vendors that the Company incurs to deliver services to its customers. These costs primarily consist of usage
charges for calls terminated in vendors networks.
Lease
The Company
leases office space for corporate and network monitoring activities and to house telecommunications equipment.
In accordance
with ASC 842, “Leases,” we determine if an arrangement is a lease at inception.
The office lease
meets the definition of a short-term lease because the lease term is 12 months or less. Consequently, consistent with Company’s
accounting policy election, the Company does not recognize the right-of-use asset and the lease liability arising from this lease.
Recent
Accounting Pronouncements
In June 2016, the FASB issued ASU No. 2016-13, “Financial
Instruments Credit Losses —Measurement of Credit Losses on Financial Instruments.” ASU 2016-13 requires a financial asset
(or group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected, which includes
the Company’s accounts receivable. This ASU is effective for the Company for reporting periods beginning after December 15, 2022.
The Company is currently assessing the potential impact that the adoption of this ASU will have on its consolidated financial statements.
In June 2022,
the FASB issued ASU 2022-03, ASC Subtopic “Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject
to Contractual Sale Restrictions.” These amendments clarify that a contractual restriction on the sale of an equity security
is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. The amendments
in this update are effective for public business entities for fiscal years, including interim periods within those fiscal years, beginning
after December 15, 2023. Early adoption is permitted. The Company is currently assessing the impact of the adoption of this standard on
its consolidated financial statements.
The
Company has reviewed all other recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption
of any such pronouncements may be expected to cause a material impact on our financial statements.
NOTE 3 -
GOING CONCERN
The Company's
consolidated financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the
realization of assets and liquidation of liabilities in the normal course of business. The Company has suffered recurring losses
from operations and does not have an established source of revenues sufficient to cover its operating costs. These conditions raise substantial
doubt about the Company’s ability to continue as a going concern. The consolidated financial statements do not include any adjustments
that might result from the outcome of this uncertainty.
The ability
of the Company to continue as a going concern is dependent upon its ability to successfully accomplish its business plan and eventually
attain profitable operations.
During the next
year, the Company's foreseeable cash requirements will relate to continual development of the operations of its business, maintaining
its good standing in the industry and continuing its marketing efforts. The Company may experience a cash shortfall and be required to
raise additional capital.
Historically,
the Company has relied upon funds from its stockholders. Management may raise additional capital through future public or private offerings
of the Company's stock or through loans from private investors, although there can be no assurance that it will be able to obtain such
financing. The Company's failure to do so could have a material and adverse effect upon its operations and its stockholders.
NOTE 4 -
ACQUISITIONS
On May 13, 2022, we entered
into a Company Acquisition Agreement (Purchase Agreement) with US Acquisitions, LLC, a California limited liability company (Seller) concerning
the contemplated sale by Seller and the purchase by us of 51% of the membership interests Seller held in Whisl, a Texas limited
liability company. Whisl provides local US termination for Voice through its FCC license of VoIP Service number 832742; and is in the
process to obtain a C-Lec FCC License over next 12 months. Whisl is one of the premier Intermediate Voice Providers in the USA. It has
been a carrier since 2017 with billions of minutes traversing its network and provides its customers with multiple levels of Redundancy,
Diversity, and Disaster Recovery for their applications and ability to make changes to underlying carrier configuration in real time.
Whisl offers a single carrier solution for Voice Global services, and its customers benefit from hundreds of interconnection agreements
that the company has cultivated since its inception. Pursuant to the Purchase Agreement, the closing of the purchase of the 51% membership
interests was $1,800,000, which consisted of $1,250,000 in cash and $550,000 in our restricted common stock to
Seller, which amounts to 1,461,653 shares of common stock.
On June 1, 2022, we entered
into a Purchase Agreement for the purchase of 51% of the membership interests in Smartbiz, a Florida Corporation which provides
telecommunication services, dedicated to VoIP business for wholesale and retail markets. The purchase price for the acquisition was $1,800,000,
which consisted of $800,000 in cash and $1,000,000 in our common stock to the seller, which amounts to 2,850,330 shares
of common stock.
