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 June 30, 2021March 31, 2022

 

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 80-000024580-0973608
(State or Other Jurisdiction of incorporation or organization) (I.R.S. Employer I.D. No.)

 

500 N. Central Expressway, Ste. 202

Plano, Texas 75074

(Address of Principal Executive Offices)

 

214-323-8410

(Registrant Telephone Number)

 

The Registrant does not have any securities registered pursuant to Section 12(b) of the Exchange Act.

 

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes x No o

 

Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the Registrant was required to submit such files).  Yes x No o

 

Indicate by check mark whether the Registrant is a large, accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See definitions of “large, accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer oAccelerated filer o
Non-accelerated Filerfiler xSmaller reporting company x
 Emerging Growth company o

 

If an emerging growth company, indicate by check mark if the Registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

 

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes o No x

 

Our website is www.konatel.com.

 

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

 

 

 

APPLICABLE ONLY TO CORPORATE ISSUERS

 

Indicate the number of shares outstanding of each of the Registrant’s classes of common stock, as of the latest practicable date.

 

The number of shares outstanding of each of the Registrant’s classes of common equity, as of the latest practicable date:

 

Common Capital Voting Stock, $0.001 par value per share 40,692,28641,615,406 shares
Class Outstanding as of June 30, 2021March 31, 2022

 

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

 

 

 

 

 

KONATEL, INC.

FORM 10-Q

June 30, 2021March 31, 2022

INDEX

 

 Page No.
PART I – FINANCIAL INFORMATION 
Item 1.     Financial Statements & Footnotes4
Item 2.     Management’s Discussion and Analysis of Financial Condition and Results of Operations1514
Item 3.     Quantitative and Qualitative Disclosures About Market Risk1817
Item 4.     Controls and Procedures1817

PART II – OTHER INFORMATION

 
Item 1.     Legal Proceedings1918
Item 1A.  Risk Factors1918
Item 2.     Unregistered Sales of Equity Securities and Use of Proceeds1918
Item 3.     Defaults Upon Senior Securities1918
Item 4.     Mine Safety Disclosures1918
Item 5.     Other Information1918
Item 6.     Exhibits2019
  
SIGNATURES2120

 

PART I - FINANCIAL STATEMENTS

 

June 30, 2021March 31, 2022

Table of Contents

 

Condensed Consolidated Balance Sheets as of June 30, 2021March 31, 2022 (unaudited), and December 31, 202020214
Condensed Consolidated Statements of Operations for the three and six months ended June 30,March 31, 2022, and 2021 and 2020 (unaudited)5
Condensed Consolidated Statements of Stockholders’ Equity (Deficit) for the three and six months ended June 30,March 31, 2022, and 2021 and 2020 (unaudited)6
Condensed Consolidated Statements of Cash Flows for the sixthree months ended June 30,March 31, 2022, and 2021  and 2020 (unaudited)7
Notes to Condensed Consolidated Financial Statements (unaudited)8

 

 

 

KonaTel, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

 

 June 30, 2021  December 31, 2020  March 31, 2022  December 31, 2021 
Assets                
Current Assets                
Cash and Cash Equivalents $788,243  $715,195  $1,452,869  $932,785 
Accounts Receivable, net  743,678   434,801   982,112   1,274,687 
Inventory, Net  94,634   17,786   634,649   566,839 
Prepaid Expenses  6,239   2,365   33,140   79,467 
Other Current Asset  164   194   163   164 
Total Current Assets  1,632,958   1,170,341   3,102,933   2,853,942 
                
Property and Equipment, Net  53,632   79,571   44,770   48,887 
                
Other Assets                
Intangible Assets, Net  1,265,128   1,517,163   785,170   807,775 
Other Assets  154,296   172,065   154,297   154,297 
Investments  10,000   10,000 
Total Other Assets  1,419,424   1,689,228   949,467   972,072 
Total Assets $3,106,014  $2,939,140  $4,097,170  $3,874,901 
                
Liabilities and Stockholders’ Equity                
Current Liabilities                
Accounts Payable and Accrued Expenses $977,038  $1,042,567  $1,068,388  $930,449 
Note Payable - current portion  17,308   94,339 
Right of Use Operating Lease Obligation - current  85,532   66,323   37,164   50,672 
Deferred Revenue       37,677 
Total Current Liabilities  1,079,878   1,240,906   1,105,552   981,121 
                
Long Term Liabilities                
Right of Use Operating Lease Obligation - long term  155,880   15,399   126,973   136,445 
Note Payable - long term  150,000   150,000   150,000   150,000 
Total Long Term Liabilities  305,880   165,399   276,973   286,445 
Total Liabilities  1,385,758   1,406,305   1,382,525   1,267,566 
Commitments and contingencies                
Stockholders’ Equity                
Common stock, $.001 par value, 50,000,000 shares authorized, 40,692,286 outstanding and issued at June 30, 2021 and December 31, 2020  40,692   40,692 
Common stock, $.001 par value, 50,000,000 shares authorized, 41,615,406 outstanding and issued at March 31, 2022 and 41,615,406 outstanding and issued at December 31, 2021  41,615   41,615 
Additional Paid In Capital  7,539,690   7,460,632   8,062,983   7,911,224 
Accumulated Deficit  (5,860,126)  (5,968,489)  (5,389,953)  (5,345,504)
Total Stockholders’ Equity  1,720,256   1,532,835   2,714,645   2,607,335 
Total Liabilities and Stockholders’ Equity $3,106,014  $2,939,140  $4,097,170  $3,874,901 

 

See accompanying notes to unaudited condensed consolidated financial statements.

 

 

 

KonaTel, Inc.

KonaTel, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

                 
  Three Months Ended June 30,  Six Months Ended June 30, 
  2021  2020  2021  2020 
Revenue $2,913,873  $2,257,193  $5,306,711  $4,214,548 
Cost of Revenue  1,476,485   1,378,868   2,958,162   2,571,045 
Gross Profit  1,437,388   878,325   2,348,549   1,643,503 
                 
Operating Expenses                
Payroll and Related Expenses  588,328   449,931   1,180,871   898,080 
Operating and Maintenance       228,678        420,700 
Bad Debt       190        1,690 
Professional Services  59,602        143,725      
Utilities and Facilities  18,995   22,994   70,797   47,232 
Depreciation and Amortization  213,552   231,597   427,105   486,526 
General and Administrative  37,616   12,568   145,661   27,135 
Marketing and Advertising  1,637   872   12,723   1,816 
Application Development Costs  119,740        119,740      
Taxes and Insurance  16,850   23,312   24,695   42,126 
Total Operating Expenses  1,056,320   970,142   2,125,317   1,925,305 
                 
Operating Income  381,068   (91,817)  223,232   (281,802)
                 
Other Income and Expense                
Other Income       242,080        543,449 
Interest Expense  (7,514)  (8,214)  (9,756)  (18,765)
Other Non-Operating Expenses  (32,469)       (105,113)     
Total Other Income and Expenses  (39,983)  233,866   (114,869)  524,684 
                 
Net Income $341,085  $142,049  $108,363  $242,882 
                 
Net Income per Share                
Basic $0.01  $0.00  $0.00  $0.01 
Diluted $0.01  $0.00  $0.00  $0.01 
Weighted Average Outstanding Shares                
Basic  40,692,286   40,692,286   40,692,286   40,692,286 
Diluted  44,217,286   44,092,286   44,217,286   44,092,286 
  Three Months Ended March 31, 
  2022  2021 
Revenue $4,227,856  $2,392,838 
Cost of Revenue  2,580,595   1,481,677 
Gross Profit  1,647,261   911,161 
         
Operating Expenses        
Payroll and Related Expenses  1,132,313   549,199 
Operating and Maintenance  642   290,322 
Bad Debt  55      
Professional Services  149,170      
Utilities and Facilities  35,687   48,366 
Depreciation and Amortization  4,117   213,554 
General and Administrative  60,918   20,442 
Marketing and Advertising  47,670   11,086 
Application Development Costs  134,605      
Taxes and Insurance  31,379   8,672 
Total Operating Expenses  1,596,556   1,141,641 
         
Operating Income/(Loss)  50,705   (230,480)
         
Other Income and Expense        
Interest Expense  (24,030)  (2,242)
Other Expenses  (71,124)     
Total Other Income and Expenses  (95,154)  (2,242)
         
Net Loss $(44,449) $(232,722)
         
Earnings (Loss) per Share        
Basic $0.00  $(0.01)
Diluted $0.00  $(0.01)
Weighted Average Outstanding Shares        
Basic  41,615,406   40,692,286 
Diluted  41,615,406   40,692,286 

 

See accompanying notes to unaudited condensed consolidated financial statements.

