Biggest changeLIQUIDITY AND CAPITAL RESOURCES At December 31, 2023 and 2022, our current assets were $33,366,661 and $27,563,785, respectively, and our current liabilities were $12,705,044 and $23,464,062, respectively, which resulted in a working capital surplus of $20,661,617 and of $4,099,723, respectively.
Biggest changeThe shares will vest at the earlier to occur: - Board Member no longer serves in that capacity for any reason, except for reasons related to cause, - Occurrence of a change in control; and - 4 th anniversary of the effective date (2028) LIQUIDITY AND CAPITAL RESOURCES At December 31, 2024 and 2023, our current assets were $17,870,323 and $33,366,661, respectively, and our current liabilities were 6,059,476 and $12,705,044, respectively, which resulted in a working capital surplus of $11,810,847 and $20,661,617, respectively.
The Company may also engage external advisors to assist us in determining fair value, as appropriate. 21 Impairment of Long-lived Assets including Internal Use Capitalized Software Costs Management evaluates the recoverability of the Company’s identifiable intangible assets and other long-lived assets when events or circumstances indicate a potential impairment exists, in accordance with the provisions of ASC 360-10-35-15 “Impairment or Disposal of Long-Lived Assets.” Events and circumstances considered by the Company in determining whether the carrying value of identifiable intangible assets and other long-lived assets may not be recoverable include but are not limited to significant changes in performance relative to expected operating results; significant changes in the use of the assets; significant negative industry or economic trends; and changes in the Company’s business strategy.
The Company may also engage external advisors to assist us in determining fair value, as appropriate. 26 Impairment of Long-lived Assets including Internal Use Capitalized Software Costs Management evaluates the recoverability of the Company’s identifiable intangible assets and other long-lived assets when events or circumstances indicate a potential impairment exists, in accordance with the provisions of ASC 360-10-35-15 “Impairment or Disposal of Long-Lived Assets.” Events and circumstances considered by the Company in determining whether the carrying value of identifiable intangible assets and other long-lived assets may not be recoverable include but are not limited to significant changes in performance relative to expected operating results; significant changes in the use of the assets; significant negative industry or economic trends; and changes in the Company’s business strategy.
Significant estimates during the years ended December 31, 2023 and 2022, respectively, include, allowance for doubtful accounts and other receivables, inventory reserves and classifications, valuation of loss contingencies, valuation of stock-based compensation, estimated useful lives related to intangible assets, capitalized internal-use software development costs, and property and equipment, implicit interest rate in right-of-use operating leases, uncertain tax positions, and the valuation allowance on deferred tax assets.
Significant estimates during the years ended December 31, 2024 and 2023, respectively, include, allowance for doubtful accounts and other receivables, inventory reserves and classifications, valuation of loss contingencies, valuation of stock-based compensation, estimated useful lives related to intangible assets, capitalized internal-use software development costs, and property and equipment, implicit interest rate in right-of-use operating leases, uncertain tax positions, and the valuation allowance on deferred tax assets.
The following five steps are applied to achieve that core principle: ● Step 1: Identify the contract with the customer. ● Step 2: Identify the performance obligations in the contract. ● Step 3: Determine the transaction price. ● Step 4: Allocate the transaction price to the performance obligations in the contract. ● Step 5: Recognize revenue when, or as, the company satisfies a performance obligation. 22 Stock-Based Compensation The Company accounts for our stock-based compensation under ASC 718 “Compensation – Stock Compensation” using the fair value-based method.
The following five steps are applied to achieve that core principle: ● Step 1: Identify the contract with the customer. ● Step 2: Identify the performance obligations in the contract. ● Step 3: Determine the transaction price. ● Step 4: Allocate the transaction price to the performance obligations in the contract. ● Step 5: Recognize revenue when, or as, the company satisfies a performance obligation. 27 Stock-Based Compensation The Company accounts for our stock-based compensation under ASC 718 “Compensation – Stock Compensation” using the fair value-based method.
Exercise of Warrants The Company issued 43,814 shares of common stock in June 2023 upon an exercise of warrants with an exercise price of $4.73 for $207,240. 18 Non-Vested Shares – Related Parties Chief Financial Officer In 2023, the Company granted common stock to its Chief Financial Officer having a fair value of $3,114,000 ($5.19/share), based upon the quoted closing trading price.