Smartbiz and Whisl have been included in our consolidated
results of operations since the acquisition dates.
The following table summarizes the fair value
of the consideration paid by the Company:
Whisl
| |
May 13, |
Fair
Value of Consideration: | |
2022 |
Cash | | |
$ | 1,250,000 | |
1,461,653 shares of common stock | | |
| 550,000 | |
Total Purchase Price | | |
$ | 1,800,000 | |
Smartbiz
| |
June 1, |
Fair Value of Consideration: | |
2022 |
Cash | | |
$ | 800,000 | |
2,850,330 shares of common stock | | |
| 1,000,000 | |
Total Purchase Price | | |
$ | 1,800,000 | |
An additional 754,684 shares
of common stock were issued to the seller in December 2022 in accordance with the terms of the purchase agreement.
The following table summarizes the identifiable
assets acquired and liabilities assumed upon acquisition of Smartbiz and Whisl and the calculation of goodwill:
Whisl
| |
|
Total purchase price | |
$ | 1,800,000 | |
Cash | |
| 141,113 | |
Accounts receivable | |
| 109,762 | |
Total identifiable assets | |
| 250,875 | |
| |
| | |
Accounts payable | |
| (241,426 | ) |
Other current liabilities | |
| (2,075 | ) |
Total liabilities assumed | |
| (243,501 | ) |
Net assets | |
| 7,374 | |
| |
| | |
Non-controlling interest | |
| 3,613 | |
Total net assets | |
| 3,761 | |
Goodwill | |
$ | 1,796,239 | |
Smartbiz
| |
|
Total purchase price | |
$ | 1,800,000 | |
Cash | |
| 19,755 | |
Accounts receivable | |
| 789,515 | |
Total identifiable assets | |
| 809,270 | |
| |
| | |
Accounts payable | |
| (807,265 | ) |
Other current liabilities | |
| (76,839 | ) |
Total liabilities assumed | |
| (884,104 | ) |
Accumulated deficit | |
| (74,834 | ) |
| |
| | |
Non-controlling interest | |
| (36,669 | ) |
Total accumulated deficit | |
| (38,165 | ) |
Goodwill | |
$ | 1,838,165 | |
Unaudited combined proforma results of operations
for the year ended December 31, 2022 and 2021 as though the Company acquired Smartbiz and Whisl on January 1, 2021, are set forth below:
|
|
|
|
|
|
|
|
|
| |
Years Ended |
| |
December 31, |
| |
2022 | |
2021 |
Revenues | |
$ | 103,353,405 | | |
$ | 77,483,732 | |
Cost of revenues | |
| 101,717,011 | | |
| 74,237,359 | |
Gross profit | |
| 1,636,394 | | |
| 3,246,373 | |
| |
| | | |
| | |
Operating expenses | |
| 5,762,097 | | |
| 6,102,433 | |
Operating loss | |
| (4,125,703 | ) | |
| (2,856,060 | ) |
| |
| | | |
| | |
Other expense | |
| (2,674,101 | ) | |
| (880,112 | ) |
| |
| | | |
| | |
Net Loss | |
$ | (6,799,804 | ) | |
$ | (3,736,172 | ) |
NOTE 5 – PREPAID
AND OTHER CURRENT ASSETS
Prepaid and
other current assets at December 31, 2022 and 2021 consisted of the following:
|
|
|
|
|
|
|
|
|
| |
December 31, | |
December 31, |
| |
2022 | |
2021 |
Subscription receivable | |
$ | — | | |
$ | 100,000 | |
Other receivable | |
| 120,139 | | |
| 143,187 | |
Prepaid expenses | |
| 26,600 | | |
| 23,320 | |
Advance payment | |
| 21,000 | | |
| — | |
Tax receivable | |
| 389 | | |
| 603 | |
Deposit for acquisition of asset | |
| 357,500 | | |
| — | |
Security deposit | |
| 20,000 | | |
