XML 28 R17.htm IDEA: XBRL DOCUMENT
v3.24.3

NOTE 11 – ACQUISITION | 9 Months Ended
--- | ---
Sep. 30, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract] |
NOTE 11 – ACQUISITION | NOTE 11 – ACQUISITION On January 19, 2024, we entered into a Share Purchase Agreement (“Purchase Agreement”) with Yukon River Holdings, Ltd. (“Yukon River”), a corporation formed under the laws of the British Virgin Islands (“Seller”) concerning the contemplated sale by Seller and the purchase by us of 51% of the ordinary shares Seller holds in QXTEL LIMITED (“QXTEL”), a company incorporated in England and Wales. The purchase price (the “Purchase Price”) payable to the Seller for the shares is $5,000,000. Upon the execution of the Purchase Agreement, we agreed to deposit $1,500,000 of the Purchase Price into the trust account of a law firm acting as escrow agent (the “Escrow Agent”) as a nonrefundable deposit to evidence our good faith intention to purchase the shares, which was credited against the Purchase Price. At closing, in addition to the $1,500,000 with the Escrow Agent that formed part of the Purchase Price, we were required to pay $1,500,000 in cash and $2,000,000 to the Seller, either (A) in the form of a promissory note (the “Promissory Note”), or (B) by the delivery of iQSTEL shares to Seller. Seller could decide the form of payment between the Promissory Note or the shares of iQSTEL, and if a Promissory Note was chosen, we agreed to allow Seller the option to exchange the Promissory Note for shares of iQSTEL. On June 27, 2024, we entered into a second amendment to the Purchase Agreement (the “Amendment”) that required us to issue an amended and restated promissory note to the Seller. We had paid down $200,000 of the note, so the amended and restated promissory note was issued in the principal amount of US $1,800,000. The amended and restated promissory note also changed the payment structure, from installment payments of $200,000 for each of the months of May through November ($1,400,000) with a balloon payment of $600,000, to monthly installments of $75,000 plus interest during 2024, and $212,500 plus interest during the first 6 months of 2025. We also revised the Earnout Payment due to the Seller. The Earnout Payment was redefined at $721,035 net income, to be achieved in Q2, Q3 and Q4 of 2024. The $1,000,000 payment that IQSTEL has to pay upon achievement of the Earnout Payment will be paid during the first half of 2025, in monthly installments. During the nine months ended September 30, 2024, the Company repaid $500,000 on the Promissory Note. The acquisition was closed on April 1, 2024. QXTEL has been included in our consolidated results of operations since the acquisition date. The following table summarizes the fair value of the consideration paid by the Company:
|  | April 1,
Fair Value of Consideration: |  | 2024
Cash |  | $ | 3,000,000 |
Promissory note |  |  | 2,000,000 |
Contingent liability |  |  | 1,000,000 |
Total Purchase Price |  | $ | 6,000,000 |
The following table summarizes the preliminary identifiable assets acquired and liabilities assumed upon acquisition of QXTEL and the calculation of goodwill:
Total purchase price |  | $ | 6,000,000 |
Cash |  |  | 769,879 |
Accounts receivable |  |  | 14,946,919 |
Due from related party |  |  | 208,550 |
Other asset |  |  | 214,564 |
Equipment |  |  | 30,963 |
Total identifiable assets |  |  | 16,170,875 |
Accounts payable |  |  | (14,796,505 | )
Other current liabilities |  |  | (403,584 | )
Total liabilities assumed |  |  | (15,200,089 | )
Net assets |  |  | 970,786 |
Non-controlling interest - 49% |  |  | 475,685 |
Total net assets |  |  | 495,101 |
Goodwill |  | $ | 5,504,899 |
Unaudited combined proforma results of operations for the nine months ended September 30, 2024 and 2023 as though the Company acquired QXTEL on January 1, 2023, are set forth below:
|  | Nine Months Ended
|  | September 30,
|  | 2024 |  | 2023
Revenues |  | $ | 212,029,873 |  |  | $ | 156,944,034 |
Cost of revenues |  |  | 205,899,685 |  |  |  | 150,745,335 |
Gross profit |  |  | 6,130,188 |  |  |  | 6,198,699 |
Operating expenses |  |  | 6,773,339 |  |  |  | 5,747,451 |
Operating loss |  |  | (643,151 | ) |  |  | 451,248 |
Other income (expense) |  |  | (2,646,275 | ) |  |  | 224,938 |
Income tax |  |  | (134,880 | ) |  |  | (203,975 | )
Net income (loss) |  | $ | (3,424,306 | ) |  | $ | 472,211 |

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for business combinations, including leverage buyout transactions (as applicable), and divestitures. This may include a description of a business combination or divestiture (or series of individually immaterial business combinations or divestitures) completed during the period, including background, timing, and assets and liabilities recognized and reclassified or sold. This element does not include fixed asset sales and plant closings. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/805/tableOfContent Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/205-20/tableOfContent + Details
Name: | us-gaap_MergersAcquisitionsAndDispositionsDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration