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, 20192020

 

o 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 80-0000245
(State or Other Jurisdiction of incorporation or organization) (I.R.S. Employer I.D. No.)

 

13601 Preston Road, # E816

Dallas, Texas 75240

(Address of Principal Executive Offices)

 

214-323-8410

(Registrant 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.

YesxNoo

 

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).  YesxNoo

 

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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 fileroAccelerated filero
Non-accelerated filerxSmaller reporting companyx
 Emerging Growth companyx

 

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.x

 

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YesoNox

 

Our website iswww.konatel.com.

 

Our common stock is quoted on the OTC Markets Group, Inc. (“OTC Markets”) “OTC Pink Tier” under the symbol “KTEL.”

 

2 

 

 

 

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 40,692,286 shares
Class Outstanding as of November 18, 2019September 30, 2020

 

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”), Apeiron Systems, Inc., a Nevada corporation doing business as “Apeiron” (“Apeiron”), and IM Telecom, LLC, an Oklahoma limited liability company doing business as “Infiniti Mobile” (“InfiniteInfiniti Mobile”).

 

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,��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 United States Securities and Exchange Commission (the “SEC”) that are contained in the SEC Edgar Archives. 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.

 

 

32 

 

 

 

KONATEL, INC.

FORM 10-Q

SEPTEMBER 30, 20192020

INDEX

 

    
 Page No.
PART I – FINANCIAL INFORMATION43
Item 1.      Financial Statements54
Item 2.      Management’s Discussion and Analysis of Financial Condition and Results of Operations1815
Item 3.      Quantitative and Qualitative Disclosures About Market Risk2118
Item 4.      Controls and Procedures2118
PART II – OTHER INFORMATION2219
Item 1.      Legal Proceedings2219
Item 1A.   Risk Factors2219
Item 2.      Unregistered Sales of Equity Securities and Use of Proceeds2219
Item 3.      Defaults Upon Senior Securities2219
Item 4.      Mine Safety Disclosures2219
Item 5.      Other Information2219
Item 6.      Exhibits2320
  
SIGNATURES2421

 

 

PART I - FINANCIAL STATEMENTS

 

SEPTEMBERSeptember 30, 20192020

Table of Contents

 

  
Condensed Consolidated Balance Sheets as of September 30, 20192020 (unaudited), and December 31, 2018201954
Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2020 and 2019 and 2018 (unaudited)65
Condensed Consolidated Statements of Stockholders’ Equity (Deficit) for the three and nine months ended September 30, 2019,2020 and 20182019 (unaudited)76
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2019,2020 (unaudited) and 2018 (unaudited)201987
Notes to Condensed Consolidated Financial Statements (unaudited)98

 

 

 

 

43 

 

 

KonaTel, Inc.

Condensed Consolidated Balance Sheets

(unaudited)

 September 30, December 31,  September 30, 2020 December 31, 2019 
 2019  2018  (Unaudited)    
Assets                
Current Assets                
Cash and Cash Equivalents $139,637  $56,510  $588,213  $191,474 
Accounts Receivable, net  720,158   1,035,273   485,469   377,485 
Note Receivable  —     66,667 
Inventory, Net  1,562   1,085 
Inventory, net  4,972   4,659 
Prepaid Expenses  3,677   7,354   1,348   1,743 
Other Current Asset  194   —   
Total Current Assets  865,034   1,166,889   1,080,196   575,361 
                
Fixed Asset                
Property and Equipment, Net  111,682   132,023 
Right to Use Assets, Net  58,614   —   
Property and Equipment, net  91,873   102,689 
Right of Use Assets, net  64,690   78,584 
Total Fixed Assets  170,296   132,023   156,563   181,273 
                
Other Assets                
Intangible Assets, Net  2,508,089   2,490,922 
Advances for Acquisition Target  —     561,309 
Intangible Assets, net  1,637,168   2,238,918 
Other Assets  257,740   57,266   172,065   207,740 
Total Other Assets  2,765,829   3,109,497   1,809,233   2,446,658 
Total Assets $3,801,159  $4,408,409  $3,045,992  $3,203,292 
                
Liabilities and Stockholders’ Equity                
Current Liabilities                
Accounts Payable and Accrued Expenses $1,417,543  $1,265,080  $1,060,340  $1,223,195 
Amount Due to Stockholder  204,344   91,152   41,692   151,357 
Revolving Line of Credit  35,683   103,379   —     12,237 
Lease Liabilities  42,271   —   
Note Payable - current portion  —     75,905 
Lease Liabilities - current portion  69,449   69,148 
Deferred Revenue  42,867   69,988   37,748   53,074 
Income Tax Payable  87,800   108,941 
Customer Deposits  29,988   28,854   —     31,087 
Total Current Liabilities  1,860,496   1,667,394   1,209,229   1,616,003 
                
Long Term Liabilities                
Lease Liabilities  17,508   —   
Deferred Tax Liability  10,700   10,700 
Lease Liabilities - long term  56,438   12,942 
Note Payable - long term  273,104   50,603 
Total Long Term Liabilities  28,208   10,700   329,542   63,545 
Total Liabilities  1,888,704   1,678,094   1,538,771   1,679,548 
                
Stockholders’ Equity                
Common stock, $0.001 par value, 50,000,000 shares authorized, 40,692,286 outstanding and issued at September 30, 2019, and December 31, 2018  40,692   40,692 
Additional Paid In Capital  7,301,658   7,041,696 
Common stock, $.001 par value, 50,000,000 shares authorized, 40,692,286 outstanding and issued at September 30, 2020 and December 31, 2019  40,692   40,692 
Additional Paid-In Capital  7,410,800   7,380,029 
Accumulated Deficit  (5,429,895)  (4,352,073)  (5,944,271)  (5,896,977)
Total Stockholders’ Equity  1,912,455   2,730,315   1,507,221   1,523,744 
Total Liabilities and Stockholders’ Equity $3,801,159  $4,408,409  $3,045,992  $3,203,292 

 

See accompanying notes to unaudited condensed consolidated financial statements.

 

54 

 

 

KonaTel, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

 

 

Three Months Ended

September 30,

  

Nine Months Ended

September 30,

 
 2019  2018  2019  2018  

Three Months Ended

September 30,

  

Nine Months Ended

September 30,

 
          2020  2019  2020  2019 
Revenue $2,346,975  $2,453,514  $7,253,641  $7,591,218  $2,527,281  $2,346,975  $6,741,830  $7,253,641 
Cost of Revenue  1,517,834   1,892,988   4,836,732   6,481,979   1,625,481   1,517,834   4,196,528   4,836,732 
                                
Gross Profit  829,141   560,526   2,416,909   1,109,239   901,800   829,141   2,545,302   2,416,909 
                                
Operating Expenses                                
Payroll and Related Expenses  461,331   336,660   1,403,872   1,120,388   505,236   461,331   1,403,315   1,403,872 
Operating and Maintenance  225,252   332,718   1,034,287   936,212   161,650   225,252   582,349   1,034,287 
Bad Debt  3,300   —     3,300   15,210   39   3,300   1,729   3,300 
Utilities and Facilities  21,066   41,883   80,839   147,389   8,438   21,066   24,928   80,839 
Depreciation and Amortization  251,117   61,582   753,350   206,172   246,090   251,117   763,358   753,350 
General and Administrative  13,306   26,560   91,639   64,485   17,641   13,306   44,777   91,639 
Marketing and Advertising  2,550   4,995   24,020   42,284   5,534   2,550   7,350   24,020 
Taxes and Insurance  15,615   21,437   85,508   124,771   13,595   15,615   55,720   85,508 
Total Operating Expenses  993,537   825,835   3,476,815   2,656,911   958,223   993,537   2,883,526   3,476,815 
                                
Operating Loss  (164,396)  (265,309)  (1,059,906)  (1,547,672)  (56,423)  (164,396)  (338,224)  (1,059,906)
                                
Other Income and Expense                                
Interest Income  221   456   1,562   4,757   —     221   —     1,562 
Other Income  —     318,257   14,836   318,257   81,070   —     624,518   14,836 
Interest Expense  (11,631)  (7,087)  (34,314)  (30,951)  (4,694)  (11,631)  (23,459)  (34,314)
Total Other Income and Expenses  (11,410)  311,626   (17,916)  292,063   76,376   (11,410)  601,059   (17,916)
                                
Net Profit (Loss) $(175,805) $46,317  $(1,077,822) $(1,255,609)
Net Income (Loss) $19,953  $(175,805) $262,835  $(1,077,822)
                                
Net loss per share $(0.00) $0.00  $(0.03) $(0.04)
Weighted Average Number of Basic and Diluted Shares  40,692,286   32,942,286   40,692,286   31,423,055 
Net Income (Loss) per Share $0.00  $(0.00) $0.01  $(0.03)
                
Weighted Average Outstanding Shares - Basic  40,692,286   40,692,286   40,692,286   40,692,286 
                
Diluted Net Income (Loss) per Share $0.00  $(0.00) $0.01  $(0.03)
                
Weighted Average Outstanding Shares - Diluted  44,092,286   40,692,286   44,092,286   40,692,286 

 

See accompanying notes to unaudited condensed consolidated financial statements.

KonaTel, Inc.