| — | |
Total
prepaid and other current assets | |
$ | 545,628 | | |
$ | 267,110 | |
NOTE 6 – PROPERTY
AND EQUIPMENT
Property and
equipment at December 31, 2022 and 2021 consisted of the following:
|
|
|
|
|
|
|
|
|
| |
December 31, | |
December 31, |
| |
2022 | |
2021 |
Telecommunication equipment | |
$ | 317,958 | | |
$ | 258,871 | |
Telecommunication software | |
| 640,566 | | |
| 618,125 | |
Other equipment | |
| 99,126 | | |
| 108,805 | |
Total property and equipment | |
| 1,057,650 | | |
| 985,801 | |
Accumulated depreciation and amortization | |
| (656,629 | ) | |
| (576,419 | ) |
Total property and equipment | |
$ | 401,021 | | |
$ | 409,382 | |
Depreciation
expense for the years ended December 31, 2022 and 2021 amounted to $120,117 and $91,474, respectively.
NOTE 7 –LOANS
PAYABLE
Loans payable
at December 31, 2022 and 2021 consisted of the following:
| |
December 31, | |
December 31, | |
| |
Interest |
| |
2022 | |
2021 | |
Term | |
rate |
Bridge Loan | |
$ | — | | |
$ | 222,222 | | |
Note was issued on November 1, 2020 and due on January 30, 2022 | |
| 18.0 | % |
Martus | |
| 94,342 | | |
| 100,634 | | |
Note was issued on October 23, 2018 and due on January 3, 2023 | |
| 5.0 | % |
Swisspeers AG | |
| — | | |
| 9,605 | | |
Note was issued on April 8, 2019 and due on October 4, 2022 | |
| 7.0 | % |
Darlene Covid19 | |
| 108,150 | | |
| 109,690 | | |
Note was issued on April 1, 2020 and due on March 31, 2025 | |
| 0.0 | % |
Total | |
| 202,492 | | |
| 442,151 | | |
| |
| | |
Less: Unamortized debt discount | |
| — | | |
| (7,406 | ) | |
| |
| | |
Total loans payable | |
| 202,492 | | |
| 434,745 | | |
| |
| | |
Less: Current portion of loans payable | |
| (94,342 | ) | |
| (315,450 | ) | |
| |
| | |
Long-term loans payable | |
$ | 108,150 | | |
$ | 119,295 | | |
| |
| | |
Loans payable
- related parties at December 31, 2022 and 2021 consisted of the following:
| |
December 31, | |
December 31, | |
| |
Interest |
| |
2022 | |
2021 | |
Term | |
rate |
49% Shareholder of SwissLink | |
$ | 19,649 | | |
$ | 19,929 | | |
Note is due on demand | |
| 0 | % |
49% Shareholder of SwissLink | |
| 216,300 | | |
| 219,379 | | |
Note is due on demand | |
| 5 | % |
Total | |
| 235,949 | | |
| 239,308 | | |
| |
| | |
Less: Current portion of loans payable | |
| (235,949 | ) | |
| (239,308 | ) | |
| |
| | |
Long-term loans payable | |
$ | — | | |
$ | — | | |
| |
| | |
During the years
ended December 31, 2022 and 2021, the Company borrowed from third parties totaling $0 and $600,000, which includes original issue
discount and financing costs of $0 and $66,666 and repaid the principal amount of $232,018 and $344,483, respectively.
During the years
ended December 31, 2022 and 2021, the Company recorded interest expense of $22,234 and $191,281 and recognized amortization
of discount, included in interest expense, of $7,407 and $78,481, respectively.
During the
year ended December 31, 2021, a $1,647,150 (CHF 1,518,909) related party loan was forgiven and the Company recorded it as additional
paid in capital.