Exercise of Warrants The Company issued 43,814 shares of common stock in June 2023 upon an exercise of warrants with an exercise price of $4.73 for $207,240. 23 Non-Vested Shares – Related Parties Chief Financial Officer In 2023, the Company granted common stock to its Chief Financial Officer having a fair value of $3,114,000 ($5.19/share), based upon the quoted closing trading price.
The subsidized component or ACP is the result of the mobile broadband (internet connectivity) services provided by SurgePhone Wireless and Torch Wireless to low-income consumers and accounts for the majority of our revenue. The Comprehensive Platform Service segment is comprised of Surge Fintech and ECS as previously shown. The Lead Generation is comprised of LogicsIQ as previously shown.
The subsidized component is the result of the mobile broadband (internet connectivity) services provided by SurgePhone Wireless and Torch Wireless to low-income consumers and accounts for the majority of our revenue. The Comprehensive Platform Service segment is comprised of Surge Fintech and ECS as previously shown.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK Not applicable. ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA See Index to Consolidated Financial Statements on page F-1 of this Annual Report.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK Not applicable. ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA See Index to Consolidated Financial Statements on page F-1 of this Annual Report. ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE None. 28
The vesting schedule is as follows: July 1, 2024 66,667 shares August 1, 2024 66,667 shares September 1, 2024 66,667 shares October 1, 2024 66,667 shares November 1, 2024 66,667 shares December 1, 2024 66,665 shares December 31, 2025 200,000 shares For the year ended December 31, 2023, the Company recognized stock compensation expense of $486,242 related to vesting.
In 2024, the Company issued shares based on the following vesting schedule: July 1, 2024 66,667 shares August 1, 2024 66,667 shares September 1, 2024 66,667 shares October 1, 2024 66,667 shares November 1, 2024 66,667 shares December 1, 2024 66,665 shares For the year ended December 31, 2024, the Company recognized stock compensation expense of $486,242 related to vesting.
At December 31, 2023, assets consisted of current assets of $33,366,661, net property and equipment of $361,841, net intangible assets of $2,126,470, goodwill of $1,666,782, equity investment in Centercom of $464,409, note receivable of $176,851, internal use software of $539,424, operating lease right of use asset of $387,869, and deferred income taxes of $2,835,000 compared to current assets of $27,563,785, net property and equipment of $643,373, net intangible assets of $2,779,977, goodwill of $1,666,782, equity investment in Centercom of $354,206, note receivable of $176,851, internal use software of $387,180, and operating lease right of use asset of $431,352.
At December 31, 2024, assets consisted of current assets of $17,870,323, net property and equipment of $591,088, net intangible assets of $1,472,962, goodwill of $3,300,000, note receivable of $176,851, and operating lease right of use asset of $564,781 and at December 31, 2023, assets consisted of current assets of $33,366,661, net property and equipment of $361,841, net intangible assets of $2,126,470, goodwill of $1,666,782, equity investment in Centercom of $464,409, note receivable of $176,851, internal use software of $539,424, operating lease right of use asset of $387,869, and deferred income taxes of $2,835,000.
For the year of 2022, cost of revenue for services primarily consists of data plan expenses ($21,056,000), devices ($35,313,000), marketing and advertising ($17,449,000), and other expenses such as royalties and call-center expenses ($2,312,000). We expect that our cost of revenue will increase or decrease to the extent that our revenue increases and decreases.
For the year 2023, cost of revenue for services primarily consists of data plan expenses ($28,612,000), devices ($28,476,000), marketing and advertising ($23,227,000), and other expenses such as royalties and call-center expenses ($3,604,000). 20 We expect that our cost of revenue will increase or decrease to the extent that our revenue increases and decreases.
The Company recorded this forgiveness as other income in the accompanying consolidated statements of operations. Equity Transactions for the Year Ended December 31, 2023 Stock Issued for Services The Company issued 242,615 shares of common stock for services rendered, having a fair value of $1,290,024 ($4.19 - $9.40/share), based upon the quoted closing trading price.
Equity Transactions for the Year Ended December 31, 2023 Stock Issued for Services The Company issued 242,615 shares of common stock for services rendered, having a fair value of $1,290,024 ($4.19 - $9.40/share), based upon the quoted closing trading price. All of these shares are for arrangements with consultants as called for per their respective agreements.
We report our financial performance based on the following segments: Mobile Virtual Network Operators (MVNO), Comprehensive Platform Service (Top-up) and Lead Generation. The MVNO segment is further broken down into subsidized and non-subsidized components.