Condensed Consolidated Statements of Stockholders’ Equity

(Unaudited)

  Common Shares  Additional  Accumulated    
  Shares  Amount  Paid-in Capital  Deficit  Total 
Balances as of January 1, 2020  40,692,286  $40,692  $7,380,029  $(5,896,977) $1,523,744 
                     
Stock Based Compensation  —     —     30,771   —     30,771 
Dividends Paid to Apeiron shareholders  —     —     —     (310,129)  (310,129)
Net Income  —     —     —     262,835   262,835 
                     
Balances as of September 30, 2020  40,692,286  $40,692  $7,410,800  $(5,944,271) $1,507,221 

  Common Shares  Additional  Accumulated    
  Shares  Amount  Paid-in Capital  Deficit  Total 
Balances as of July 1, 2020  40,692,286  $40,692  $7,400,543  $(5,964,224) $1,477,011 
                     
Stock Based Compensation  —     —     10,257   —     10,257 
Dividends Paid to Apeiron shareholders              —     —   
Net Income  —     —     —     19,953   19,953 
                     
Balances as of September 30, 2020  40,692,286  $40,692  $7,410,800  $(5,944,271) $1,507,221 

  Common Shares  Additional  Accumulated    
  Shares  Amount  Paid-in Capital  Deficit  Total 
Balances as of January 1, 2019  40,692,286  $40,692  $7,041,696  $(4,352,074) $2,730,314 
                     
Stock Based Compensation  —     —     259,962   —     259,962 
Value of Options Issued as Part of IM Telecom Acquisition  —     —     —     —     —   
Net Loss  —     —     —     (1,077,822)  (1,077,822)
                     
Balances as of September 30, 2019  40,692,286  $40,692  $7,301,658  $(5,429,896) $1,912,454 

  Common Shares  Additional  Accumulated    
  Shares  Amount  Paid-in Capital  Deficit  Total 
Balances as of July 1, 2019  40,692,286  $40,692  $7,414,595  $(5,254,091) $2,201,196 
                     
Stock Based Compensation  —     —     (112,937)  —     (112,937)
Net Loss  —     —     —     (175,805)  (175,805)
                     
Balances as of September 30, 2019  40,692,286  $40,692  $7,301,658  $(5,429,896) $1,912,454 

 

See accompanying notes to unaudited condensed consolidated financial statements.

 

 

 

 

 

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, 2019  40,692,286  $40,692  $7,041,696  $(4,352,073) $2,730,315 
Stock Based Compensation          259,962       259,962 
Net Loss              (1,077,822)  (1,077,822)
                     
Balances as of September 30, 2019  40,692,286  $40,692  $7,301,658  $(5,429,895) $1,912,455 
                     
                     
Balances as of July 1, 2019  40,692,286  $40,692  $7,414,595  $(5,254,089) $2,201,198 
Cancellation of Stock Options          (98,482)      (98,482)
Stock Based Compensation          (14,455)      (14,455)
Net Loss              (175,806)  (175,806)
                     
Balances as of September 30, 2019  40,692,286  $40,692  $7,301,658  $(5,429,895) $1,912,455 

  Common Shares  Additional  Accumulated    
  Shares  Amount  Paid-in Capital  Deficit  Total 
Balances as of January 1, 2018  27,192,286  $27,192  $2,703,033  $(3,190,873) $(460,648)
Issuance of Common Stock  5,750,000   5,750   1,144,250       1,150,000 
Stock Based Compensation          454,434       454,434 
Net Loss              (1,255,609)  (1,255,609)
                     
Balances as of September 30, 2018  32,942,286  $32,942  $4,301,717  $(4,446,482) $(111,823)
                     
                     
Balances as of July 1, 2018  32,942,286  $32,942  $4,139,734  $(4,492,799) $(320,123)
Issuance of Common Stock                  —   
Stock Based Compensation          161,983       161,983 
Net Profit              46,317   46,317 
                     
Balances as of September 30, 2018  32,942,286  $32,942  $4,301,717  $(4,446,482) $(111,823)

See accompanying notes to unaudited condensed consolidated financial statements.

KonaTel, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 Nine Months Ended September 30,  Nine Months Ended September 30, 
 2019  2018  2020  2019 
Cash Flows from Operating Activities:                
Net Loss $(1,077,822) $(1,255,609)
Adjustments to reconcile net loss to net cash used in operating activities:        
Net Income (Loss) $262,835  $(1,077,822)
Adjustments to reconcile net loss to net cash provided by operating activities:        
Depreciation and Amortization  753,350   206,172   763,358   753,350 
Bad Debt  3,300   15,210   1,729   3,300 
Stock-based Compensation  259,962   454,434   30,771   259,962 
Gain on Sale of Business Component  —     (318,257)
        
Amount recorded as loan forgiveness on SBA Covid Loans  (309,000)  —   
Changes in Operating Assets and Liabilities, net of effects of acquisition:                
Accounts Receivable  375,579   (391,445)  (109,713)  375,579 
Notes Receivable  —     —   
Inventory  (477)  39,246   (313)  (477)
Prepaid Expenses  6,077   (229,749)  395   6,077 
Accounts Payable and Accrued Expenses  (61,226  140,998   (82,855)  (61,226)
Payments on Operating Lease Liabilities  (104,769)  (53,254)
Deferred Revenue  (27,121)  36,305   (15,326)  (27,121)
Customer Deposits  1,134   —     (31,087)  1,134 
Other Assets  (200,474)  506   35,481   (200,474)
Net cash provided by (used in) operating activities  32,282   (1,302,189)  441,506   (20,972)
                
Cash Flows from Investing Activities                
Cash Received in Acquisition of IM Telecom  14,318   —     —     14,318 
Notes Receivable from Sale of Business Component  66,667   8,333   —     66,667 
Proceeds from Sale of Business Component  —     226,043 
Purchase of Assets  (10,833)  —   
Asset Purchase of IM Telecom  (22,382)  —     —     (22,382)
Net cash provided by (used in) investing activities  58,603   234,376   (10,833)  58,603 
                
Cash Flows from Financing Activities                
Proceeds from issuance of common stock  —     1,150,000 
Repayment of Revolving Lines of Credit  (67,696)  —     (12,237)  (67,696)
Principal Payments on Lease Liabilities  (53,254)    
Advances made by Stockholder  200,000   100,000   —     200,000 
Proceeds from Federal SBA Covid Loans  459,000   —   
Repayments of amounts due to Related Party  (86,808)  (213,328)  (109,665)  (86,808)
Repayments of amounts of Notes Payable  (83,403)  —   
Dividends Paid to Apeiron shareholders  (287,630)  —   
Net cash provided by (used in) financing activities  (7,758)  1,036,672   (33,935)  45,496 
                
Net Change in Cash  83,127   (31,141)  396,739   83,127 
Cash - Beginning of Year  56,510   94,149   191,474   56,510 
Cash - End of Period $139,637  $63,008  $588,213  $139,637 
                
Supplemental Disclosure of Cash Flow Information                
Cash paid for interest $29,920  $20,359  $17,651  $29,920 
Lease Obligations for Right to Use Assets $59,658  $—   
Cash paid for taxes $—    $—    $—    $—   
                
Non-cash investing and financing activities:                
Asset Purchase of IM Telecom                
Accounts Receivable $63,764      $—    $63,764 
Prepaid Expense $2,400      $—    $2,400 
Furniture and Equipment at Fair Market Value $1,308      $—    $1,308 
Accounts Payable and Accrued Expenses, net of cash $(192,548)     $—    $(192,548)
License $694,447      $—    $694,447 
Sale of Business Component        
Notes Receivable     $(100,000)
Accounts Payable and Accrued Expenses, net of cash     $3,819 
Value of Options $—    $—   
Right of use assets obtained in exchange for new operating lease liabilities $129,108  $—   
Right of use asset terminated $(32,057) $—   
Vendor liability settlement $80,000  $—   

 

See accompanying notes to unaudited condensed consolidated financial statements.

87 

 

 

KONATEL, INC.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

NOTE 1 – ORGANIZATIONSUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Overview of Company

 

KonaTel Nevada (as defined below) was organized under the laws of the State of Nevada on October 14, 2014, by its founder and then sole shareholder, D. Sean McEwen, to conduct the business of a full-service MVNO (“Mobile Virtual Network Operator”) provider that delivered cellular products and services to individual and business customers in various retail and wholesale markets.

 

KonaTel Inc., formerly known as Dala Petroleum Corp. (the “Company,” “we,” “our,” or “us” and words of similar import)), and 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”). On December 18, 2017, we acquired KonaTel, Inc, a Nevada sub S-Corporation (“KonaTel Nevada”), in a merger with our acquisition subsidiary under which KonaTel Nevada became our wholly-owned subsidiary.

 

On December 31, 2018, we acquired Apeiron Systems, Inc., a Nevada corporation doing business asd/b/a “Apeiron” (“Apeiron”Apeiron Systems”), which becameis also our wholly-owned subsidiary on December 31, 2018.subsidiary. Apeiron Systems was organized in 2013 and is an international hosted servicesHosted Services CPaaS (“Communications Platform as a Service”) provider that designed, built, owns and operates its private core network, supporting a suite of real-time business communications services and Applications Programming Interfaces (“APIs”). As an Internet Telephony Service Provider (“ITSP”), Apeiron Systems holds a Federal Communications Commission (“FCC”(the “FCC”) numbering authority license. Some of Apeiron’s hosted servicesApeiron Systems’ Hosted Services include SIP/VoIP services, SMS/MMS processing, BOT integration, NLP (“Natural Language Processing”), ML (“Machine Learning”), number services including mobile, toll free and DID landline numbers, SMS to Email services, Database Dip services, SD-WAN, voice termination, and numerous API driven services including voice, messaging, and network management.

 

On January 31, 2019, we acquired IM Telecom, LLC, an Oklahoma limited liability company, doing business asd/b/a “Infiniti Mobile” (“Infiniti Mobile”IM Telecom”), which became our wholly-owned subsidiary on that date.subsidiary. Infiniti Mobile is an FCC licensed ETC (“Eligible Telecommunications Carrier”) and is one of 22 FCC licensed carriers to hold an FCC approved Lifeline Compliance Plan in the United States. Under the Lifeline program, Infiniti Mobile is currently authorized to provide government subsidized mobile telecommunications services to eligible low-income Americans currently in eight states.