During the year
ended December 31, 2021, the Company settled loans payable of $1,516,667 by issuing 2,230,394 shares of common stock
valued at $2,056,530. As a result, the Company recorded loss on settlement of debt of $539,863.
NOTE 8 -
CONVERTIBLE LOANS
At December
31, 2022 and 2021, there were no convertible loans.
During the years
ended December 31, 2022 and 2021, the Company recorded interest expense of $0 and $33,429 and recognized amortization of discount,
included in interest expense, of $0 and $372,290, respectively.
During the years
ended December 31, 2022 and 2021, the Company repaid notes of $0 and $250,000 and accrued interest of $0 and $6,027, respectively.
Conversion
During the year
ended December 31, 2021, the Company converted notes with principal amounts and accrued interest of $422,295 into 6,080,632 shares
of common stock. The corresponding derivative liability at the date of conversion of $708,611 was settled through additional
paid in capital.
Settlement
During the year
ended December 31, 2021, the Company recorded gain on settlement of debt of $11,069.
NOTE
9 – WARRANTS
On April 5, 2022, we entered
into a Common Stock Purchase Option Agreement with Apollo Management Group, Inc (Holder) to subscribe for and purchase from the Company, 4,800,000 shares
of Common Stock with an exercise price per share of $2.00; and an initial exercisable date on September 30, 2022. The purchase price
of this option was $500,000. The Company determined that the warrants had a fixed monetary value with a variable number of shares
at inception and categorized the warrants as a liability in the accompanying consolidated financial statements.
The Holder and the Company agreed that the Holder
had the right and the obligation to exercise, on a cashless basis, $1,000,000 of the Options not later than October 15, 2022. Thereafter,
the Holder shall undertake to exercise not less than (i) $400,000 of the Options on a “cash basis” not later than the later
of (y) November 14, 2022 or (z) the date on which there is an effective registration statement permitting the issuance of the Option
Shares to or resale of the Option Shares by the Holder and (ii) an additional $400,000 of the Options on a “cash basis” not
later than the latest of (x) thirty (30) days following the exercise of the Option under subsection (i), above, (y) December 14, 2022,
or (z) the date on which there is an effective registration statement permitting the issuance of the Option Shares to or resale of the
Option Shares by the Holder. From and after the occurrence of the three above-referenced exercises, each additional exercise of Options
hereunder shall be in an amount not less than $200,000 and exercised only on a cash basis.
The Holder’s obligation to exercise each specified
portion of this option on the specific dates above is subject to the volume-weighted average price (“VWAP”, market value),
being not less than $0.20 per share on the relevant option exercise date. Adjusted option shares at VWAP of $0.20 shall be 48,000,000
shares.
A summary of
activity regarding warrants issued as follows:
| |
Warrants Outstanding | |
|
| |
| |
Weighted Average | |
Weighted Average Remaining |
| |
Warrants | |
Exercise Price | |
Contractual life (in years) |
| |
| |
| |
|
Outstanding, December 31, 2021 | |
| — | | |
$ | — | | |
| — | |
Granted | |
| 4,800,000 | | |
| 2.00 | | |
| 1.49 | |
Increase in number of warrants by VWAP | |
| 32,467,713 | | |
| 0.17 | | |
| — | |
Exercised | |
| (14,155,138 | ) | |
| 0.18 | | |
| 0.97 | |
Forfeited/canceled | |
| — | | |
| — | | |
| — | |
Outstanding, December 31, 2022 | |
| 23,112,575 | | |
$ | 0.17 | | |
| 0.75 | |
NOTE 10 – DERIVATIVE
LIABILITIES
Fair Value
Assumptions Used in Accounting for Derivative Liabilities
ASC 815 requires
we assess the fair market value of derivative liabilities at the end of each reporting period and recognize any change in the fair market
value as other income or expense.