 

 

 

KonaTel, Inc.

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  —          20,514        20,514 
Dividends Paid to Apeiron Systems shareholders  —               (310,129)  (310,129)
Net Income  —               242,882   242,882 
                     
Balances as of June 30, 2020  40,692,286  $40,692  $7,400,543  $(5,964,224) $1,477,011 
                     
Balances as of April 1, 2020  40,692,286  $40,692  $7,390,286  $(6,106,273) $1,324,705 
Stock Based Compensation  —          10,257        10,257 
Net Income  —               142,049   142,049 
                     
Balances as of June 30, 2020  40,692,286  $40,692  $7,400,543  $(5,964,224) $1,477,011 
                    
 Common Shares  Additional  Accumulated    
 Shares  Amount  Paid-in Capital  Deficit  Total 
Balances as of January 1, 2021 40,692,286  $40,692  $7,460,632  $(5,968,489) $1,532,835 
                    
Stock Based Compensation —          31,344        31,344 
                    
Net Loss —               (232,722)  (232,722)
                    
Balances as of March 31, 2021 40,692,286  $40,692  $7,491,976  $(6,201,211) $1,331,457 

 

  Common Shares  Additional  Accumulated    
  Shares  Amount  Paid-in Capital  Deficit  Total 
Balances as of January 1, 2021  40,692,286  $40,692  $7,460,632  $(5,968,489) $1,532,835 
Stock Based Compensation  —          79,058        79,058 
Net Income  —               108,363   108,363 
                     
Balances as of June 30, 2021  40,692,286  $40,692  $7,539,690  $(5,860,126) $1,720,256 
                     
Balances as of April 1, 2021  40,692,286  $40,692  $7,491,976  $(6,201,211) $1,331,457 
Stock Based Compensation  —          47,714        47,714 
Net Income  —               341,085   341,085 
                     
Balances as of June 30, 2021  40,692,286  $40,692  $7,539,690  $(5,860,126) $1,720,256 

Common Stock

Additional Paid-in Capital

Accumulated Deficit

 Common Shares  Additional  Accumulated    
 Shares  Amount  Paid-in Capital  Deficit  Total 
Balances as of January 1, 2022 41,615,406  $41,615  $7,911,224  $(5,345,504) $2,607,335 
                    
Stock Based Compensation —          151,759        151,759 
  —     —     —     —     —   
Net Loss —               (44,449)  (44,449)
                    
Balances as of March 31, 2022 41,615,406  $41,615  $8,062,983  $(5,389,953) $2,714,645 

 

See accompanying notes to unaudited condensed consolidated financial statements.

Common Shares

Additional Paid-in Capital

Accumulated Deficit

 

 

 

KonaTel, Inc.

KonaTel, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

          
 Six Months Ended June 30,  Three Months Ended March 31, 
 2021  2020  2022  2021 
Cash Flows from Operating Activities:                
Net Income $108,363  $242,882  $(44,449) $(232,722)
Adjustments to reconcile net loss to net cash provided by operating activities:                
Depreciation and Amortization  427,105   486,526  $4,117  $213,554 
Bad Debt       1,690   55   43 
Stock-based Compensation  79,058   20,514   151,759   31,344 
Amount recorded as loan forgiveness’ on SBA Covid-19 Loans       (229,003)
Change in Right of Use Asset  (149,131)  (58,676)  22,604   (156,422)
Change in Lease Liability  159,690   68,034   (22,979)  181,771 
Changes in Operating Assets and Liabilities:                
Accounts Receivable  (308,877)  (109,915)  292,520   (52,996)
Inventory  (76,848)  655   (67,810)  786 
Prepaid Expenses  (3,874)  263   46,328   563 
Accounts Payable and Accrued Expenses  (65,529)  (102,624)  137,939   (62,581)
Deferred Revenue  (37,677)  (15,072)       (37,677)
Customer Deposits       (31,087)
Other Assets  17,799   35,675        (201)
Net cash provided by operating activities  150,079   309,862   520,084   (114,538)
                
Cash Flows from Investing Activities                
Purchase of Assets       (3,168)
Net cash (used in) investing activities       (3,168)          
                
Cash Flows from Financing Activities                
Repayment on Revolving Lines of Credit       (12,237)
Proceeds from Federal SBA Covid-19 Loans       458,900 
Repayments of amounts due to Related Party and Seller       (51,760)
Repayments of amounts of Notes Payable  (77,031)            (31,321)
Dividends Paid to Apeiron shareholders       (256,012)
Net cash provided by (used in) financing activities  (77,031)  138,891        (31,321)
                
Net Change in Cash  73,048   445,585   520,084   (145,859)
Cash - Beginning of Year  715,195   191,474   932,785   715,195 
Cash - End of Period $788,243  $637,059  $1,452,869  $569,336 
                
Supplemental Disclosure of Cash Flow Information                
Cash paid for interest $3,133  $17,174  $5,121  $1,974 
Cash paid for taxes $    $    $    $   
                
Non-cash investing and financing activities:                
Right of use assets obtained in exchange for new operating lease liabilities $199,245  $129,108  $    $199,245 

 

See accompanying notes to unaudited condensed consolidated financial statements.

 

 

 

KonaTel, Inc.

KonaTel, Inc.

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

NOTE 1 – SUMMARY 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., a Delaware corporation, formerly known as Dala Petroleum Corp. (the “Company,” “we,” “our,” or “us”), also formerly known as “Westcott Products Corporation,” was incorporated as “Light Tech, Inc.” under the laws of the State of Nevada on May 24, 1984. A subsidiary in the name “Westcott Products Corporation” was organized by us under the laws of the State of Delaware on June 24, 1986, for the purpose of changing our name and domicile to the State of Delaware. On June 27, 1986, we merged with the Delaware subsidiary, with the survivor being Westcott Products Corporation, a Delaware corporation (“Westcott”). On December 18, 2017, we acquired KonaTel, Inc, a Nevada subchapter S-Corporation (“KonaTel Nevada”), in a merger with our acquisition subsidiary under which KonaTel Nevada became our wholly-owned subsidiary.

 

On December 31, 2018, we acquired Apeiron Systems, Inc., a Nevada corporation d/b/a (www.apeiron.io) (“Apeiron Systems” or “Apeiron” (“Apeiron” or “Apeiron Systems”), which is also our wholly-ownedwholly owned subsidiary. Apeiron was organized in 2013 and is an international Hosted Services CPaaS (“hosted services Communications Platform as a Service”Service (“CPaaS”) provider that designed, built, owns and operates its national private core network, supporting a suite of business communications services, all accessible via proprietary Applications Programming Interfaces (“APIs”). As ana Federal Communications Commissions (“FCC”) licensed Internet Telephony Service Provider (“ITSP”), Apeiron also holds a Federal Communications Commission (“FCC”)an FCC numbering authority license. Some of Apeiron’s Hosted Serviceshosted services include Voice over IP (“VoIP”), cellular and Over-The-Top (“OTT”) telephony, SMS/MMS messaging and broadcast services, numbering features, including Cloud IVRs, Voicemail, Fax, Call Recording and other services through local, toll-free and international phone numbers. Supported by its national redundant network, Apeiron also provides public and private IP network services, including MPLS,Multiprotocol Label Switching (“MPLS”), Dedicated Internet and LTE Wireless WAN solutions. Apeiron’s Cloud Servicescloud services include Information Data Dips, Software-Defined Wide Area Networking (“SD-WAN”), and Internet of Things (“IOT”IoT”) data and device management. Apeiron primarily distributes its services nationally through its website, its sales staff, independent sales agents and Independent Sales Organizations (“ISOs”).