 

NOTE 2 – TRANSACTIONS

The following are significant transactions that impact the operationsBasis of the Company:

Apeiron Acquisition

Presentation

On December 31, 2018, the Company purchased Apeiron, which became a wholly-owned subsidiary. The total purchase price was $2,450,000. The purchase included the issuance of 7,000,000 shares of the Company’s common stock in exchange for all the outstanding common shares of Apeiron common stock. The purchase price was derived and based on the fair market value of the 7,000,000 shares at the December 31, 2018, common stock price of $0.35 per share. The acquisition provides the Company with expansion and diversification within the telecommunications industry. Apeiron brings CPaaS and business networking services to the Company that have significant business in the wireless telecommunications industry. The combination allows the Company to share customers and provide bundled service integrations.

Infiniti Mobile Acquisition

On January 31, 2019, the Company completed the acquisition of Infiniti Mobile. The purchase price was $752,366 and included $100 in cash, advances to Infiniti Mobile for the period from the sales agreement dated February 5, 2018, until January 31, 2019, in the amount of $465,056, USAC over-payment settlement of $168,277 and accounts receivables due to the Company in the amount of $152,764.

The transaction was accounted for under the purchase method. The purchase price allocation to assets and liabilities assumed in the transaction was:

Cash $14,318 
Accounts Receivable  63,764 
Prepaid Expenses and Deposits  2,400 
Furniture and Equipment at Fair Value  1,309 
License  694,447 
Accounts Payable  (192,548)
   Net Assets Acquired $583,690 

The following table provides unaudited proforma results, prepared in accordance with ASC 805, for the three and nine months ended September 30, 2019, and 2018 respectively, as if Infiniti Mobile and Apeiron had been acquired on January 1, 2018:

  

For the Three

Months Ended

September 30, 2019

  

For the Three

Months Ended

September 30, 2018

  

For the Nine

Months Ended

September 30, 2019

  

For the Nine

Months Ended

September 30, 2018

 
Net Sales $2,346,975  $3,279,615  $7,317,859  $10,225,430 
Net Profit (Loss) $(175,805) $89,147  $(1,043,590) $(928,468)
Net profit (loss) per share, basic and diluted $(0.00) $0.00  $(0.03) $(0.03)

NOTE 3 – 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 unaudited interim financial statements should be read in conjunction with the audited financial statements of the Company for the year ended December 31, 2018.

Basis of Presentation2019.

 

The accompanying financial statements have been prepared using the accrual basis of accounting.

 

The preparation of financial statements in conformity with accounting principles generally accepted 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 and the reported amounts of revenues and expenses during the reporting period. Significant estimates in these financial statements include the allowance for doubtful receivables, allowance for inventory obsolescence, the estimated useful lives of property and equipment, software, licenses, and customer lists. Actual results could differ from those estimates.

 

Basis of Consolidation

 

The condensed consolidated financial statements include the Company and three (3) wholly-owned corporate subsidiaries, KonaTel Nevada, Apeiron Systems and Infiniti Mobile. The condensed consolidated financial statements for the nine-month period ended September 30, 2019, include the Company and its three (3) wholly-owned corporate subsidiaries, KonaTel Nevada, Apeiron and Infiniti Mobile (February through September). The condensed consolidated balance sheet for year ended December 31, 2018, includes the Company and the wholly-owned corporate subsidiaries, KonaTel Nevada and Apeiron. The condensed consolidated statements of operations, cash flows, and stockholders’ equity (deficit) for the nine-month period ended September 30, 2018, include the Company and the wholly owned corporate subsidiary, KonaTel Nevada.IM Telecom. All significant intercompany transactions are eliminated.

 

10 

Going ConcernNet Income/(Loss) Per Share

 

AsBasic income/(loss) per common share calculations are determined by dividing net income/(loss) by the Company did not generate net incomeweighted average number of shares of common stock outstanding during the nine-monthperiod. Diluted income/(loss) per common share calculations are determined by dividing net income/(loss) by the weighted average number of common shares and dilutive common share equivalents outstanding. Dilutive common share equivalents are computed by using the “Treasury Stock Method,” which computes the number of new shares that may potentially be created by unexercised options. Diluted common share equivalents are stock based compensation options. The dilutive common shares for the three and nine months periods ended September 30, 2019, and 2018,are not included in the Company has been dependent upon equity financingcomputation of diluted earnings per share, because to support its operations. The Company incurred losses of $1,077,822 and $1,255,609 for the nine-month periods ended September 30, 2019, and 2018, respectively. The Company has had significant improvement in providing cash from the operations. Net cash provided by operating activities was $32,282 and used in operating activities was ($1,302,189) for the nine-months ended September 30, 2019, and 2018, respectively. The accumulated deficit as of September 30, 2019, is $5,429,895.do so would be anti-dilutive.

 

The Company has ameliorated any substantial doubt issues by generating additional cash flow sincefollowing table reconciles the completionshares outstanding and net income/(loss) used in the computations of our merger with KonaTel Nevada on December 18, 2017, including: the acquisitionboth basic and diluted earnings per share of Apeiron and Infiniti Mobile; receiving cash investments through the private placement of shares of our common stock; and revenues from the growth of our Virtual ETC program, all of which has contributed to an improvement in our working capital, without the use of additional lines of credit or borrowings. Additionally, the Company also has two options to finance our mobile phone equipment purchases whereby multiple equipment suppliers provide us short term credit terms of up to 60 days on mobile phone purchases and a bank line of credit for purchases of select mobile phones.stockholders:

 

Net Loss Per Share

  

Three Months Ended

September 30,

  

Nine Months Ended

September 30,

 
  2020  2019  2020  2019 
Net income/(loss) $19,953  $(175,805) $262,835  $(1,077,822)
Weighted average shares outstanding during period on which basic earnings per share is calculated  40,692,286   40,692,286   40,692,286   40,692,286 
Effect of dilutive shares                
Incremental shares under stock-based compensation  —     —     —     —   
Weighted average shares outstanding during period on which diluted earnings per share is calculated  40,692,286   40,692,286   40,692,286   40,692,286 
                 
Earnings per share attributable to common stockholders                
Basic earnings (loss) per share $0.00  $(0.00) $0.01  $(0.03)
Diluted earnings (loss) per share $0.00  $(0.00) $0.01  $(0.03)

 

Basic lossincome/(loss) per common share calculations are determined by dividing net loss by the weighted average number of shares of common stock outstanding during the period.

Diluted loss per common share calculations are determined by dividing net loss by the weighted average number of common shares and dilutive common share equivalents outstanding. As

Dilutive common share equivalents are computed using the Treasury Stock Method, which computes the number of new shares that may potentially be created by unexercised options. The effects of incremental shares under stock-based compensation would be anti-dilutive because no options are in the money during the reporting periods. The number of shares that would have been reported had the options been in the money would have been 3,400,000 and 2,650,000 respectively for both the three month and nine-month periods ended September 30, 2019,2020, and December 31, 2018, there are 4,575,000 and 4,325,000 potentially dilutive common shares, respectively. The dilutive common shares are not included in the computation of diluted earnings per share, because to do so would be anti-dilutive.2019.

 

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 and restricted 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 also has a concentration of risk with respect to trade receivables from customers and other cellular providers. As of September 30, 2019,2020, the Company had noa significant concentration of receivables (defined as customers whose receivable balances are greater than 10% of total receivables). due from two customers in the amounts of 112,248, or 40.3% and $42,563, or 15.3%, of total accounts receivable respectively. As of December 31, 2018,2019, the Company had a significant concentration of receivables (defined as customers whose receivable balances are greater than 10% of total receivables) due from twothree customers in the amounts of $441,934,$89,078, or 42.7%.24.4%, $77,662, or 21.3% and $48,475, or 13.3%, respectively.

 

Concentration of Major Customer

 

A significant amount of the revenue is derived from contracts with major customers and cellular providers.partners. For the nine months ended September 30, 2020, the Company had one customer that accounted for $2,332,716 or 34.6%, of revenue. For the nine-month period ended September 30, 2019, the Company had one customer that accounted for $1,810,875, or 25.0%, and one cellular provider that accounted for $2,028,814, or 28.0%27.0%, of the total revenue. For the three-month period ended September 30, 2020, the Company had one customer that accounted for $1,023,386 or 40.5%, of revenue. For the three-month period ended September 30, 2019, the Company had one customer that accounted for $634,668, or 27.0% and one cellular provider that accounted for $612,092, or 26.1% of the total revenue.

 

Effect of Recent Accounting Pronouncements

On February 25, 2016, the FASB issued Accounting Standards Update (ASU) No. 2016-02, Leases (Topic 842), to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing transactions. Early application is permitted. The Company has determined that adoption of the standard will begin January 1, 2019. The Company currently has four equipment operating leases and one Property lease; and the Property lease expires in April 2020. The Company has determined that this pronouncement will not have a material impact on the financial statements (see NOTE 5).

 

The Company has evaluated all other recent accounting pronouncements and believes that none will have a significant effect on the Company’s financial statement.

 

11 

Emerging Growth Company

 

The Company is an emerging growth company and 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 Securities Exchange ActAct.

NOTE 2 – TRANSACTIONS

January 2019 Transaction – IM Telecom Acquisition

Effective February 7, 2018, we entered into an Agreement for the Purchase and Sale of 1934,Membership Interest (the “PMSI”) dated as of February 5, 2018, with the transaction documents being deposited in escrow on February 7, 2018, respecting the acquisition of 100% of the membership interest in IM Telecom d/b/a “Infiniti Mobile” from its sole owner, Trevan Morrow.  The principal asset of IM Telecom was a “Lifeline Program” license (an FCC approved Compliance Plan), the transfer of ownership of which required prior approval of the FCC. Following the FCC approval of the transfer of the Lifeline Program license to us on October 23, 2018, the PSMI was completed on January 31, 2019.  At the closing, we also engaged Mr. Morrow as an independent consultant for ninety (90) days in consideration of $100 and granted him an incentive stock option to purchase 500,000 shares of our common stock at an exercise price of $0.20 per share. The incentive stock option to purchase 500,000 shares was cancelled under a Settlement Agreement and Release between the Company and Mr. Morrow dated September 4, 2019, under the indemnifying obligations of Mr. Morrow under the PSMI, as amended, (the “Exchange Act”).by reason of an overpayment made to IM Telecom of $168,277.