The Company
determined our derivative liabilities to be a Level 3 fair value measurement and used the Black-Scholes pricing model to calculate the
fair value as of December 31, 2022. The Black-Scholes model requires six basic data inputs: the exercise or strike price, time to expiration,
the risk-free interest rate, the current stock price, the estimated volatility of the stock price in the future, and the dividend rate.
Changes to these inputs could produce a significantly higher or lower fair value measurement. The fair value of warrants is estimated
using the Black-Scholes valuation model.
For the years
ended December 31, 2022 and 2021, the estimated fair values of the liabilities measured on a recurring basis are as follows:
|
|
|
|
|
|
|
|
| |
| Years
ended |
| |
| December
31, |
| |
| 2022 | | |
| 2021 |
Expected term | |
| 0.75 – 1.49 years | | |
| 0.16 - 1.18 years |
Expected average volatility | |
| 83% - 152% | | |
| 145% - 241% |
Expected dividend yield | |
| — | | |
| — |
Risk-free interest rate | |
| 0.06% - 4.73% | | |
| 0.07% - 0.09% |
The following
table summarizes the changes in the derivative liabilities during the years ended December 31, 2022 and 2021:
Fair Value Measurements Using Significant Observable
Inputs (Level 3) | |
|
| | |
Balance - December 31, 2020 |
$ | 1,025,691 | |
|
| | |
Settled on issuance of common stock |
| (708,611 | ) |
Change in fair value of the derivative |
| (317,080 | ) |
Balance - December 31, 2021 |
$ | — | |
|
| | |
Addition of new derivatives recognized as cash received |
| 500,000 | |
Addition of new derivatives recognized as loss on derivatives |
| 943,833 | |
Settled on issuance of common stock |
| (1,792,582 | ) |
Change in fair value of the warrants |
| 1,706,536 | |
Balance - December 31, 2022 |
$ | 1,357,787 | |
The following
table summarizes the change in fair value of derivative liabilities included in the income statement for the years ended December 31,
2022 and 2021, respectively.
| |
Years ended |
| |
December 31, |
| |
2022 | |
2021 |
Addition of new derivatives recognized as loss on derivatives | |
$ | 943,833 | | |
$ | — | |
Revaluation of derivative liabilities | |
| 1,706,536 | | |
| (317,080 | ) |
Change in fair value of derivative liabilities | |
$ | 2,650,369 | | |
$ | (317,080 | ) |
NOTE 11 – STOCKHOLDERS’
EQUITY
The Company’s
authorized capital consists of 300,000,000 shares of common stock with a par value of $0.001 per share.
Series A
Preferred Stock
On November
3, 2020, pursuant to Article III of our Articles of Incorporation, our Board of Directors voted to designate a class of preferred stock
entitled Series A Preferred Stock, consisting of up 10,000 shares, par value $0.001. Under the Certificate of Designation,
holders of Series A Preferred Stock will participate on an equal basis per-share with holders of our common stock in any distribution
upon winding up, dissolution, or liquidation. Holders of Series A Preferred Stock are entitled to vote together with the holders of our
common stock on all matters submitted to stockholders at a rate of 51% of the total vote of stockholders.
The rights of
the holders of Series A Preferred Stock are defined in the relevant Certificate of Designation filed with the Nevada Secretary of State
on November 3, 2020
As of December
31, 2022 and 2021, 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.
During the year
ended December 31, 2021, 21,000,000 shares of common stock were converted into 21,000 shares of Series B Preferred
Stock by our management.
As of December
31, 2022 and 2021, 21,000 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 one thousand (1,000) shares of Common Stock for every one (1)
share of Series C Preferred Stock. Upon conversion, the shares are subject to a one-year restriction on sales into the market of no more
than 5% previous month’s stock liquidity.
The rights of
the holders of Series C Preferred Stock are defined in the relevant Certificate of Designation filed with the Nevada Secretary of State
on January 7, 2021.