 

On January 31, 2019,February 5, 2018, we acquiredentered into a purchase agreement to acquire IM Telecom, LLC, an Oklahoma limited liability company d/b/a “Infiniti Mobile”(www.infinitimobile.com), doing business as Infiniti Mobile (“IM Telecom” or “Infiniti Mobile”), which became. On October 23, 2018, the FCC approved our acquisition of IM Telecom, and on January 31, 2019, we completed the purchase of IM Telecom. IM Telecom operates as a wholly-owned subsidiary. Infiniti Mobilesubsidiary of KonaTel. It is an FCC licensed Eligible Telecommunications Carrier (“ETC”) and is one of 22twenty-two (22) original FCC licensed wireless cellular resellers to hold an FCC approved Lifeline Compliance Plan since 2012, of which approximately twelve (12) license holders remain active today. The FCC has not approved (granted) a new wireless reseller Lifeline Compliance Plan since 2012. As a licensed ETC, IM Telecom is currently authorized to distribute Lifeline subsidized mobile voice/data service in nine (9) states. In addition to Lifeline, IM Telecom is also an FCC licensed Affordable Connectivity Program (“ACP”) provider, authorized to distribute ACP subsidized high-speed mobile data service in the United States. Under the FCC’sforty-eight (48) contiguous states plus Washington D.C. and Puerto Rico. Lifeline is an FCC program Infiniti Mobile is authorized to provide governmentthat provides subsidized, fixed or mobile telecommunications services to eligible low-income American households, currently in nine states.Americans. ACP is an FCC program that provides subsidized high-speed wireless data services to low-income Americans. IM Telecom distributes Lifeline and ACP services under its Infiniti Mobile brand name through its website, sales staff, retail location and ISOs. IM Telecom also offers non-Lifeline and non-ACP services throughout the United States.

 

Apeiron Systems is headquartered in Los Angeles, California. It also has some management staff in Plano, Texas, customer service and software engineering resources staffed in Johnstown, Pennsylvania and software engineering services staffed in Europe and Asia. IM Telecom is headquartered in Plano, Texas, and operates a retail operation in Tulsa, Oklahoma.

We are headquartered in Plano, Texas. Apeiron Systems has fifteen (15) full-time employees; IM Telecom has five (5) full-time employees and four (4) part-time employees; and we have four (4) full-time employees.

Principal Products or Services and their Markets

Our principal products and services, across our two wholly-owned subsidiaries, Apeiron Systems and IM Telecom, include our CPaaS suite of services (SIP/VoIP, SMS/MMS), wholesale and retail mobile voice and mobile data IoT services, wholesale voice termination services, and our ETC and ACP subsidized services for low-income Americans. Except for our ETC Lifeline services distributed in up to nine (9) states and our ACP services distributed in the forty-eight (48) contiguous states, Washington D.C. and Puerto Rico, our Apeiron Systems’ products and services are available worldwide and subject to U.S., international and local/national regulations.

We generate revenue from two (2) primary sources, Hosted Services and Mobile Services:

·Our Hosted Services include a suite of hosted CPaaS services within the Apeiron Systems’ cloud platform, including Cloud IVRs, Voicemail, Fax, Call Recording and other services provided with local, toll-free and international phone numbers. Apeiron also delivers public and private IP network services from its national redundant network backbone, including MPLS, Dedicated Internet and LTE Wireless WAN solutions. Additionally, Apeiron’s Cloud Services include Information Data Dips, SD-WAN and IoT data and device management. These Hosted Services are marketed nationally and internationally through the Apeiron website, its sales staff, independent sales agents and ISOs.

·Our Mobile Services include retail and wholesale cellular voice/text/data services and IoT mobile data services through our subsidiaries Apeiron Systems and IM Telecom. Mobile voice/text/data and IoT mobile data services are supported by a blend of reseller agreements with select national wireless carriers and national wireless wholesalers. A wireless communications service reseller typically does not own the wireless network infrastructure over which services are provided to its customers. Mobile voice/text/data and mobile data solutions are generally sold as traditional post-paid service plans that may include voice/text/data or wireless data only plans. Sometimes equipment is provided, which can include, but is not limited to, phones, tablets, modems, routers and accessories. Also included in our Mobile Services segment is the distribution of government subsidized mobile voice service and mobile data service by IM Telecom under its Infiniti Mobile brand and FCC license to low-income American households that qualify for the FCC’s Lifeline mobile voice service program and/or the FCC’s ACP mobile data program. Even though government programs like Lifeline have existed since 1985, these programs, along with newer programs like the ACP program, are subject to change and may have a material impact on our Mobile Services business if changed, reduced or eliminated.

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, 2020.2021.

 

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 estimatesEstimates in these financial statements include the allowance for doubtful receivables, allowance for inventory obsolescence, the estimated useful lives of property and equipment, stock-based compensation, and estimated life of customer lists. Actual results could differ from those estimates.

 

Basis of Consolidation

 

The condensed consolidated financial statements include the Company and three wholly ownedwholly-owned corporate subsidiaries, KonaTel Nevada, Apeiron Systems and IM Telecom. All significant intercompany transactions are eliminated.

 

Net IncomeEarnings (Loss) Per Share

 

Basic income (loss) per common share calculations are determined by dividing net income (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted incomeearnings per common share calculations are determined by dividing net income 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 following table illustratesdilutive common shares for the three months ended March 31, 2022, are not included in the computation of the dilutive commondiluted earnings per share, equivalents under the Treasury Stock Method: Summary of Significant Accounting Policies - Schedule of Computation of Dilutive Common Share Equivalents Under Treasury Stock Methodbecause to do so would be anti-dilutive.

     
Treasury Stock Method Calculation 
Total Shares Outstanding  40,692,286 
Potential Incremental Shares:    
Average Exercise Price $0.22 
Current Market Price $0.78 
Shares eligible for Purchase  3,525,000 
Average Price Received  769,586 
Shares at Market Price  986,648 
Incremental Shares under Treasury Stock Method  2,538,352 

 

The following table reconciles the shares outstanding and net income used in the computations of both basic and diluted earnings per share of common stockholders:

Summary of Significant Accounting Policies -Schedule of Earnings Per Share, Basic and Diluted

              
 Three Months Ended June 30,  Six Months Ended June 30,  Three Months Ended March 31, 
 2021  2020  2021  2020  2022  2021 
Net income $341,085  $142,049  $108,363  $242,882  $(44,449) $(232,722)
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   41,615,406   40,692,286 
Effect of dilutive shares                        
Incremental shares under stock-based compensation  2,538,352   3,400,000   2,538,352   3,400,000   2,194,079      
Weighted average shares outstanding during period on which diluted earnings per share is calculated  43,230,638   44,092,286   43,230,638   44,092,286 
Weighted average shares outstanding during period on which diluted earnings per share would be calculated  43,818,105   40,692,286 
                        
Earnings per share attributable to common stockholders                        
Basic earnings per share $0.01  $0.00  $0.00  $0.01  $0.00  $(0.01)
Diluted earnings per share $0.01  $0.00  $0.00  $0.01  $0.00  $(0.01)

 

Concentrations of Credit Risk

 

Financial instruments, which potentially subject the Company to concentrations of credit risk, consist primarily of receivables, cash and cash equivalents.