The purchase price of $583,690 consisted of payments of debt and accounts payable made by the Company on behalf of IM Telecom from the PMSI effective date of February 7, 2018, until January 31, 2019, the closing date. The purchase price allocation included the FCC license valued at $634,252, cash of $14,318, accounts receivable of $123,959, prepaid other assets of $2,400, furniture and equipment of $1,309. As part of the transaction, the Company also agreed to assume accounts payable of $24,271.

The transaction was accounted for under the purchase method. The purchase price allocation to assets and liabilities assumed in the transaction was:

Cash $14,318 
Accounts Receivable  123,959 
Prepaid Expenses and Deposits  2,400 
Furniture and Equipment at Fair Value  1,309 
License  634,252 
Accounts Payable  (24,271)
Note Payable  (168,277)
   Net Assets Acquired $583,690 

The following table provides unaudited proforma results, prepared in accordance with ASC 805, for the nine months ended September 30, 2020, and 2019, respectively:

  

For the Nine

Months Ended

September 30, 2020

  

For the Nine

Months Ended

September 30, 2019

 
Net Sales $4,214,548  $4,972,947 
Net Profit (Loss) $242,882  $(936,870)
Net profit (loss) per share, basic and diluted $0.00  $(0.02)

10 

NOTE 43 – PROPERTY AND EQUIPMENT

 

Property and equipment consist of the following major classifications as of September 30, 2019,2020, and December 31, 2018:2019:

 

 

September 30,

2019

  

December 31,

2018

  September 30, 2020  December 31, 2019 
Leasehold Improvements $46,950  $46,950  $46,950  $46,950 
Furniture and Fixtures  102,946   101,638   102,946   102,946 
Billing Software  217,163   217,163   217,163   217,163 
Office Equipment  86,887   86,887   97,719   86,887 
  453,946   452,638   464,778   453,946 
Less: Accumulated Depreciation and Amortization  (342,264)  (320,615)  (372,906)  (351,257)
Property and equipment, net $111,682  $132,023  $91,872  $102,689 

 

Depreciation and amortization expenserelated to Property and Equipment amounted to $21,649 and $21,649 for the nine-month periods ended September 30, 2020, and 2019, respectively; and 2018$7,216 and $7,217 and $7,216 for the three-month periods ended September 30, 2019,2020, and 2018,2019, respectively. Depreciation and amortization expense are included as a component of operating expenses in the accompanying statements of operations.

 

NOTE 54RIGHT-TO-USERIGHT-OF-USE ASSETS

 

Right-to-UseRight-of-Use Assets consist of assets accounted for under ASC 842. The assets are recorded at present value using implied interest rates between 5.29% and 5.34%.

 

  

September 30,

2019

  

December 31,

2018

 
Right-to-Use Assets $113,035  $—   
Less:  Accumulated Depreciation  (54,421)  —   
Right-to-Use, net $58,614  $—   
  September 30, 2020  December 31, 2019 
Right-of-Use Assets $261,476  $151,472 
Less: Accumulated Amortization  (196,785)  (72,888)
Right-of-Use, Net $64,691  $78,584 

 

DepreciationAmortization amounted to $139,958 and $54,421 for the nine-month periodnine months ended September 30, 2020, and 2019, respectively; and $38,290 and $18,140 for the three-month periodthree months ended September 30, 2019. Depreciation2020, and 2019, respectively. Amortization expense is included as a component of operating expenses in the accompanying statementsCondensed Consolidated Statements of operations.Operations.

The Company has Right-of-Use Assets through leases of property under three non-cancelable leases with terms in excess of one year. The current lease liabilities expire January 1, 2021, December 1, 2021, and May 15, 2022. Future lease liability payments under the terms of these leases are as follows:

2020 $32,635 
2021 $72,646 
2022 $20,606 
Total $125,887 
Less Current Maturities $69,449 
Long Term Maturities $56,438 

The Company also leases two office spaces on a month-to-month basis. Total lease expense for the nine months ended September 30, 2020, and 2019, amounted to $10,653 and $52,592, respectively, for these leases.

 

NOTE 65 – INTANGIBLE ASSETS

 

Intangible Assets with definite useful life consist of licenses, customer lists and software that were acquired through acquisitions:acquisitions.

  

September 30,

2019

  

December 31,

2018

 
Customer Lists $1,135,961  $1,135,961 
Software  2,407,001   2,407,001 
License  694,447   —   
Less: Accumulated Amortization  (1,729,320)  (1,052,040)
Intangible Assets, net $2,508,089  $2,490,922 

Amortization expense amounted to $677,280 and $151,059 for the nine-month periods ended September 30, 2019, and 2018 and $225,761 and $20,903 for the three-month periods ended September 30, 2019, and 2018, respectively. Amortization expense is included as a component of operating expenses in the accompanying statements of operations. Amortization expense is expected to be as follows:

12 

2019 $ 208,976 
2020 $ 802,334 
2021 $ 802,333 

 

Intangible Assets with indefinite useful life consist of a licenseLifeline License granted by the FCC:FCC.

 

The Lifeline License, because of the nature of the asset and the limitation on the number of granted licenses by the FCC, will not be amortized. The Lifeline License was acquired through an acquisition. The fair market value of the License as of September 30, 2020, was $634,251.

  September 30, 2020  December 31, 2019 
Customer Lists $1,135,961  $1,135,961 
Software  2,407,001   2,407,001 
License  634,251   634,252 
Less: Accumulated Amortization  (2,540,045)  (1,938,296)
Intangible Assets, net $1,637,168  $2,238,918 

11 

Amortization expense amounted to $601,750 and $677,280 for the nine months ended September 30, 2020, and 2019, was $624,255.respectively; and $200,583 and $225,760 for the three months ended September 30, 2020, and 2019, respectively. Amortization expense is included as a component of operating expenses in the accompanying statements of operations.

 

NOTE 7 – LINES OF CREDIT

The Company has two lines of credit with a bank which provide aggregate maximum borrowing availability of $1,050,000 as of September 30, 2019, and December 31, 2018. The lines of credit are payable on demand and bear interest at a variable rate with rate ranges from 7.5%Amortization expense is expected to 8.0%. Outstanding advances under these line of credit arrangements amounted to $35,683 and $103,379 as of September 30, 2019, and December 31, 2018, respectively. The lines of credit mature on January 5, 2020, and February 14, 2020.

The lines are secured by the general assets of the Company and aggregate amounts drawn under the lines of credit may be limited to a borrowing base, as defined. The revolving lines of credit are guaranteed by an officer of the Company.

NOTE 8 – LEASES

The Company has right-to-use assets through leases of property under three non-cancelable leases with terms in excess of one year. The current lease liabilities expire April 30, 2020, September 1, 2020, and December 1, 2021. Future lease liability payments under the terms of these leases are as follows:

 

2019  $18,110 
2020  $31,373 
2021  $10,175 
Total  $59,658 
Less Current Maturities  $42,150 
Long Term Maturities  $17,508 

The Company also leases two office spaces on a month-to-month basis. Total lease expense for the nine-month periods ended September 30, 2019, and 2018 amounted to $52,592 and $110,023 and $15,392 and $33,677 for the three-month periods ended September 30, 2019, and 2018, respectively.

2020$802,333 
2021$200,584 

 

NOTE 96 – AMOUNT DUE TO STOCKHOLDER

As of September 30, 2019, and December 31, 2018, the Company’s principal shareholder, D. Sean McEwen was owed $4,344 and $91,152, respectively, for advances used for working capital under a note. The note bears a 10% per annum interest rate. The note matures on November 30, 2019.

 

During 2019, Joshua Ploude, CEO of Apeiron Systems, advanced the Company $200,000. The amount was used to provide a vendor security deposit. The note bears a 10% per annum interest rate until May 1, 2019, at which time, the interest rate will increase to 12% per annum. The note had an original maturity date of July 10, 2019. The loan has been extended without a defined maturity end date. The amount due as of September 30, 2020, was $41,692.

NOTE 7 – NOTES PAYABLE

In June 2020, the Company received a Small Business Administration (“SBA”) Emergency Injury Disaster Loan (“EIDL”) in the amount of $150,000. The maturity date of the 30-year note is June, 2050. Interest will accrue at a rate of 3.75% per annum. Payments will begin in June 2021.

The Company also received three separate SBA Payroll Protection Loans in the amounts of $186,300, $101,800, and $20,900 for a total of $309,000. Each loan includes an interest rate of 1% and a maturity date of April 14, 2022; however, the Company believes that 100% of these loans will be forgiven based upon current loan SBA forgiveness guidelines. As of September 30, 2020, all loan proceeds have been recorded as forgiven and have been recorded as Other Income.

In conjunction with the Notes Payable, the Company received $10,000 in an SBA Emergency Injury Disaster Grant. This amount was recorded as Other Income.

 

NOTE 108 – 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, 2019,2020, there are no ongoing legal proceedings, except the following:proceedings.

On August 28, 2018, we filed a claim in AAA Arbitration against a former employee, Saul Glosser. In August 2019, the Company won an arbitration award (ratified by the court) from Mr. Glosser in the amount of $362,871 ($357,914 plus arbitrator compensation of

13 

$4,957). The award has been deemed final as Mr. Glosser has not preserved any outstanding issues for review. At this time collectability is yet to be determined, and therefore the award is not currently reflected in the balance sheet.

Contract Contingency

 

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.

Letters of Credit

 

The Company maintains irrevocable standby letter of credit arrangements with a certain cellular carrierscarrier in the aggregate amount of $63,000.$60,000. The letters of credit serve as collateral and security for various resale contracts the Company has with their suppliers. The letters of credit are unused as of September 30, 2019,2020, and December 31, 2018.2019, respectively. The letters of credit are not considered in the financial statements.

Regulatory Determinations

On May 17, 2019, Infiniti Mobile was notified by the United States Administrative Company (“USAC”) of an over-payment of Universal Service Fund reimbursements in the amount of $168,677. On July 25, 2019, the Company entered into a Letter of Acknowledgement with the FCC and requested a 24-month payment plan regarding the repayment of the over-payment amounts. The FCC decision regarding the payment plan request is pending and is expected before December 31, 2019. As required by the Letter of Acknowledgement requirements, Infiniti Mobile has made a good faith down payment in the amount of 10% of the total over-payment and continues to make regular monthly payments of 1/24th of the outstanding balance pending payment plan approval. The over-payment amount was recorded as a current acquisition expense.

The Company entered into a Settlement Agreement with the former owner of Infiniti Mobile regarding this matter, effective September 4, 2019, which was the date of delivery of the fully executed Settlement Agreement that was dated August 22, 2019, and filed with the SEC on September 4, 2019. Under the Settlement Agreement, and as part of the previous owner’s obligations to indemnify and hold the Company harmless from any liability arising from the breach of any representations and warranties in the initial Purchase and Sale Agreement dated February 5, 2019 (the “PSMI”), and filed with the SEC on February 6, 2019, which included this liability, the vested $0.20 per share 500,000 share incentive stock option grant that was awarded to the previous owner at the closing of the PSMI was cancelled and deemed null and void, and the previous owner was released from any liability for the $168,677 over-payment. All of the other terms and conditions of the PSMI remain in full force and effect, including the continuing indemnification provisions regarding all other representations and warranties.

 

NOTE 119 – SEGMENT REPORTING

 

The Company operates within four reportable segments. The Company’s management evaluates performance and allocates resources based on the profit or loss from operations. Because the Company is a 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, Mobile Services, Lifeline ETC (“Eligible Communications Carrier”), and Lifeline VETC (“Virtual Eligible Communications Carrier”).VETC.

 

12 

Hosted Services – This segment includes a suite of hosted CPaaS (“Communications Platform as a Service”) services including SIP/VoIP services, SMS/MMS, BOT integration, NLP (“Natural Language Processing”), ML (“Machine Learning”), mobile numbers, toll free numbers, DID landline numbers, SMS to Email, Database Dip, SD-WAN, voice termination and numerous API driven services.  Apeiron Systems developed, owns, and supports its services through its dedicated national telecommunications network. Apeiron Systems provides telecommunications services to application developers, call centers and small and medium size businesses. Apeironbusinesses and markets these services through the Apeironits website, independent sales agents, ISOs (Independent Sales Organizations) and Social Media Optimization (“SCO”).SCOs.

 

Mobile Services – This segment includes retail and wholesale cellular voice/text/data services and mobile data (IoT or “Internet of Things”) services. KonaTelThe Company consolidated its wholesale and retail services with Apeiron’sApeiron Systems’ hosted CPaaS services, providing Apeiron Systems with an expanded portfolio of mobile services to bundle with its existing services. Apeiron’sApeiron Systems’ mobile voice/text/data and mobile data

14 

services are supported by a blend of reseller agreements with selectselected national wireless carriers and national wireless wholesalers.  A wireless communications service reseller does not own the wireless network infrastructure over which services are provided to its customers.  Apeiron’sApeiron Systems’ mobile voice/text/data and mobile data solutions are generally sold as traditional post-paid or pre-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. Apeiron Systems primarily markets its mobile services through independent sales agents and ISOs via the “Apeiron” brand.  These agents and ISOs generally market to small and medium sized businesses throughout the United States.  This type of marketing is also considered B2B (“Business to Business”) sales.

 

Lifeline ETC – This segment operates under its own FCC approved Compliance Plan and FCC wireless ETC designation in eight states, which currently include Georgia, Kentucky, Maryland, Nevada, Oklahoma, South Carolina, Vermont, and Wisconsin.  IM Telecom, operating under its Infiniti Mobile brand, currently markets its Lifeline service through its Internet presence, its storefront in Tulsa, Oklahoma, and through ISOs that specialize in the distribution of Lifeline services.  These ISOs typically support teams of field agents who market directly to Lifeline eligible individuals requesting Lifeline service.  We provide phones and wireless voice/text/data service to Lifeline eligible individuals requesting Lifeline service. In some states, and depending on government requirements, we may only provide voice/text service with no mobile data.

 

Lifeline VETC – This segment operates under the license ofthrough a single VETC agent agreement with another ETC.  We currently marketFollowing our acquisition of IM Telecom, thereby securing our own FCC approved Lifeline ETC license, we are phasing out this segment and we no longer distribute Lifeline service under this single VETC sales through ISOsagent agreement; however, we continue to collect monthly commissions for those Lifeline lines that specialize in the distribution of Lifeline services.  These ISOs typically support teams of field agents who market directly to Lifeline eligible individuals requesting Lifeline service. We provide phoneswe distributed and wireless voice/text/data service to Lifeline eligible individuals requesting Lifeline service. In some states and depending upon government requirements, we may only provide voice/text service with no mobile data.which remain active under this single VETC agent agreement.

 

The following table reflects the result of operations of the Company’s reportable segments:

 

 Hosted Services  Mobile Services  Lifeline ETC  Lifeline VETC  Total  

Hosted

Services

  

Mobile

Services

  

Lifeline

ETC

  

Lifeline

VETC

  Total 
For the nine-month period ended September 30, 2019                    
For the nine months ended September 30, 2020                    
Revenue $2,450,483  $1,943,318  $506,931  $2,352,909  $7,253,641  $3,688,637  $1,242,094  $1,420,698  $390,401  $6,741,830 
Net Loss $(215,291) $144,955  $(462,519) $(544,967) $(1,077,822)
Net Income (Loss) $(87,229) $(67,129) $224,981  $192,213  $262,835 
Depreciation and amortization $428,060  $269,712  $34,705  $20,872  $753,350  $601,750  $52,559  $39,665  $69,384  $763,358 
Additions to property and equipment $—    $—    $—    $—    $—    $—    $—    $—    $—    $—   
                                        
For the three-month period ended September 30, 2019                    
For the three months ended September 30, 2020                    
Revenue $875,256  $600,553  $276,073  $595,093  $2,346,975  $1,698,149  $154,788  $558,160  $116,184  $2,527,281 
Net Loss $46,816  $(93,308) $21,819 $(151,133) $(175,806)
Net Income (Loss) $38,971  $(115,877) $39,763  $57,096  $19,953 
Depreciation and amortization $199,586  $19,711  $1,507  $30,313  $251,117  $190,583  $2,672  $23,664  $29,171  $246,090 
Additions to property and equipment $—    $—    $—    $—    $—    $—    $—    $—    $—    $—   
                                        
For the nine-month period ended September 30, 2018                    
For the nine months ended September 30, 2019                    
Revenue $—    $3,929,840  $—    $3,661,378  $7,591,218  $2,450,483  $1,943,318  $506,911  $2,352,909  $7,253,641 
Net Loss $—    $(676,925) $—    $(578,684) $(1,255,609)
Net Income (Loss) $(215,291) $144,955  $(462,519) $(544,967) $(1,077,822)
Depreciation and amortization $—    $115,140  $—    $91,032  $206,172  $428,060  $269,712  $34,705  $20,872  $753,350 
Additions to property and equipment $—    $—    $—    $—    $—    $—    $—    $—    $—    $—   
                                        
For the three-month period ended September 30, 2018                    
For the three months ended September 30, 2019                    
Revenue $—    $945,764  $—    $1,507,750  $2,453,514  $875,256  $600,553  $276,073  $595,093  $2,346,975 
Net Profit (Loss) $—    $(254,292) $—    $300,609  $46,317 
Net Income (Loss) $46,816  $(93,308) $21,819  $(151,132) $(175,805)
Depreciation and amortization $—    $52,542  $—    $9,040  $61,582  $199,586  $19,711  $1,507  $30,313  $251,117 
Additions to property and equipment $—    $—    $—    $—    $—    $—    $—    $—    $—    $—   

 

1513 

 

 

NOTE 1210 – STOCKHOLDERS’ EQUITY

Common Stock

 

On March 8, 2018, theThe Company has not issued 4,750,000 shares of ourany common stock in a private placement to “accredited investors” at $0.20 per sharethrough September 30, 2020, nor for an aggregate amount of $950,000.the year ended December 31, 2019.

On April 13, 2018, the Company issued 1,000,000 shares in a private placement to “accredited investors” at $0.20 per share for an aggregate amount of $200,000, $100,000 of which was in cash and $100,000 of which was in settlement of an advance in that amount from this subscriber.

Stock Compensation

 

The Company offers stock option equity awards to directors and key employees. Options vestedvest in tranches and expire in five (5) years. During the nine-monthsnine months ended September 30, 2019,2020, and 2018,2019, the Company recorded vested options expense of $141,804$30,771 and $454,434,$259,962, respectively. For the three months ended September 30, 2020, and 2019, the Company recorded vested options expense of $10,257 and ($14,455), respectively. The option expense not taken as of September 30, 2019,2020, is $743,967,$51,285, with a weighted average term of 3.12.6 years.