As of December
31, 2022 and 2021, no Series C Preferred Stock was issued or outstanding.
Common Stock
During the year
ended December 31, 2022, the Company issued 14,118,153 shares of common stock, valued at fair market value on issuance as follows:
| · | 2,000,000
shares issued for cash of $1,000,000 |
| · | 5,066,667
shares for acquisitions of Whisl and Smartbiz valued at $1,550,000 |
| · | 550,000
shares for asset acquisition valued at $357,500 |
| · | 240,000
shares for compensation to our directors valued at $107,600 |
| · | 161,367
shares for settlement of debt valued at $80,674 |
| · | 6,100,119
shares for exercise of warrants for $400,000 |
During the year
ended December 31, 2021, the Company issued 51,638,526 shares of common stock, valued at fair market value on issuance as follows;
| · | 41,562,500
shares issued for cash of $6,536,250, of which $100,000 was recorded as subscription receivable as of December 31, 2021. The Company received
the $100,000 on January 3, 2022. |
| · | 2,230,394
shares, valued at $2,056,530, issued for settlement of debt of $1,516,667 |
| · | 195,000
shares for services valued at $284,700 |
| · | 1,320,000
shares issued to our management for compensation valued at $1,037,568 |
| · | 250,000
shares for forbearance of debt valued at $49,925 |
| · | 6,080,632
shares issued for conversion of debt of $422,295 |
During the year
ended December 31, 2021, the Company terminated a placement agent and advisory services agreement with a FINRA member dated September
22, 2020, and cancelled 1,294,600 shares of common stock, which was issued for those services. The termination agreement allowed
the FINRA member to retain 400,000 shares of the Company’s common stock in connection with the services.
As of December
31, 2022 and 2021, 161,595,511 and 147,477,358 shares of common stock were issued and outstanding, respectively.
NOTE 12 – PROVISION
FOR INCOME TAXES
The Company
provides for income taxes under ASC 740, “Income Taxes.” Under the asset and liability method of ASC 740, deferred
tax assets and liabilities are recorded based on the differences between the financial statement and tax basis of assets and liabilities
and the tax rates in effect when these differences are expected to reverse. A valuation allowance is provided for certain deferred tax
assets if it is more likely than not that the Company will not realize tax assets through future operations.
The components
of the Company’s deferred tax asset and reconciliation of income taxes computed at the statutory rate to the income tax amount recorded
as of December 31, 2022 and 2021, are as follows:
|
|
|
|
|
|
|
|
|
| |
December 31, | |
December 31, |
| |
2022 | |
2021 |
Net Operating loss carryforward | |
$ | 15,540,294 | | |
$ | 12,332,310 | |
Effective tax rate | |
| 21 | % | |
| 21 | % |
Deferred tax asset | |
| 3,263,462 | | |
| 2,589,785 | |
Foreign taxes | |
| (7,118 | ) | |
| (7,242 | ) |
Less: valuation allowance | |
| (2,816,209 | ) | |
| (2,136,141 | ) |
Net deferred tax asset | |
$ | 440,135 | | |
$ | 446,402 | |
As of
December 31, 2022, the Company has approximately $15,540,000 of net operating losses (“NOL”) generated to
December 31, 2022 carried forward to offset taxable income in future years which expire commencing in fiscal 2022. NOLs generated in the United States for
tax years prior to December 31, 2017, can be carried forward for twenty years, whereas NOLs generated after December 31, 2017 can be
carried forward indefinitely in USA, and can be carried forward for 7 years in Switzerland. In assessing the realization of deferred
tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will be
realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the
periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax
liabilities, projected future taxable income and tax planning strategies in making this assessment. Based on the assessment,
management has established a full valuation allowance against all of the deferred tax assets relating to NOLs for every period
because it is more likely than not that all of the deferred tax assets will not be realized other than those recorded at SwissLink,
because the Company anticipates utilizing the NOLs prior to their expiration.