COMPARISON OF YEAR ENDED DECEMBER 31, 2024 AND 2023 We measure our performance on a consolidated basis as well as the performance of each segment. We report our financial performance based on the following segments: Mobile Virtual Network Operators (MVNO) and Comprehensive Platform Service (Top-up). The MVNO segment is further broken down into subsidized and non-subsidized components.
Our actual results may differ materially from those anticipated in these forward-looking statements as a result of certain factors, including but not limited to those set forth in “Part I – Item 1A. Risk Factors.” Business Overview We were incorporated in Nevada on August 18, 2006 and a technology and telecommunications company focused on the underbanked and underserved communities.
Our actual results may differ materially from those anticipated in these forward-looking statements as a result of certain factors, including but not limited to those set forth in “Part I – Item 1A.
The uncertainty of the economy and program funding for the ACP program may delay the planned business expansion. 20 Critical Accounting Policies and Estimates Management’s discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements, which were prepared in accordance with U.S. generally accepted accounting principles, or GAAP.
We will only pursue opportunities that we believe are in the best interest of, and on the best terms for, the Company. 25 Critical Accounting Policies and Estimates Management’s discussion and analysis of our financial condition and results of operations is based on our consolidated financial statements, which were prepared in accordance with U.S. generally accepted accounting principles, or GAAP.
The following table sets forth the major sources and uses of cash for the years ended December 31, 2023 and 2022. 2023 2022 Net cash provided by or (used in) operating activities $ 10,287,345 $ 793,272 Net cash used in investing activities (281,304 ) (1,498,582 ) Net cash provided by financing activities (2,419,635 ) 1,457,468 Net change in cash and cash equivalents $ 7,586,406 $ 752,158 As a result of net positive cash provided by operating activities in 2023, the cash increased in 2023 by $7,586,406, compared to an increase of cash increase provided in operations of $793,272 in 2022.
The following table sets forth the major sources and uses of cash for the years ended December 31, 2024 and 2023. 2024 2023 Net cash provided by or (used in) operating activities $ (21,310,603 ) $ 10,287,345 Net cash used in investing activities (3,004,576 ) (281,304 ) Net cash provided by financing activities 22,483,508 (2,419,635 ) Net change in cash and cash equivalents $ (1,831,671 ) $ 7,586,406 Net cash provided used in 2024, was primarily due to the net loss for the year ended December 31, 2024, compared to the net gain for the year ended December 31, 2023.
For the Years Ended December 31, 2023 2022 Cost of Revenue (exclusive of depreciation and amortization): Mobile Virtual Network Operator $ 83,918,968 $ 76,130,286 Comprehensive Platform Services 11,281,722 16,966,332 Lead Generation 6,228,650 14,975,647 Other 70,001 2,517 Total $ 101,499,341 $ 121,544,190 Gross profit margin is calculated as revenue less cost of revenue.
For the Years Ended December 31, 2024 2023 Cost of Revenue (exclusive of depreciation and amortization): Mobile Virtual Network Operator $ 58,410,842 $ 83,918,968 Comprehensive Platform Services 16,779,312 11,281,722 Other Corporate Overhead 15,218 6,298,651 Total $ 75,205,372 $ 101,499,341 Gross profit margin is calculated as revenue less cost of revenue.
Revenues during the years ended December 31, 2023 and 2022 consisted of the following: 2023 2022 Revenue $ 137,141,832 $ 121,544,190 Cost of revenue (exclusive of depreciation and amortization) (101,499,341 ) (108,074,782 ) General and administrative (16,777,107 ) (12,835,623 ) Income (Loss) from operations $ 18,865,384 $ 633,785 15 Revenue increased overall by $15,597,642 (12.8%) from year ended December 31, 2022 to year ended December 31, 2023.
Revenues during the years ended December 31, 2024 and 2023 consisted of the following: 2024 2023 Revenue $ 60,881,173 $ 137,141,832 Cost of revenue (exclusive of depreciation and amortization) (75,205,372 ) (101,499,341 ) General and administrative (27,458,152 ) (16,777,107 ) Income (Loss) from operations $ (41,782,351 ) $ 18,865,384 19 Revenue decreased overall by $76,260,659 (55.6%) from year ended December 31, 2023 to year ended December 31, 2024.
Selling, general and administrative expenses during the years ended December 31, 2023 and 2022 consisted of the following: 2023 2022 Contractors and consultants $ 2,715,605 $ 1,667,016 Professional services 1,949,407 1,204,133 Compensation 6,342,955 4,780,885 Computer and internet 858,041 403,583 Advertising and marketing 152,851 259,393 Bad debt expense (recovery) - (7,767 ) Insurance 1,249,556 1,535,687 Other 2,444,593 2,061,100 Total $ 15,713,008 $ 11,904,030 Selling, general and administrative costs (S, G & A) increased by $3,808,978 (32.0%).