 

The following table represents stock option activity as of and for the three-month periodnine months ended September 30, 2019:2020:

 

  

Number of

Shares

  

Weighted Average

Exercise Price

  

Weighted Average

Remaining Life

  

Aggregate

Intrinsic Value

 

Number of

Shares

 

Weighted Average

Exercise Price

 

Weighted Average

Remaining Life

 

Aggregate

Intrinsic Value

                
Options Outstanding – December 31, 2018   4,325,000  $0.20   3.1  $—   
Options Outstanding – December 31, 2019 3,800,000 $0.21 3.0 $—  
Granted   500,000  $0.20   2.3      —    —   —   —  
Exercised                  —    —   —   —  
Forfeited   1,550,000              —    —    —    —  
Options Outstanding – September 30, 2019   3,275,000  $0.19   3.2  $—   
Options Outstanding – September 30, 2020 3,800,000 $0.21  2.5 $—  
                          
Exercisable and Vested, September 30, 2019   2,925,250  $0.19   3.1  $—   
Exercisable and Vested, September 30, 2020 3,400,000 $0.21  2.4 $—  

 

NOTE 1311 – SUBSEQUENT EVENTS

 

Below are events that have occurred since September 30, 2020:

Letters of Credit

As previously mentioned in NOTE 8, the Company had maintained an irrevocable standby letter of credit arrangement with a certain cellular carrier in the aggregate amount of $63,000. In late October 2020, the Company was notified by that carrier that it intended to cancel the letter of credit based upon the Company’s payment history and a lower requirement for security based upon usage. The Company has evaluated subsequent events through the daterelease of this filing and no material subsequent events have occurred.letter of credit will also cause the release of the UCC-1 currently held by our bank, Somerset Trust.

 

Effective October 15, 2019 (though executed October 17, 2019), the Company and Charles L. Schneider, Jr., the CEO of our wholly-owned subsidiary, KonaTel Nevada, and the President and CEO of our wholly-owned subsidiary, Infiniti Mobile, executed and delivered a Severance Agreement and Release (the “Severance Agreement”). In connection with the execution and delivery of the Severance Agreement, the parties also executed and delivered the following additional agreements: (i) various assignments to Mr. Schneider regarding the Company’s reseller agreement with Standup Wireless; (ii) an Amended Incentive Stock Option Agreement; and (iii) an Independent Contractor Agreement.

 

Pursuant to the Severance Agreement, Mr. Schneider’s Employment Agreement with the Company dated July 1, 2016, was terminated. The Company agreed to pay his salary (16,667 per month) and benefits through December 31, 2019; allowed him to retain his laptop, monitors, keyboard/mouse and printer; and assigned him certain Company contract rights as a reseller of Lifeline services for StandUp Wireless, another Lifeline provider, which he agreed to assume. The Company had determined that it was no longer interested in acting as a distributor of Lifeline services for StandUp Wireless and intended to focus its efforts on distributing Lifeline service under its own FCC Lifeline license. Additionally, the parties agreed that 500,000 of the 1,500,000 incentive stock options held by Mr. Schneider had vested; that the remaining 1,000,000 incentive stock options that he had been granted were void; and the Amended Incentive Stock Option Agreement was revised to include a customary “cashless” exercise feature for the 500,000 vested options. A Lock-Up/Leak-Out Agreement (the “LULO Agreement”) was also executed and delivered by the Company and Mr. Schneider, which provides for a Lock-Up Period of six (6) months from the exercise of the option to purchase any shares underlying the vested options; and an eighteen (18) month Leak-Out Period thereafter by which he

 

1614 

 

 

is limited to the resale of shares of common stock acquired in any such exercise (including shares currently owned or hereafter acquired) to the greater of (i) (5%) of the total shares of the Company publicly traded on any nationally recognized medium of a stature no less than the Pink OTC Markets, Inc. (the “OTC Pink Tier”) of the OTC Markets Group, Inc. (the “OTC Markets”) over the previous ten (10) trading days, or (ii) one percent (1%) of the total outstanding shares of the Company as reported in the Company’s most recently filed SEC report or registration statement in the Edgar Archives of the SEC, divided by thirteen (13) weeks.

Pursuant to the Independent Contractor Agreement (the “ICA”) entered into with the Company, Mr. Schneider has agreed to assist the Company in having its wholly-owned subsidiary, Infiniti Mobile, being granted its request for Eligible Telecommunications Carrier (“ETC”) status from the California Public Utilities Commission (“CPUC”) to distribute Lifeline cellular phone service within the State of California. In the event that the Company is successful in this process, Mr. Schneider will be granted a one (1) year Warrant with a customary “cashless” exercise feature to purchase 250,000 shares of the Company’s common stock at an exercise price to be determined on the date of any such approval. The ICA has a term of one (1) year and may be extended by the parties yearly. The LULO Agreement is applicable to any shares that may be acquired under any such Warrant, with the eighteen (18) month term commencing on the exercise of any such Warrant that may be issued. Mr. Schneider has more than thirty (30) year experience in the telecommunications industry should be invaluable to the Company in this process.

These agreements also contained customary representations and warranties, confidentiality provisions and non-disparagement provisions, as may have been applicable, among other customary terms and conditions

The Company also granted the Vice President of Operations of Infiniti Mobile and the Vice President of Finance stock options under its Form of Incentive Stock Option Agreement and incentive stock option plan, 300,000 options to each at an exercise price of $0.15 per share, which is the current public market price for the common stock of the Company on the OTC Pink Tier, with 100,000 shares each vesting on December 31, 2019, and with the remainder vesting at the rate of 100,000 shares each on December 31, 2020, and 2021.

17 

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 further below under “Trends and Uncertainties,” and also 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

 

Our Hosted Services (“CPaaS or Communications Platform as a Service”) include SIP/VoIP services, SMS/MMS, BOT integration, NLP (“Natural Language Processing”), ML (“Machine Learning”), mobile numbers, toll free numbers, DID landline numbers, SMS to Email, Database Dip, SD-WAN, voice termination and numerous API driven services. Apeiron Systems developed, owns, and supports its services through its dedicated national telecommunications network. Apeiron Systems provides telecommunications services to application developers, call centers and small and medium size businesses. ApeironIt markets these services through the Apeiron Systems website, independent sales agents, ISOs (Independent(“Independent Sales Organizations)Organizations”) and Social Media Optimization (“SCO”).

 

Our Mobile Services include our retail and wholesale cellular voice/text/data services and mobile data (IoT or “Internet of Things”) services.We consolidated our wholesale and retail mobile services with Apeiron’sApeiron Systems’ hosted CPaaS services, providing Apeiron Systems with a bundled portfolio of mobile and hosted CPaaS services. Apeiron’sIts mobile voice/text/data and 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 does not own the wireless network infrastructure over which services are provided to its customers. Apeiron’sApeiron Systems’ 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. ApeironIt primarily markets its mobile services through independent sales agents and ISOs via the “Apeiron” brand. These agents and ISOs generally market to small and medium sized businesses throughout the United States.  This type of marketing is also considered B2B (“Business to Business”) sales.

 

Our Lifeline ETC servicesoperate under its own FCC approved Compliance Plan and FCC wireless ETC designation in eight states, which currently include Georgia, Kentucky, Maryland, Nevada, Oklahoma, South Carolina, Vermont, and Wisconsin.  IM Telecom, operating under its Infiniti Mobile brand, currently markets its Lifeline service through its internetInternet presence, its storefront in Tulsa, Oklahoma, and through ISOs that specialize in the distribution of Lifeline services.  These ISOs typically support teams of field agents who market directly to Lifeline eligible individuals requesting Lifeline service.  We provide phones and wireless voice/text/data service to Lifeline eligible individuals requesting Lifeline service. In some states, and depending on government requirements, we may only provide voice/text service with no mobile data.

 

Our Lifeline VETC operates under the license ofservices operate through a single VETC agent agreement with another ETC.  We currently marketFollowing our acquisition of IM Telecom, thereby securing our own FCC approved Lifeline ETC license, we are phasing out this segment, and we no longer distribute Lifeline service under this single VETC sales through ISOsagent agreement; however, we continue to collect monthly commissions for those Lifeline lines that specialize in the distribution of Lifeline services.  These ISOs typically support teams of field agents who market directly to Lifeline eligible individuals requesting Lifeline service. We provide phoneswe distributed and wireless voice/text/data service to Lifeline eligible individuals requesting Lifeline service. In some states and depending upon government requirements, we may only provide voice/text service with no mobile data.which remain active under this single VETC agent agreement.

 

Results of Operations

 

Comparison of the quarter ended September 30, 2019,2020, to the quarter ended September 30, 20182019

 

For the quarter ended September 30, 2019,2020, we had $2,346,975$2,527,281 in revenues from operations compared to the quarter ended September 30, 2018,2019, where we had $2,453,514$2,346,975 in revenue from operations. The cost of revenue for the quarter ended September 30, 2019,2020, was $1,517,834,$1,625,481, compared to $1,892,988$1,517,834 for the quarter ended September 30, 2018.2019. We had a gross profit of $901,800 for the quarter ended September 30, 2020, and $829,141 for the quarter ended September 30, 2019, and $560,526 for the quarter ended September 30, 2018.2019.

 

For the quarter ended September 30, 2019,2020, and the quarter ended September 30, 2018,2019, total operating expenses were $993,536$958,223 and $825,835,$993,537, respectively, for an increasea decrease of $167,701.$35,314.

For the quarter ended September 30, 2020, non-operating expenses were other income of $81,070 (expected PPP loan forgiveness) and interest expense of $4,694, compared to $221 interest income and interest expense of $11,631 for the quarter ended September 30, 2019.

 

1815 

 

 

For the quarter ended September 30, 2019, non-operating expenses were interest2020, we had net income of $221 and interest expense of $11,631, compared to $456 interest income, other income (gain on sale of business component) of $318,257, and interest expense of $7,087 for the quarter ended September 30, 2018.

$19,953. For the quarter ended September 30, 2019, we had a net loss of $175,805. For the quarter ended September 30, 2018, we had a net profit of $46,317.