 

All cash and cash equivalents are held at high credit financial institutions. These deposits are generally insured under the FDIC’s deposit insurance coverage; however, from time to time, the deposit levels may exceed FDIC coverage levels.

Trade Accounts ReceivableAccount Receivables

Sales Revenue

The Company has a concentration of risk with respect to trade receivables from customers and other cellular providers. As of June 30, 2021,March 31, 2022, the Company had a significant concentration of receivables (defined as customers whose receivable balances are greater than 10% of total receivables) due from two (2) customers in the amounts of $106,783 and $447,738802,886, or 14.3685.5% and $60.21109,975, or 11.7% of total accounts receivable, respectively.. It should be noted that the largest customer is the FCC. As of December 31, 2020,2021, the Company had a significant concentration of receivables (defined as customers whose receivable balances are greater than 10% of total receivables) due from two (2) customers in the amounts of $194,509783,431, or 52.463.9%, and $52,843194,647, or 14.215.9%, respectively..

 

Concentration of Major Customer

 

A significant amount of the revenue is derived from contracts with majorlarge customers and cellular partners.the government. For the sixthree months ended June 30, 2021,March 31, 2022, the Company had two (2) customers that accounted for $1,774,644915,837 or 33.421.7% and $1,664,7352,431,569 or 31.3757.5% of revenue, respectively. For the six-monththree-month period ended June 30, 2020,March 31, 2021, the Company had one (1) customer that accounted for $1,309,330830,134, or 31.134.7%, of revenue.

 

Effect of Recent Accounting Pronouncements

 

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

 

NOTE 2 – PROPERTY AND EQUIPMENT

 

Property and equipment consist of the following major classifications as of June 30, 2021,March 31, 2022, and December 31, 2020: 2021:

Property and Equipment - Schedule of Property and Equipment

 

 June 30, 2021  December 31, 2020  March 31, 2022  December 31, 2021 
Leasehold Improvements Leasehold Improvements $46,950  $46,950 
Lease Improvements Lease Improvements $46,950  $46,950 
Furniture and Fixtures Furniture and Fixtures  102,946   102,946   102,946   102,946 
Billing Software Billing Software  217,163   217,163 
Billing Software  217,163   217,163 
Office Equipment Office Equipment  94,552   94,552   94,551   94,552 
  461,611   461,611   461,610   461,611 
Less: Accumulated Depreciation  (407,979)  (382,040)  (416,840)  (412,724)
Property and equipment, net $53,632  $79,571  $44,770  $48,887 

 

10 

Depreciation related to Property and Equipment amounted to $12,9694,117 and $7,21612,969 for the three-month periods ended June 30,March 31, 2022, and 2021, and 2020, respectively. For the six-month periods ended June 30, 2021, and 2020, was $25,938 and $14,433, respectively. Depreciation and amortization expenses are included as a component of operating expenses in the accompanying statements of operations.

 

NOTE 3 – RIGHT-OF-USE ASSETS

Minimum

Maximum

 

Right-of-Use Assets consist of assets accounted for under ASC 842. The assets are recorded at present value using implied interest rates between 3.29% and 5.34%. Right-of-Use Assets are recorded on the balance sheet as intangible assets.

 

The Company has Right-of-Use Assets through leases of property under three (3)two (2) non-cancelable leases. As of June 30, 2021,March 31, 2022, the Company had one (1) property with a lease term in excess of one (1) year. This lease liability expires March 31, 2026. The Company has two (2)one (1) current lease liabilities. Theseliability. This lease liabilities expire December 1, 2021, andliability expires May 15, 2022, respectively.2022. In January 2021, the Company entered into a new, five (5) year lease for its corporate headquarters located in Plano, TX.TX.

 

Future lease liability payments under the terms of these leases are as follows:

Right-of-Use Assets - Schedule of Future Minimum Lease Payments for Operating Leases

     
2021  $55,873 
2022  $58,547 $58,547
2023  $45,578 $45,578
2024  $46,596 $46,596
2025  $47,615 $47,615
2026  $11,968 $11,968
Total  $266,177 $210,304
Less Interest  $24,765 $46,167
Present value of minimum lease payments  $241,412 $164,137
Current Maturities  $85,532 
Less Current Maturities$37,164
Long Term Maturities  $155,880 $126,973

 

The Company also leases two (2) office/retail spaces on a month-to-month basis. Total lease expense for the three months ended June 30,March 31, 2022, and 2021, and 2020, was $3,96730,897 and $3,217, respectively. Total lease expense for the six months ended June 30, 2021, and 2020, amounted to $8,185 and $6,43510,653, respectively, for these leases.

10 

NOTE 4 – INTANGIBLE ASSETS

 

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

Intangible Assets with indefinite useful life consist of a Lifeline License granted by the 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 June 30, 2021,March 31, 2022, was $634,251

          
 June 30, 2021  December 31, 2020  March 31, 2022  December 31, 2021 
Customer List $1,135,962  $1,135,962  $1,135,962  $1,135,962 
Software  2,407,001   2,407,001   2,407,001   2,407,001 
ETC License  634,251   634,251   634,251   634,251 
Less: Amortization  (3,141,796)  (2,740,629)  (3,542,963)  (3,542,963)
Net Amortizable Intangibles  1,035,418   1,436,585   634,251   634,251 
Right of Use Assets - net  229,710   80,578   150,920   173,524 
Intangible Assets net $1,265,128  $1,517,163  $785,170  $807,775 

 

Amortization expensesexpense amounted to $0, and $200,583 for the three months ended June 30, 2021,March 31, 2022, and 2020, was $200,583. Amortization expense amounted to $401,167 for the six months ended June 30, 2021, and 2020, respectively.2021. Amortization expense is included as a component of operating expenses in the accompanying statements of operations.

Amortization expense is expected to be as follows:

Intangible Assets - Schedule of Intangible Assets Future Amortization Expense

2021$401,168

Current intangible assets, will beexcept for the Lifeline License, were fully amortized as of December 31, 2021.

 

NOTE 5 – NOTES PAYABLE

 

In June 2020, the Company receivedwas granted a Small Business Administration (“SBA”) Emergency$150,000 Economic Injury Disaster Loan (“EIDL”) infrom the amount of $150,000. SBA. The maturity dateterm of the 30-year noteloan is June 2050.thirty (30 Interest will accrue) years, at aan interest rate of 3.75% per annum. Payments on thisadvanced funds. Installment payments were to begin twelve (12) months following the loan date but have subsequently been deferred by the SBA until June 2022 due to the COVID pandemic.

The Company also received three (3) separate SBA Payroll Protection Loans in the amountsthrough September 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. On March 8, 2021, the Company was informed that the payroll protection loans in the amounts of $101,800 and $20,900 had been forgiven by the SBA. On May 27, 2021, the Company was informed that the payroll protection loan in the amount of $186,300 had been forgiven. All loan proceeds have been recorded as forgiven and were recorded as Other Income in 2020.

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.

On September 30, 2020, IM Telecom entered into a promissory note agreement to repay a Federal Universal Service Fund overpayment in the amount of $67,105. The term of the note is twelve (12) months and interest will accrue at a rate of 12.75% per annum.2022. As of June 30, 2021,March 31, 2022, the balance of this note wasthe loan is $17,308150,000. The Company anticipates that this note will be paid in full by July 31, 2021.

11 

NOTE 6 – CONTINGENCIES AND COMMITMENTS

 

Litigation

 

From time to time, the Company may be subject to legal proceedings and claims which arise in the ordinary course of business. As of June 30, 2021,March 31, 2022, there are no ongoing legal proceedings.

 

11 

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.