Utilization
of the NOL carry forwards may be subject to an annual limitation due to ownership change limitations that may have occurred or that could
occur in the future, as required by Section 382 of the Internal Revenue Code of 1986, as amended (the “Code”). These ownership
changes may limit the amount of the NOL carry forwards that can be utilized annually to offset future taxable income and tax, respectively.
In general, an “ownership change” as defined by Section 382 of the Code results from a transaction or series of transactions
over a three-year period resulting in an ownership change of more than 50 percentage points of the outstanding stock of a company by certain
stockholders.
Tax returns
for the years ended 2016 through 2022 are subject to review by the tax authorities.
NOTE 13 -
RELATED PARTY TRANSACTIONS
Due from
related party
During the year
ended December 31, 2021, the Company loaned $220,674 to our CEO and applied to due to CEO of $8,004.
During the year
ended December 31, 2021, the Company wrote off due from related party of $10,148.
During the years
ended December 31, 2022 and 2021, the Company loaned $1,000 and $220,674 to a related party and collected $700 and $226, respectively.
As of December
31, 2022 and 2021, the Company had due from related parties of $326,324 and $424,086, respectively. The loans are unsecured, non-interest
bearing and due on demand.
Due to related
parties
During the years
ended December 31, 2022 and 2021, the Company repaid $0 and $90,787, respectively, to the CEO and CFO of the Company.
As of December
31, 2022 and 2021, the Company had amounts due to related parties of $26,613. The amounts are unsecured, non-interest bearing and
due on demand.
Debt to Equity
Swap
During the year
ended December 31, 2021 the Company recorded a debt to equity swap of $1,647,150 as additional paid in capital.
Employment
agreements
During the years
ended December 31, 2022 and 2021, the Company recorded management salaries of $576,000 and $558,000, respectively, and stock-based
compensation bonuses of $107,600 and $1,037,568, respectively.
As of December
31, 2022 and 2021, the Company recorded and accrued management salaries of $79,628 and $92,229, respectively.
NOTE 14 – COMMITMENTS
AND CONTINGENCIES
Leases and
Long-term Contracts
The Company
has not entered into any long-term leases, contracts or commitments. The Company leases facilities which the term is 12 months. For
the years ended December 31, 2022 and 2021, the Company incurred rent expense of $73,865 and $37,823, respectively.
Advisory
service
On March 3,
2020, we appointed Oscar Brito as an advisor to our Board of Directors and agreed to pay him $5,000 per month for such services.
Mr. Brito acted as an advisor to our Board of Directors. On February 11, 2021, the Company paid $12,600 and the service was
terminated.
On January 4,
2021, the Company terminated a placement agent and advisory services agreement with a FINRA member dated September 22, 2020, and cancelled 1,294,600 shares
of common stock, which was issued for those services. The termination agreement allowed the FINRA member to retain 400,000 shares
of the Company’s common stock in connection with the services.
NOTE 15 -
SEGMENT
At December
31, 2022 and 2021, the Company operates in one industry segment, telecommunication services, and two geographic segments, USA and Switzerland,
where current assets and equipment are located.