 

In comparing our Condensed Consolidated Statements of Operations between the three-month periods ended September 30, 2020, and 2019, and 2018,respectively, the Company continued the process of diversifying the service mix. Gross Revenue from Hosted Services and Lifeline ETC were new services added through acquisitions and accounted for 49.1%89.3% of the total gross revenue for the three months ended September 30, 2019.2020. Mobile services showed a decline of 36.5%8.3%, and Lifeline VETC, a segment of our business being phased out in favor of our Lifeline ETC business, showed a decrease of 60.5%79.5% in gross revenue for the three months ended September 30, 2019,2020, compared to the three months ended September 30, 2018.2019. Gross profit margin overall was 34.4% for the three months ended September 30, 2020, compared to 35.3% for the three months ended September 30, 2019,2019. Hosted Services profit margin was 36.5% compared to 22.8%47.2% for the three months ended September 30, 2018. Hosted services2020, and 2019, respectively. Lifeline ETC gross profit margin was 47.2% and31% compared to 63.7%, respectively, for the three months ended September 30, 2019.2020, and 2019, respectively. Mobile services gross profit margin was 21.0%6.4% compared to (5.90%)21% for the three months ended September 30, 2019,2020, and 2018,2019, respectively. Lifeline VETC gross profit margin was 19.0%73.2% compared to 40.9%19% for the three months ended September 30, 2019,2020, and 2018,2019, respectively.

 

Comparison of the nine months ended September 30, 2019,2020, to the nine months ended September 30, 20182019

 

For the nine months ended September 30, 2019,2020, we had $7,253,641$6,741,830 in revenues from operations compared to the nine months ended September 30, 2018,2019, where we had $7,591,218$7,253,641 in revenue from operations. The cost of revenue for the nine months ended September 30, 2019,2020, was $4,836,732,$4,196,528, compared to $6,481,979$4,836,732 for the nine months ended September 30, 2018. We had a gross profit of $2,416,909 for the nine months ended September 30, 2019, and $1,109,239 for the nine months ended September 30, 2018.2019.

 

For the nine months ended September 30, 2019,2020, and the nine months ended September 30, 2018,2019, total operating expenses were $3,476,815$2,883,526 and $2,656,911,$3,476,815, respectively, for an increasea decrease of $819,904.$593,289.

 

For the nine months ended September 30, 2019,2020, non-operating expenses were interestother income of 624,518 and interest expense of $23,459, compared to $1,562 interest income, other income of $14,836 and interest expense of $34,314 compared to $4,757 interest income, other income (gain on sale of business component) of $318,257, and interest expense of $30,951 for the nine months ended September 30, 2018.2019.

 

For the nine months ended September 30, 2020, we had net income of $262,835. For the nine months ended September 30, 2019, we had net loss of $1,077,822. For the nine months ended September 30, 2018, we had a net loss of $1,255,609.$1,077,822.

 

In comparing our Condensed Consolidated Statements of Operations between the nine-month periods ended September 30, 2019,2020, and 2018,2019, the Company continued the process of diversifying the service mix. Gross Revenue from Hosted Services and Lifeline ETC were new services added through acquisitions and accounted for 40.8%74.8% of the total gross revenue for the nine months ended September 30, 2019.2020. Mobile services showed a decline of 50.5%32.7%, and Lifeline VETC showed a decrease of 35.7%83.4% in gross revenue for the nine months ended September 30, 2019,2020, compared to the nine months ended September 30, 2018. 2019.

Gross profit margin overall was 36.2% for the nine months ended September 30, 2020, compared to 33.3% for the nine months ended September 30, 2019,2019. Hosted Services gross profit margin was 32% compared to 14.6%38.3% for the nine months ended September 30, 2018. Hosted services2020, and 2019, respectively. Lifeline ETC gross profit margin was 38.3% and 58.0%, respectively,39.3% compared to 58% for the nine months ended September 30, 2019.2020, and 2019, respectively. Mobile services gross profit margin was 28.6%33.7% compared to 13.9%28.6% for the nine months ended September 30, 2019,2020, and 2018,2019, respectively. Lifeline VETC gross profit margin was 26.7%72.7% compared to 15.4%26.7% for the nine months ended September 30, 2019,2020, and 2018,2019, respectively.

 

Liquidity and Capital Resources

 

As of September 30, 2019,2020, we have $139,637had $588,213 in cash and cash equivalents on hand.

 

In comparing liquidity between the three-monthnine-month periods ending September 30, 2019,2020, and September 30, 2018,2019, cash assets increased by 321.24%. This increase was due to increased business, increased cash-flow performance, and short-term assets decreased by 32.5%. Accounts receivable decrease accounted for the overall decrease.use of government emergency programs. Liabilities and total overall debt showed a 0.6% increasean 18.5% decrease in the three-monthnine-month period endingended September 30, 2019,2020, when compared to September 30, 2018.2019. Going forward, equity investment and growth of new services isare expected to provide theadditional liquidity for our business.

 

19 

Overall, the current ratio (current assets divided by our current liabilities) decreasedimproved to .460.89 as of September 30, 2019,2020, compared to .70 as of December 31, 2018.2019, of 0.36. Working capital decreasedincreased by 98.9%87.6%. The decreases were created due decreases in accounts receivable and to a short-term borrowing from a stockholder.

 

16 

Cash Flow from Operations

 

During the nine months ended September 30, 2019,2020, cash flow provided by operating activities was $32,282,$441,606, and for the nine months ended September 30, 2018,2019, cash flow used inby operating activities was ($1,302,189).$20,972. Cash flows used inprovided by operating activities were primarily attributable to the Company’s net loss of $1,255,609other income and dividends paid for the nine months ended September 30, 2018.2020.

Cash Flows from Investing Activities

 

During the nine months ended September 30, 2019, and2020, cash flow used in investing activities was ($10,833) for asset purchases. For the nine months ended September 30, 2018,2019, cash flow provided byfrom investing activities was $58,603 and $226,043, respectively.$58,603. The cash flow from investing activities for the nine months ended September 30, 2019, were from the asset purchase of Infiniti Mobile and payment from a note receivable created in the sale of a business component. The cash flow from investing activities for the nine months ended September 30, 2018, was derived from the salepurchase of a business component.IM Telecom.

Cash Flows from Financing Activities

During the nine months ended September 30, 2019, and2020, cash flow used in financing activities was $34,035. For the nine months ended September 30, 2018,2019, cash flow provided by (used in) financing activities was ($7,758) and $1,036,672, respectively.$45,496. The funds provided byused in financing were comprised of $67,696 for repayment of revolving lines of credit, $53,254 principal payments on lease liabilities, $200,000 in advances from stockholder and $86,808 in repayments due to a stockholder for the nine months ended September 30, 2019.2020, comprised of repayment of $12,237 on revolving lines of credit, $287,630 dividends paid to shareholders and $109,665 in repayments due to a shareholder. The funds provided by financing were comprised of proceeds from issuance of common stock, $1,150,000, $100,000 in advances made by stockholder and repayments to a stockholder of $213,328 for the nine months ended September 30, 2018.2020, comprised of proceeds from four separate SBA PPP and EIDL loans totaling $458,900.

 

Going Concern

 

AsFor the nine months ended September 30, 2020, the Company did not generategenerated net income duringof $262,835. For the nine-month periodsnine months ended September 30, 2019, and 2018, the net loss was $1,077,822. The Company has been dependent upon equity financing to support its operations. The Company incurred lossessustained itself through the operations of $1,128,616 and $1,255,609the business as is indicated by net cash provided by operations of $396,739 for the nine-month periodsnine months ended September 30, 2019, and 2018, respectively. The Company has had significant improvement in providing cash from the operations. Net cash provided by operating activities was $32,282 and used in operating activities was ($1,293,856) for the nine-months ended September 30, 2019, and 2018, respectively.2020. The accumulated deficit as of September 30, 2019,2020, is $5,429,895.$5,944,271

 

The Company has ameliorated any substantial doubt issues by generating additional cash flow since the completion of our merger with KonaTel Nevada on December 18, 2017, including:2017; diversification of our revenues through the acquisitionacquisitions of Apeiron Systems and Infiniti Mobile;IM Telecom; receiving cash investments through the private placement of shares of our common stock;stock during the first six months of 2018; and cost reductions inrevenues from the growth of IM Telecom and Apeiron and VETC,Systems, all of which hashave contributed to an improvement in our working capital, without the use of additional lines of credit, borrowings or borrowings. Additionally,additional cash investments beyond the Company also has two optionsinitial private placement of shares of our common stock during the first six months of 2018.

Our overall goal was to financediversify our mobile phone equipment purchases whereby multiple equipment suppliers provide us short term credit termssources of up to 60 days on mobile phone purchasesrevenue and increase profit margins through cost controls and a bank lineshift to higher margin product offerings. Prior to acquiring Apeiron Systems and IM Telecom, we derived nearly 100% of creditour total revenue from cellular (voice) resales. For the nine months ended September 30, 2020, Hosted Services accounts for purchases53.7% of select mobile phones.our total revenue; Mobile Services account for 19.3% of our total revenue; Lifeline (ETC) accounts for 21.2% of our total revenue; and Lifeline VETC, currently being phased out in favor of Lifeline ETC, accounts for 5.8% of our total revenue. Our profit margins were 36% and 33% for the nine months ended September 30, 2020, and 2019, respectively. Our overall expenses were decreased from $3,476,815 for the nine months ended September 30, 2019, to $2,883,526 for nine months ended September 30, 2020. We continue to be confident that with aggressive management and business development that we will continue to eliminate any going concern issues.

 

Off-Balance Sheet Arrangements

 

We had no Off-Balance Sheet arrangements during the period ended September 30, 2019.2020.

 

Critical Accounting Policies

 

Net LossIncome/(Loss) Per Share

 

Basic lossincome/(loss) per common share calculations are determined by dividing net lossincome/(loss) by the weighted average number of shares of common stock outstanding during the period. Diluted lossincome/(loss) per common share calculations are determined by dividing net lossincome/(loss) by the weighted average number of common shares and dilutive common share equivalents outstanding. As of September 30, 2019,2020, and December 31, 2018,September 30, 2019, there are 2,925,250 and 4,325,0003,400,000 potentially dilutive common shares, respectively.shares. The dilutive common shares for the three and nine months ended September 30, 2019, are not included in the computation of diluted earnings per share, because to do so would be anti-dilutive.