 

Tax Audits

In June of 2021, the Company received an audit determination and assessment from the State of Pennsylvania in respect of an audit of sales and use tax liability for the audit period of January 1, 2016, through September 30, 2019. The assessment is in the amount of $111,650, including interest and penalties.penalties calculated on sales made inside and outside Pennsylvania. The Company plans to appealappealed this assessment in August 2021 and strongly maintains, basedat the request of the state, has provided additional information to support its appeal. The Company’s position is that Pennsylvania has no sales tax authority to levy and collect sales tax on previous outcomes with the State ofsales made in states outside Pennsylvania, and that it will be successful on appeal onfor a minimum of 93% of the assessment amount. A potential liability in the amount of $7,000 has been recordedrecorded. The State of Pennsylvania rejected an appeal by the Company.  In response, the Company has engaged representation to further discussions on this matter and maintains the position that Pennsylvania does not have sales tax authority to levy assessments for sales made outside of the state.

Letters of Credit

 

The Company had no outstanding letters of credit as of June 30, 2021.March 31, 2022.

 

NOTE 7 – SEGMENT REPORTING

 

The Company operates within two (2) reportable segments. The Company’s management evaluates performance and allocates resources based on operational needs and results.the profit or loss from operations. Because the Company is a recurring revenue service business with very few physical assets, management does not use total assets by segment to make decisions regarding operations, and therefore, the total assets disclosure by segment has not been included. Previously, the Company reported four (4)

The reportable segments including Hosted Services, Mobile Services, Lifeline ETC and Lifeline VETC. The Company has made the decision to consolidate and align its segment reporting by the typeconsist of service offering and believes this reporting will provide for a more accurate view of its lines of operation. Reportable segments now include Hosted Services and Mobile Services.

 

Hosted Services – This segment includes a suite of hosted CPaaS services within the Apeiron Systems’ cloud platform, including Cloud IVRs, Voicemail, Fax, Call Recording and other services provided with local, toll-free, and international phone numbers. Apeiron also delivers public and private IP network services from its national redundant network backbone including MPLS, Dedicated Internet and LTE Wireless WAN solutions. Additionally, Apeiron’s Cloud Services include Information Data Dips, Software-Defined Wide Area Networking (SD-WAN),SD-WAN and IOTIoT data and device management. These Hosted Services are marketed nationally through Apeiron’s website, its own sales staff, independent sales agents ISOs and SCOs.ISOs.

 

Mobile Services – This segment includes retail and wholesale cellular voice/text/data services and IOTIoT mobile data services fromthrough our subsidiaries Apeiron Systems and IM Telecom. Mobile voice/text/data and IOTIoT mobile data services are supported by a blend of reseller agreements with select national wireless carriers and national wireless wholesalers. A wireless communications service reseller typically does not own the wireless network infrastructure over which services are provided to its customers. Mobile voice/text/data and mobile data solutions are generally sold as traditional post-paid service plans that may include voice/text/data or wireless data only plans. Sometimes equipment is provided, which can include, but is not limited to, phones, tablets, modems, routers and accessories. Also included in our Mobile Services segment is the distribution of cellular voice service and mobile data service by IM Telecom under its Infiniti Mobile brand to low-income American households that qualify for the FCC’s Lifeline voice service program distributed by IM Telecom under its Infinitiand the FCC’s ACP mobile data program. Even though government programs like Lifeline have existed since 1985, these programs, along with newer programs like the ACP program, are subject to change and may have a material impact on our Mobile brand.

Services business if changed, reduced, or eliminated.

 

 

12 

 

 

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

Segment Reporting - Schedule of Segment Reporting Information

  Hosted Services  Mobile Services  Total 
For the six months period ended June 30, 2021            
Revenue $2,545,236  $2,761,475  $5,306,711 
Gross Margin $975,966  $1,372,583  $2,348,549 
Depreciation and amortization $405,045  $22,060  $427,105 
Additions to property and equipment               
Gross Margin %  38.3%  49.7%  44.3%

 

For the three months period ended June 30, 2021            
 Hosted Services  Mobile Services  Total 
For the three months period ended March 31, 2022 
Revenue $1,319,370  $1,594,503  $2,913,873  $1,434,555  $2,793,301  $4,227,856 
Gross Margin $520,030  $917,358  $1,437,388 
Gross Profit $455,314  $1,191,947  $1,647,261 
Depreciation and amortization $207,067  $6,485  $213,552  $3,841  $276  $4,117 
Additions to property and equipment                              
Gross Margin %  39.4%  57.5%  49.3%  31.7%  42.7%  39.0%

 

For the six months period ended June 30, 2020            
Revenue $2,016,861  $2,197,687  $4,214,548 
Gross Margin $731,172  $912,331  $1,643,503 
Depreciation and amortization $428,475  $58,051  $486,526 
Additions to property and equipment               
Gross Margin %  36.3%  41.5%  39.0%

For the three months period ended June 30, 2020            
For the three months period ended March 31, 2021            
Revenue $1,087,424  $1,169,769  $2,257,193  $1,225,866  $1,166,972  $2,392,838 
Gross Margin $384,121  $494,204  $878,325 
Gross Profit $455,936  $455,225  $911,161 
Depreciation and amortization $208,405  $23,192  $231,597  $216,160  $15,576  $231,736 
Additions to property and equipment                              
Gross Margin %  35.3%  42.2%  38.9%  37.2%  39.0%  38.1%

 

NOTE 8 – STOCKHOLDERS’ EQUITY

 

Common Stock

 

The Company has not issued any common stock through June 30, 2021,March 31, 2022, nor for the year ended December 31, 2020; however, one holder of incentive stock options delivered a Notice of Exercise regarding certain granted and vested incentive stock options to the Company on June 29, 2021. See Note 9-Subsequent Events.

 

Stock Compensation

 

The Company offers stock option equity grants to directors and key employees. Options vest in tranches and typically expire in five (5) years. For the sixthree months ended June 30,March 31, 2022, and 2021, and 2020, the Company recorded options expense of $79,058151,759 and $20,51431,344, respectively. The option expense not taken as of June 30, 2021,March 31, 2022, is $43,6391,551,867, with a weighted average term of 3.922.10 years.

Executive Vice President 

B. Todd Murcer, who was elected our Executive Vice President of Finance and Secretary on February 4, 2022, was granted 350,000 incentive stock options as of the effective date of his Employment Agreement at an exercise price of $1.165 per share, vesting on the four (4) year anniversary dates of the grants, at the fair market value of our common stock on the date of grant or January 24, 2022. The stock option valuation asvalue of June 30, 2021,$407,750 was computed using the Black-Scholes-Merton pricing model using an averagea stock price of $0.5591.165, a strike price of $0.5311.165, an expecteda term of five (5) years,-years, volatility of 258.10604.58%, and a risk-freerate-free discount rate of 1.521.39%.

Jeffrey Pearl, an independent Board member, was granted 25,000 quarterly incentive stock options on January 28, 2022, at an exercise price of $1.342, fully vested, which was 110% of the fair market value of our common stock on the date of grant. The stock option value of $25,000 was computed using the Black-Scholes-Merton pricing model using a stock price of $1.220, a strike price of $1.342, a term of 5-years, volatility of 577.44%, and a rate-free discount of 1.61%.

Robert Beaty, an independent Board member, was granted 25,000 quarterly incentive stock options on February 12, 2022, at an exercise price of $1.138, fully vested, which was 110% of the fair market value of our common stock on the date of grant. The stock option value of $25,000 was computed using the Black-Scholes-Merton pricing model using a stock price of $1.035, a strike price of $1.1385, a term of 5-years, volatility of 588.64%, and a rate-free discount of 1.84%.

Jason Welch, who was elected as the President of IM Telecom on February 14, 2022, was granted 350,000 incentive stock options as of the effective date of his Employment Agreement at an exercise price of $1.04 per share, vesting on the four (4) year anniversary dates of the grants, at the fair market value of our common stock on the date of grant or February 14, 2022. The stock option value of $364,000 was computed using the Black-Scholes-Merton pricing model using a stock price of $1.04, a strike price of $1.04, a term of 5-years, volatility of 621.64%, and a rate-free discount of 1.85%.

 

13 

 

 

The following table represents stock option activity as of and for the sixthree months ended June 30, 2021:March 31, 2022:

Stockholders’ Equity - Schedule of Share-Based Compensation, Stock Option Activity

  Number of Shares 

Weighted Average

Exercise Price

 

Weighted Average

Remaining Life

 

Aggregate Intrinsic

Value

         
Options Outstanding – December 31, 2020 3,800,000 $0.21 3.6 $0  
Granted 385,000  0.51 4.8  —  
Exercised 0  0   —    —  
Forfeited 175,000     —    —  
Options Outstanding – June 30, 2021 4,010,000 $0.22 2.7 $0  
           
Exercisable and Vested, June 30, 2021 3,525,000 $0.22 2.0 $0  

 Number of Shares 

Weighted Average

Exercise Price

 

Weighted Average

Remaining Life

 

Aggregate Intrinsic

Value

Options Outstanding – December 31, 20214,260,000 $0.37 2.25 $5,862,938
Granted750,000  1.11 4.85  —  
Exercised—    —   —    —  
Forfeited—    —   —    —  
Options Outstanding – March 31, 20225,010,000 $.48 2.10 $2,121,359
          
Exercisable and Vested, March 31, 20222,202,699 $.27 1.46 $1,396,659

 

NOTE 9 – SUBSEQUENT EVENTS

 

Below are events that have occurred since June 30, 2021:March 31, 2022:

Chief Executive Officer 

Effective October 15, 2019 (though executed October 17, 2019), the Company and Charles L. Schneider, Jr., the then 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 an Amended Incentive Stock Option Agreement, among other agreements, that included a customary “cashless” exercise feature for the 500,000 vested incentive stock options that had been previouslyGrants

Subsequent Event

The Company granted two (2) quarterly director 25,000 share Incentive Stock Options, one to Mr. Schneider, and voiding the remainder of 1,000,000 unvested incentive stock options he had been granted. Effective June 29, 2021, Mr. Schneider exercised 98,116 of these incentive stock options on a cashless basis, and was issued 75,000 shares of our common stock on August 5, 2021. A Lock-Up/Leak-Out Agreement (the “LULO Agreement”) that was also executed and delivered by the Company and Mr. Schneider with the Severance Agreement was waived by the Company for the 75,000 shares received by him, with the LULO Agreement continuing to be effective for any other shares of common stock received by Mr. Schneider under any exercise of his remaining incentive stock options (401,884). The Severance Agreement is Exhibit 10.1 to the Company’s 10-K Annual Report for the year ended December 31, 2020, filed with the SECJeffrey Pearl on April 6, 2021, and which can be assessed by Hyperlink in Part II, Item 6 of this Quarterly Report.

Charles D. Griffin

Effective as of July 6, 2021, the Company entered into a six month Amended Consulting Agreement with Impact Telecom Holdings, Inc., dba SessionIP, to provide certain operational consulting services as requested by the Company. As part of that agreement, the Company granted to the owner and sole provider of these services, Charles D. Griffin, incentive stock options under an Amended Incentive Stock Option Agreement effective as of July 6, 2021, in the amount of 1,100,000 shares,28, 2022, at an exercise price of $0.751.10 per share or the closing public trading price, fully vested; and fair market value of the Company’s common stockone to Robert Beaty on that date. The Amended Incentive Stock Option Agreement is subject to a condition precedent to the effect that if Mr. Griffin and the Company do not enter into an employment agreement wherein Mr. Griffin will join the Company as a full-time employee on or before January 7,May 12, 2022, the Amended Incentive Stock Option Agreement will immediately expire and be null and void. In connection with the granting of these incentive stock options, the Board of Directors of the Company also voted to increase the number of reserved shares for issuance under its Incentive Stock Option plan from 5,000,000 shares to 6,000,000 shares.

The Company also granted a quarterly director 25,000 share Incentive Stock Option to Jeffrey Pearl on July 28, 2021, at an exercise price of $0.8131.012, fully vested. The exercise price wasprices were based upon 110% of the fair market value or closing public trading price of the Company’s common stock on the date of grant.

 

Additional Office Lease

IM Telecom, LLC

As Management has decided to transition back to domestic customer service operations, the Company’s subsidiary, IM Telecom, executed a three (3) year office lease agreement with the Poarch Band of the Creek Nation, commencing June 1, 2022, to support our new national customer service center in Atmore, Alabama.

Debt Financing

On May 18, 2022, the Company entered into a non-binding letter of intent to secure $3,000,000 of debt financing that will be utilized to expand the Company’s Mobile Services customer base.

 

 

14 

 

 

 

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 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 are provided by our wholly-owned subsidiary Apeiron Systems, an international Hosted Services CPaaS provider that designed, built, owns and operates its private core national network, supporting a suite of business communications services all accessible via proprietary Applications Programming Interfaces (“APIs”). Some of Apeiron’s Hosted Services include VoIP, cellular and OTT telephony, SMS/MMS messaging and broadcast services, numbering features, including Cloud IVRs, Voicemail, Fax, Call Recording, and other functions provided with local, toll-free, and international phone numbers. Apeiron also delivers public and private IP network services from its national redundant network backbone including MPLS, Dedicated Internet and LTE Wireless WAN solutions. Apeiron’s Cloud Services include Information Data Dips, Software-Defined Wide Area Networking (“SD-WAN”), and IOT data and device management.

We have expanded Apeiron’s agent sales channel outreach through the retention of additional channel management staff and the release of our enhanced agent sales platform. Apeiron continuescontinue to pursue revenue diversification and the sale of higher margin products.

Our Mobile Services include retail and wholesale cellular voice/text/data services and IOT mobile data services. A wireless communications service reseller typically does not own the wireless network infrastructure over which services are provided to its customers.  Mobile voice/text/data and mobile data solutions are generally sold as traditional post-paid service plans that may include voice/text/data or wireless data only plans. Sometimes equipment is provided, which can include, but is not limited to, phones, tablets, modems, routers and accessories. Also included in our Mobile Services ismarket opportunities for the distribution of cellular voice service to low-income American households that qualify for the FCC’s Lifeline program. Our Lifeline mobileour current products and services are provided bydescribed in our wholly-owned subsidiary, IM Telecom, marketed under its brand name Infiniti Mobile. IM Telecom operates under an FCC approved Compliance PlanPrincipal Products or Services and FCC wireless ETC designation across nine states including California, Georgia, Kentucky, Maryland, Nevada, Oklahoma, South Carolina, Vermont, and Wisconsin. Infiniti Mobile distributes services through its storefronts in Tulsa and Wagoner, Oklahoma, field representatives and through its website. With IM Telecom’s recent approval to expand Lifeline distribution into California, we anticipate California distribution will commence in Q4their Markets” summary on page 8 of 2021.

this Quarterly Report. In addition, we continue to Lifelinepursue expanded market distribution opportunities, development of new products and services, the addition of new lines of business and accretive acquisition opportunities that may enhance or expand our current product and service IM Telecom was approved to participate in the FCC’s Emergency Broadband Benefit (“EBB”) program on April 6, 2021, as part of the federal government’s COVID relief efforts. EBB opened for enrollment on May 12, 2021. While the EBB program remains active, we anticipate an increase in Lifeline/EBB revenue as we to distribute EBB eligible service in the states in which we are approved as an ETC.offerings.

 

Results of Operations

 

Comparison of the quarter ended June 30, 2021,March 31, 2022, to the quarter ended June 30, 2020March 31, 2021

 

For the quarter ended June 30, 2021,March 31, 2022, we had $2,913,873$4,227,856 in revenues from operations compared to the quarter ended June 30, 2020, where we had $2,257,193 in revenue from operations. The cost of revenue$2,392,838 for the quarter ended June 30,March 31, 2021, for a total revenue increase of $1,835,018. This increase in first quarter revenue was $1,476,485, comparedcaused by an increase in both our Hosted Services and Mobile Services segments, with Mobile Services expanding due to $1,378,868the introduction of the ACP program, which also boosted the Lifeline program, adding additional revenues for the distribution of high-speed mobile data service to low-income consumers.