Operating
Activities
The following
table shows operating activities information by geographic segment for the years ended December 31, 2022 and 2021:
Year ended
December 31, 2022
NOTE 15 - SEGMENT - Schedule of Operating Activities
by Geographic Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
USA | |
Switzerland | |
Elimination | |
Total |
Revenues | |
$ | 94,188,685 | | |
| 4,913,216 | | |
$ | (5,898,369 | ) | |
$ | 93,203,532 | |
Cost of revenue | |
| 93,162,695 | | |
| 4,147,690 | | |
| (5,898,369 | ) | |
| 91,412,016 | |
Gross profit | |
| 1,025,990 | | |
| 765,526 | | |
| — | | |
| 1,791,516 | |
| |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| | | |
| | | |
| | | |
| | |
General and administration | |
| 4,216,107 | | |
| 767,069 | | |
| — | | |
| 4,983,176 | |
| |
| | | |
| | | |
| | | |
| | |
Operating loss | |
| (3,190,117 | ) | |
| (1,543 | ) | |
| — | | |
| (3,191,660 | ) |
| |
| | | |
| | | |
| | | |
| | |
Other income (expense) | |
| (2,679,759 | ) | |
| 5,658 | | |
| — | | |
| (2,674,101 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net income (loss) | |
$ | (5,869,876 | ) | |
$ | 4,115 | | |
$ | — | | |
$ | (5,865,761 | ) |
Year ended
December 31, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
USA | |
Switzerland | |
Elimination | |
Total |
Revenues | |
$ | 60,112,852 | | |
| 4,681,978 | | |
$ | (92,812 | ) | |
$ | 64,702,018 | |
Cost of revenue | |
| 59,274,781 | | |
| 3,986,334 | | |
| (92,812 | ) | |
| 63,168,303 | |
Gross profit | |
| 838,071 | | |
| 695,644 | | |
| — | | |
| 1,533,715 | |
| |
| | | |
| | | |
| | | |
| | |
Operating expenses | |
| | | |
| | | |
| | | |
| | |
General and administration | |
| 3,733,579 | | |
| 784,052 | | |
| — | | |
| 4,517,631 | |
| |
| | | |
| | | |
| | | |
| | |
Operating income (loss) | |
| (2,895,508 | ) | |
| (88,408 | ) | |
| — | | |
| (2,983,916 | ) |
| |
| | | |
| | | |
| | | |
| | |
Other income (expense) | |
| (897,507 | ) | |
| 17,422 | | |
| — | | |
| (880,085 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net income (loss) | |
$ | (3,793,015 | ) | |
$ | (70,986 | ) | |
$ | — | | |
$ | (3,864,001 | ) |
Asset
Information
The following
table shows asset information by geographic segment as of December 31, 2022 and 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2022 | |
USA | |
Switzerland | |
Elimination | |
Total |
Assets | |
| | | |
| | | |
| | | |
| | |
Current assets | |
$ | 6,496,354 | | |
$ | 1,172,889 | | |
$ | (1,232,653 | ) | |
$ | 6,436,590 | |
Non-current assets | |
$ | 11,646,662 | | |
$ | 650,794 | | |
$ | (6,184,562 | ) | |
$ | 6,112,894 | |
Liabilities | |
| | | |
| | | |
| | | |
| | |
Current liabilities | |
$ | 5,967,729 | | |
$ | 1,716,603 | | |
$ | (1,232,653 | ) | |
$ | 6,451,679 | |
Non-current liabilities | |
$ | — | | |
$ | 262,388 | | |
$ | — | | |
$ | 262,388 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 | |
USA | |
Switzerland | |
Elimination | |
Total |
Assets | |
| | | |
| | | |
| | | |
| | |
Current assets | |
$ | 5,783,859 | | |
$ | 997,216 | | |
$ | (214,551 | ) | |
$ | 6,566,524 | |
Non-current assets | |
$ | 4,468,491 | | |
$ | 609,189 | | |
$ | (2,584,562 | ) | |
$ | 2,493,118 | |
Liabilities | |
| | | |
| | | |
| | | |
| | |
Current liabilities | |
$ | 1,070,972 | | |
$ | 1,506,594 | | |
$ | (214,551 | ) | |
$ | 2,363,015 | |
Non-current liabilities | |
$ | — | | |
$ | 275,729 | | |
$ | — | | |
$ | 275,729 | |
NOTE 16 –
SUBSEQUENT EVENTS.
Subsequent to
December 31, 2022 and through the date that these financials were made available, the Company had the following subsequent events:
Subsequent to December 31, 2022,
the Company issued 2,941,177
shares for exercise of warrants and received $400,000.