2017 

 

 

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 and restricted 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 also has a concentration of risk with respect to trade receivables from customers and cellular providers. As of September 30, 2019,2020, the Company had noa significant concentration of receivables (defined as customers whose receivable balances are greater than 10% of total receivables). due from two customers in the amount of $112,249, or 40.3% and $42,563, or 15.3% respectively. As of December 31, 2018,2019, the Company had a significant concentration of receivables (defined as customers whose receivable balances are greater than 10% of total receivables) due from twothree customers in the amounts of $441,934,$89,078, or 42.7%.24.4%, $77,662, or 21.3% and $48,475, or 13.3%, respectively.

 

Concentration of Major Customer

A significant amount of the revenue is derived from contracts with major customers and cellular providers.partners. For the nine months ended September 30, 2020, the Company had one customer that accounted for $2,332,716 or 34.6%, of revenue. For the nine-month period ended September 30, 2019, the Company had one customer that accounted for $1,810,875,$1,820,875, or 25.0% and. For the three-month period ended September 30, 2020, the Company had one cellular providercustomer that accounted for $2,028,814,$1,023,386 or 28.0%40.5%, of the total revenue. For the three-month period ended September 30, 2019, the Company had one customer that accounted for $634,668, or 27.0% and one cellular provider that accounted for $612,092, or 26.1% of the total revenue.

 

Effect of Recent Accounting Pronouncements

On February 25, 2016, the FASB issued Accounting Standards Update (ASU) No. 2016-02, Leases (Topic 842), to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing transactions. Early application is permitted. The Company has determined that adoption of the standard will begin January 1, 2019. The Company currently has four equipment operating leases and one Property lease; and the Property lease expires in April 2020. The Company has determined that this pronouncement will not have a material impact on the financial statements.

 

The Company has evaluated all other recent accounting pronouncements and believes that none will have a significant effect on the Company’s financial statement.statements.

 

Emerging Growth Company

 

The Company is an emerging growth company and 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.

 

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.

21 

Management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness, as of September 30, 2019,2020, 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 adequateeffective as of September 30, 2019. During this period, we achieved effective controls for ensuring the accuracy of reporting over significant account balances, including the review, approval, documentation of related transactions, and other complex accounting procedures. These control improvements were achieved through the implementation of a Vice President of Finance function and additional segregation of duties and responsibilities as well as multi-level review procedures to validate accounts and financial results. The Company also currently has two independent directors.2020.

 

Changes in Internal Control over Financial Reporting

 

There have been no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended September 30, 2019,2020, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

18 

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

NoneNone.

 

Item 1A. Risk Factors

 

Not required; however, see Item 1A. Risk Factors, Part I, commencing on page 10,11, of the Company’s 10-K Annual Report for the fiscal year ended December 31, 2018,2019, filed with the SEC on April 23, 2019,May 11, 2020, for a list of “Risk Factors,” which Annual Report can be accessed by Hyperlink in Part II, Item 6 hereof.

Our business operations could be impacted by the current world health crisis. The following risk factor regarding the COVID-19 pandemic was one of the risk factors included in the Company’s 10-K Annual Report for the year ended December 31, 2019:

On January 30, 2020, the World Health Organization declared the coronavirus (the ‘COVID-19’) outbreak a “Public Health Emergency of International Concern,” and on March 10, 2020, declared it to be a pandemic. Actions taken around the world to help mitigate the spread of the coronavirus include restrictions on travel, and quarantines in certain areas, and forced closures for certain types of public places and businesses. The coronavirus and actions taken to mitigate it have had and are expected to continue to have an adverse impact on the economies and financial markets of many countries, including the geographical areas in which we operate. While it is unknown how long these conditions will last and what the complete financial affect will be on us, to date and as a result of actions taken by management to mitigate a material impact to our financial statements or our operational results, we are not currently experiencing a material impact to our financial statements or our results of operations; however, a pandemic typically results in social distancing, travel bans and quarantines, which may result in limited access to our facilities, customers, management, support staff and professional advisors.  These, in turn, may not only impact our operations, financial condition and demand for our services, but our overall ability to react timely to mitigate the impact of this event.  Given our small staff, if a key member of our team were disabled by COVID-19, it could have a material negative impact on our business.  Also, it may substantially hamper our efforts to provide our investors with timely information and to comply with our filing obligations under the Exchange Act with the SEC. If this pandemic were to last a prolonged period of time, we could see a decline in revenue due to the closure of customer businesses, which could then impact our ability pay our short-term debts. Our concentration of revenue from a small group of Apeiron Systems’ customers makes it reasonably possible that we are vulnerable to the risk of a long-term severe impact. Our dependence on certain suppliers to provide equipment to be distributed or sold to our customers could also be impacted if inventory shortages occur due to import or export restrictions resulting from the pandemic.

 

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

 

(1)       Effective October 15, 2019 (though executed October 17, 2019), the Company and Charles L. Schneider, Jr., the CEO of our wholly-owned subsidiary, KonaTel Nevada, and the President and CEO of our wholly-owned subsidiary, Infiniti Mobile, executed and delivered a Severance Agreement and Release (the “Severance Agreement”). In connection with the execution and delivery of the Severance Agreement, the parties also executed and delivered the following additional agreements: (i) various assignments to Mr. Schneider regarding the Company’s reseller agreement with Standup Wireless; (ii) an Amended Incentive Stock Option Agreement; and (iii) an Independent Contractor Agreement.None; not applicable.

 

Pursuant to the Severance Agreement, Mr. Schneider’s Employment Agreement with the Company dated July 1, 2016, was terminated. The Company agreed to pay his salary (16,667 per month) and benefits through December 31, 2019; allowed him to retain his laptop, monitors, keyboard/mouse and printer; and assigned him certain Company contract rights as a reseller of Lifeline services for StandUp Wireless, another Lifeline provider, which he agreed to assume. The Company had determined that it was no longer interested in acting as a distributor of Lifeline services for StandUp Wireless and intended to

 

2219 

 

 

focus its efforts on distributing Lifeline service under its own FCC Lifeline license. Additionally, the parties agreed that 500,000 of the 1,500,000 incentive stock options held by Mr. Schneider had vested; that the remaining 1,000,000 incentive stock options that he had been granted were void; and the Amended Incentive Stock Option Agreement was revised to include a customary “cashless” exercise feature for the 500,000 vested options. A Lock-Up/Leak-Out Agreement (the “LULO Agreement”) was also executed and delivered by the Company and Mr. Schneider, which provides for a Lock-Up Period of six (6) months from the exercise of the option to purchase any shares underlying the vested options; and an eighteen (18) month Leak-Out Period thereafter by which he is limited to the resale of shares of common stock acquired in any such exercise (including shares currently owned or hereafter acquired) to the greater of (i) (5%) of the total shares of the Company publicly traded on any nationally recognized medium of a stature no less than the Pink OTC Markets, Inc. (the “OTC Pink Tier”) of the OTC Markets Group, Inc. (the “OTC Markets”) over the previous ten (10) trading days, or (ii) one percent (1%) of the total outstanding shares of the Company as reported in the Company’s most recently filed SEC report or registration statement in the Edgar Archives of the SEC, divided by thirteen (13) weeks.

Pursuant to the Independent Contractor Agreement (the “ICA”) entered into with the Company, Mr. Schneider has agreed to assist the Company in having its wholly-owned subsidiary, Infiniti Mobile, being granted its request for Eligible Telecommunications Carrier (“ETC”) status from the California Public Utilities Commission (“CPUC”) to distribute Lifeline cellular phone service within the State of California. In the event that the Company is successful in this process, Mr. Schneider will be granted a one (1) year Warrant with a customary “cashless” exercise feature to purchase 250,000 shares of the Company’s common stock at an exercise price to be determined on the date of any such approval. The ICA has a term of one (1) year and may be extended by the parties yearly. The LULO Agreement is applicable to any shares that may be acquired under any such Warrant, with the eighteen (18) month term commencing on the exercise of any such Warrant that may be issued. Mr. Schneider has more than thirty (30) year experience in the telecommunications industry should be invaluable to the Company in this process.

These agreements also contained customary representations and warranties, confidentiality provisions and non-disparagement provisions, as may have been applicable, among other customary terms and conditions

(2)       Effective October 24, 2019, the Company granted the Vice President of Operations of Infiniti Mobile and the Vice President of Finance stock options under its Form of Incentive Stock Option Agreement and incentive stock option plan, 300,000 options to each at an exercise price of $0.15 per share, which is the current public market price for the common stock of the Company on the OTC Pink Tier, with 100,000 shares each vesting on December 31, 2019, and with the remainder vesting at the rate of 100,000 shares each on December 31, 2020, and 2021.

 

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(ii) Amended and Restated Bylaws Filed with the Form 8-K/A filed on December 20, 2017 and incorporated herein by reference.
14 Code of Ethics 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.INS XBRL Instance Document  
101.SCH XBRL Taxonomy Extension Schema  
101.CAL XBRL Taxonomy Extension Calculation Linkbase  
101.DEF XBRL Taxonomy Extension Definition Linkbase  
101.LAB XBRL Taxonomy Extension Label Linkbase  
101.PRE XBRL Taxonomy Extension Presentation Linkbase  

 

Exhibits incorporated by reference:

 

Annual Report on Form 10-K for the year ended December 31, 2018,2019, and filed with the SEC on April 23, 2019May 11, 2020.

 

2320 

 

 

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, 201913, 2020 By:/s/ D. Sean McEwen
    D. Sean McEwen
    Chairman, President 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, 201913, 2020 By:/s/ D. Sean McEwen
    D. Sean McEwen
    Chairman, President, CEO, and a Director

 

Date:November 19, 201913, 2020 By:/s/ Brian R. Riffle
    Brian R. Riffle
    Chief Financial Officer

 

 

 

 

 

 

 

 

 

 

24

21