For the quarter ended June 30, 2020. WeMarch 31, 2022, our cost of revenue was $2,580,595 compared to $1,481,677 in the quarter ended March 31, 2021, for a cost of revenue increase of $1,098,918. Our first quarter cost of revenue increase was primarily the result of increased network, handset and sales commission costs related to distributing additional services.

For the quarter ended March 31, 2022, we had a gross profit of $1,437,388$1,647,261 compared to $911,161 in the quarter ended March 31, 2021, for a gross profit increase of $736,100 in the first quarter.

For the quarter ended March 31, 2022, total operating expenses were $1,596,556 compared to $1,141,641 in the quarter ended March 31, 2021, for an increase of $454,915 in the first quarter. This increase was due primarily to increases in payroll and related expenses resulting mostly from the hiring of management level operations positions in both our subsidiaries Apeiron Systems and IM Telecom.

For the quarter ended March 31, 2022, other income (expense) was $(95,154) compared to $(2,242) in the quarter ended March 31, 2021.

For the quarter ended March 31, 2022, we had a net loss of $44,449 compared to a net loss of $232,722 in the quarter ended March 31, 2021. The loss for the quarter ended June 30, 2021,March 31, 2022, was impacted by an acceleration of growth in our Mobile Services segment that increased our customer acquisition cost and $878,325some one-time charges described below.

As part of the Company’s Mobile Service expansion plan, the Company took one-time legal and regulatory charges in the first quarter 2022 of approximately $103,000 to support expansion into additional Mobile Service distribution territories (i.e., states).

Due to the success we are having with growing our Mobile Services subscriber base, Management has chosen, over the next two quarters, to accelerate growth within this segment, primarily influenced by expanded government subsidies and new wireless voice/data services for eligible low-income families. As a result, the Company recognized increases in Mobile Services revenue and direct costs during the quarter ended June 30, 2020.

For quarter ended June 30, 2021, ourending March 31, 2022. Since the Company may not capitalize customer acquisition costs over the average life of a customer, we recognize the full incremental cost of each new Mobile Service customer at the start of service, which is typically recovered within 100 days after activation. During this period of intentional accelerated growth, Management foresees a temporary reduction of gross profit margin was 49.3% comparedmargins as the Company continues to 38.9% foraccelerate the six months ended June 30, 2020.

For the quarters ended June 30, 2021, and 2020, respectively, total operating expenses were $1,056,320 and $970,142, for an increaseexpansion of $86,178. This increase was primarily a result of infrastructure expansion, primarily payroll, professional services and application development costs to support sales channel growth.its Mobile Service customer base.

 

15 

 

 

For the quarter ended June 30, 2021, non-operating expenses were interest expense of $7,514 and other non-operating expenses of $32,469, compared to other income (expected PPP loan forgiveness) of $242,080 and interest expense of $8,214 for the quarter ended June 30, 2020.

For the quarter ended June 30, 2021, we had a net income of $341,085. For the quarter ended June 30, 2020, we had net income of $142,049.

In comparing our Condensed Consolidated Statements of Operations between the three-month periods ended June 30, 2021, and 2020, respectively, the Company continued diversifying and expanding its service offerings. Revenues for both Hosted Services and Mobile Services were up from the quarter ended June 30, 2021, as compared to the quarter ended June 30, 2020. Hosted Services revenue increased by 21.3%, while Mobile Services revenue increased by 36.3%. Gross profit margin overall was 49.3% for the three months ended June 30, 2021, compared to 38.9% for the three months ended June 30, 2020. Hosted Services gross profit margin was 39.4% compared to 35.3% for the three months ended June 30, 2021, and 2020, respectively. Mobile Services gross profit margin was 57.5% compared to 42.2% for the three months ended June 30, 2021, and 2020, respectively.

Comparison of the six months ended June 30, 2021, to the six months ended June 30, 2020

For the six months ended June 30, 2021, we had $5,306,711 in revenues from operations compared to the six months ended June 30, 2020, where we had $4,214,548 in revenue from operations. The cost of revenue for the six months ended June 30, 2021, was $2,958,162 compared to $2,571,045 for the six months ended June 30, 2020. We had a gross profit of $2,348,549 for the six months ended June 30, 2021, and $1,643,503 for the six months ended June 30, 2020.

For the six months ended June 30, 2021, our gross profit margin was 44.3% compared to 39.0% for the six months ended June 30, 2020.

For the six months ended June 30, 2021, and 2020, respectively, total operating expenses were $2,125,317 and $1,925,305, for an increase of $200,012. This increase was primarily a result of infrastructure expansion, primarily payroll, professional services and application development costs to support sales channel growth.

For the six months ended June 30, 2021, non-operating expenses were interest expense of $9,756 and other non-operating expenses of $105,113, compared to other income (expected PPP loan forgiveness & EIDL loan) of $543,449 and interest expense of $18,765 for the six months ended June 30, 2020.

For the six months ended June 30, 2021, we had a net income of $108,363. For the six months ended June 30, 2020, we had net income of $242,882.

In comparing our Condensed Consolidated Statements of Operations between the six-month periods ended June 30, 2021, and 2020, respectively, the Company continued diversifying and expanding its service offerings. Revenues for both Hosted Services and Mobile Services were up for the six months ended June 30, 2021, as compared to the six months ended June 30, 2020. Hosted Services revenue increased by 26.2%, while Mobile Services revenue increased by 25.7%. Gross profit margin was 44.3% overall for the six months ended June 30, 2021, compared to 39.0% for the six months ended June 30, 2020. Hosted Services gross profit margin was 38.3% compared to 36.3% for the six months ended June 30, 2021, and 2020, respectively. Mobile Services gross profit margin was 49.7% compared to 41.5% for the six months ended June 30, 2021, and 2020, respectively.

Liquidity and Capital Resources

 

As of June 30, 2021,March 31, 2022, we had $788,243$1,452,869 in cash and cash equivalents on hand.

 

In comparing liquidity between the six-monththree-month periods ending June 30,March 31, 2022, and March 31, 2021, and June 30, 2020, cash assets increased by 23.7%155.2%. This increase was due largelyprimarily attributable to expanded revenues from the EBB program and increased cash-flow performance.adding more Mobile Services subscribers. Liabilities and total overall debt showed a 25.8% decreasedeclined by 5.1% in the six-monththree-month period ended June 30, 2021,March 31, 2022, when compared to June 30, 2020. Going forward, growthMarch 31, 2021. Growth in new servicesour Mobile Services customer base is expected to provide additional long-term liquidity, forhowever, in the near term, additional operating capital may be required to support a period of expanding Mobile Services growth. Therefore, Management is currently working to secure short term debt financing to support the growth of our business.government subsidized Mobile Services.

 

Overall, theOur current ratio (current assets divided by our current liabilities) increaseddecreased to 1.512.81 as of June 30, 2021,March 31, 2022, compared to December.94 as of March 31, 2020, of .94.2021. Working capital increased 60.5%by 3,151.8%.

 

16 

Cash Flow from Operations

 

During the sixthree months ended June 30, 2021,March 31, 2022, cash flow provided by operating activities was $150,079,$520,084, and for the sixthree months ended June 30, 2020,March 31, 2021, cash flow provided byused in operating activities was $309,862.$114,538.

 

Cash Flows from Investing Activities

 

During the sixthree months ended June 30,March 31, 2022, and 2021, no cash flow was used in or derived from investing activities. For the six months ended June 30, 2020, cash flow used in investing activities was $3,168 for the purchase of assets.

 

Cash Flows from Financing Activities

 

During the sixthree months ended June 30,March 31, 2022, no cash flow was used in financing activities. For the three months ended March 31, 2021, net cash flow used in financing activities was $77,031$31,321, for repayments of notes payable. For the six months ended June 30, 2020, net cash flow provided by financing activities was $138,891, comprised of proceeds from Federal SBA Covid-19 loans $458,900, repayments of revolving lines of credit, ($12,237), repayments of amounts due to a related party, ($51,760), and a one-time dividend paid to former Apeiron shareholders of $(256,012) as part of the acquisition of Apeiron.

 

Going Concern

 

For the sixthree months ended June 30, 2021,March 31, 2022, the Company generated a net incomeloss of $108,363. For$44,449, compared to a net loss for the three months ended June 30,March 31, 2021, net income was $341,085.of $232,722. The Company has sustainedcontinued to sustain itself through the operations of the business, indicated by net cash from operations of $150,079$520,084 for the sixthree months ended June 30, 2021.March 31, 2022. The accumulated deficit as of June 30, 2021,March 31, 2022, is $5,860,126.$5,389,954.

 

The Company has amelioratedcontinued to ameliorate any substantial going concern doubt issues by generating additional cash flow from operations through diversificationin the first quarter of product offerings2022, the year ended 2021 and revenue growththe year ended 2020; however, as the Company has started to increase its Mobile Services customer base in the first quarter of its subsidiaries, Apeiron Systems2022 and IM Telecom. We have continuedfor the foreseeable future, additional operating capital to use additional cash flowmay be required to retire debt while also adding resources to enable further revenue growth. Our working capital continues to improve without the use of additional lines of credit, borrowings or additional cash investments beyond our long term, low interest SBA EIDL loan proceeds from June 20, 2020.

We continue to diversify sources of revenue and increase margins through cost controls and a shift to higher margin product offerings. Prior to acquiring Apeiron Systems and IM Telecom, we derived nearly 100% of our revenue from cellular (voice) resales. With continued aggressive management and sales channel development we anticipate no going concerns.support expanding customer acquisition costs (sales).

 

Off-Balance Sheet Arrangements

 

We had no Off-Balance Sheet arrangements during the six-monththree-month period ended June 30, 2021.March 31, 2022.

 

Critical Accounting Policies

 

Net Income/(Loss)Earnings Per Share

 

We follow ASC Topic 260 to account for the earnings per share. Basic incomeearnings per common share calculations are determined by dividing net income by the weighted average number of shares of common stock outstanding during the period. Diluted incomeearnings per common share calculations are determined by dividing net income available to common stockholders by the weighted average number of common shares and dilutive common share equivalents outstanding. As of June 30,March 31, 2022, and March 31, 2021, and June 30, 2020, there are 2,538,3522,875,000 and 3,400,0003,475,000 respectively, potentially dilutive common shares.

 

16 

Concentrations of Credit Risk

 

Financial instruments, which potentially subject the Company to concentrations of credit risk, consist primarily of receivables, cash and cash equivalents.

 

All cash and cash equivalents are held at high credit financial institutions. These deposits are generally insured under the FDIC’s deposit insurance coverage; however, from time to time, the deposit levels may exceed FDIC coverage levels.

 

The Company has a concentration of risk with respect to trade receivables from customers and other cellular providers. As of June 30, 2021,March 31, 2022, the Company had a significant concentration of receivables (defined as customers whose receivable balances are greater than 10% of total receivables) due from two (2) customers in the amounts of $106,783$802,886, or 85.5% and $447,738,$109,975, or 14.36% and 60.21% of total accounts receivable, respectively.11.7%. It should be noted that the largest customer is the FCC. As of December 31, 2020,2021, the Company had a significant concentration of receivables (defined as customers whose receivable balances are greater than 10% of total receivables) due from two (2) customers in the amounts of $194,509,$783,431, or 52.4%63.9%, and $52,843,$194,647, or 14.2%, respectively.15.9%.

 

17 

Concentration of Major Customer

 

A significant amount of the revenue is derived from contracts with major customers and cellular partners. For the six-month periodthree months ended June 30, 2021,March 31, 2022, the Company had two (2) customers that accounted for $1,774,644$915,837 or 33.4%21.7% and $1,664,735$2,431,569 or 31.37%57.5% of revenue, respectively. For the six-monththree-month period ended June 30, 2020,March 31, 2021, the Company had one (1) customer that accounted for $1,309,330,$830,134, or 31.1%34.7%, of revenue.

 

Effect of Recent Accounting Pronouncements

 

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

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

 

Not required.

 

Item 4. Controls and Procedures.

 

Management’s Quarterly Report on Internal Control Over Financial Reporting

 

We maintain disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act that are designed to ensure that material information relating to us is made known to the officers who certify our financial reports and to other members of senior management and the Board of Directors. These disclosure controls and procedures are designed to ensure that information required to be disclosed in our reports that are filed or submitted under the Exchange Act are recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure. Management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness, as of June 30, 2021,March 31, 2022, of our disclosure controls and procedures. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of June 30, 2021.March 31, 2022.

 

Changes in Internal Control over Financial Reporting

 

There have been no changes in our internal control over financial reporting during the quarter ended June 30, 2021,March 31, 2022, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

 

1817 

 

 

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings

 

None.

 

Item 1A. Risk Factors

 

Not required; however, see Item 1A. Risk Factors, Part I, commencing on page 10,nine (9) of the Company’s 10-K Annual Report for the fiscal year ended December 31, 2020,2021, filed with the SEC on April 6, 2021,14, 2022, 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, 2020:2021:

 

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 effect 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; however, see NoteSee NOTE 8-Stockholders’ Equity and NOTE 9-Subsequent Events, of our financial statementsCondensed Consolidated Financial Statements included in this Quarterly Report.Report respecting the grant of certain additional incentive stock options during and subsequent to the quarter ended March 31, 2022.

 

Item 3. Defaults upon Senior Securities

 

None; not applicable.

 

Item 4. Mine Safety Disclosure

 

Not applicable.

 

Item 5. Other Information 

 

EarlierOn March 28, 2022, the Company’s board of directors consented to extend the exercise period of all vested shares under the Incentive Stock Options granted former employees Nick Metherd and Paul LaPier for an additional ninety (90) days following their respective resignations from the Company, by reason of their providing of continued consulting services to the Company.

Additionally, earlier today, the Company disseminated a press release (Exhibit 99 hereto) regarding the earnings set forth in this Quarterly Report, and this press release in being furnished for the purposes of Section 18 of the Exchange Act and “SEC Regulation FD Disclosure” only.  This press release shall not be deemed to be incorporated by reference into our filings under the Securities Act of the Exchange Act.

 

1918 

 

 

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.
99Earnings Press Release dated August 9, 2021Filed herewith.
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.INS99 Earnings Press Release dated May 23, 2022Filed herewith.
101The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2022, were formatted in Inline XBRL Instance Document(Extensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Operations, (iii) Condensed Consolidated Statements of Stockholders’ Equity, (iv) Condensed Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements. The instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.  
101.SCH104 Cover Page Interactive Data File – the cover page XBRL Taxonomy Extension Schema
101.CALXBRL Taxonomy Extension Calculation Linkbase
101.DEFXBRL Taxonomy Extension Definition Linkbase
101.LABXBRL Taxonomy Extension Label Linkbase
101.PREXBRL Taxonomy Extension Presentation Linkbasetags are embedded within the Inline XBRL.  

 

Exhibits incorporated by reference:

 

Annual Report on Form 10-K for the year ended December 31, 20202021, and filed with the SEC on April 6, 2021.14, 2022.

 

 

 

 

2019 

 

 

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:August 9, 2021May 23, 2022 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:August 9, 2021May 23, 2022 By:/s/ D. Sean McEwen
    D. Sean McEwen
    Chairman President,and CEO and a Director

 

Date:August 9, 2021May 23, 2022 By:/s/ Brian R. Riffle
    Brian R. Riffle
    Chief Financial Officer

 

 

 

 

 

 

 

 

 

 

 

20

 

21