Selling, general and administrative expenses during the years ended December 31, 2024 and 2023 consisted of the following: 2024 2023 Contractors and consultants $ 4,303,580 $ 2,715,605 Professional services 2,110,510 1,949,407 Compensation 14,605,283 6,342,955 Computer and internet 959,222 858,041 Advertising and marketing 109,004 152,851 Insurance 1,096,027 1,249,556 Other 3,109,247 2,444,593 Total $ 26,292,873 $ 15,713,008 Selling, general and administrative costs (S, G & A) increased by $10,579,865 (67.3%).
At December 31, 2023, our total liabilities were $13,521,843 compared to total liabilities of $28,885,253 at December 31, 2022. This $15,363,410 decrease was related to the repayment during 2023 of the installment sales liability of $13,018,184 at December 31, 2022. At December 31, 2023, our total stockholders’ surplus was $28,403,464 as compared to $5,118,253 at December 31, 2022.
At December 31, 2024, our total liabilities were $8,714,392 compared to total liabilities of $13,521,843 at December 31, 2023. This $4,807,451 decrease was related to the accounts payable and debt repayment during 2024. At December 31, 2024, our total stockholders’ surplus was $15,261,613 as compared to $28,403,464 at December 31, 2023.
General and administrative during the years ended December 31, 2023 and 2022 consisted of the following: 2023 2022 Depreciation and amortization $ 1,064,099 $ 931,593 Selling, general and administration 15,713,008 11,904,030 Total $ 16,777,107 $ 12,835,623 The increase in depreciation and amortization costs for 2023 is the result of capitalizing costs associated with software enhancements to our various software platforms in 2023.
For the Years Ended December 31, 2024 2023 Gross Margin: Mobile Virtual Network Operator % (34.4 ) % 29.2 Comprehensive Platform Services 3.7 0.5 Other Corporate Overhead (28.5 ) 12.8 Total % (23.5 ) % 26.0 21 General and administrative during the years ended December 31, 2024 and 2023 consisted of the following: 2024 2023 Depreciation and amortization $ 1,165,279 $ 1,064,099 Selling, general and administration 26,292,873 15,713,008 Total $ 27,458,152 $ 16,777,107 The increase in depreciation and amortization costs for 2024 is the result of capitalizing costs associated with software enhancements to our various software platforms.
For the Years Ended December 31, 2023 2022 Gross Profit (Loss) (exclusive of depreciation and amortization): Mobile Virtual Network Operator $ 34,658,952 $ 12,221,261 Comprehensive Platform Services 59,461 (647,256 ) Lead Generation 955,633 1,785,009 Other (31,555 ) 110,394 Total $ 35,642,491 $ 13,469,408 The Company expects to continue the improvement of gross margin in all segments, assuming the ACP program is fully funded for 2024.
For the Years Ended December 31, 2024 2023 Gross Profit (Loss) (exclusive of depreciation and amortization): Mobile Virtual Network Operator $ (14,960,598 ) $ 34,658,952 Comprehensive Platform Services 639,776 59,461 Other Corporate Overhead (3,377 ) 924,078 Total $ (14,324,199 ) $ 35,642,491 The Company expects to continue the improvement of gross margin in the Comprehensive Platform Service segment during 2025.
The increase in current assets is a result of expansion of the Affordable Connectivity Program, whereby cash increased by $7,586,406. 19 Total assets at December 31, 2023 and 2022 amounted to $41,925,307 and $34,003,506, respectively.
The decrease in current assets is a result of the suspension of the Affordable Connectivity Program, whereby accounts receivable decreased by $6,535,865 and the write-down of the inventory of $6,382,471. 24 Total assets at December 31, 2024 and 2023 amounted to $23,976,005 and $41,925,307, respectively, a decrease of $17,949,302 from 2023 to 2024.
The equity investment in Centercom, an unconsolidated subsidiary of the Company in which we are a minority owner, increased by $110,203 in 2023 compared to a decrease of $89,082 in 2022. During 2022, the Company received a forgiveness on a PPP loan totaling $524,143, of which $518,167 was for principal and $5,976 for accrued interest.
The equity investment in Centercom, an unconsolidated subsidiary of the Company in which we are a minority owner, increased by $33,864 in 2024 compared to an increase of $110,203 in 2023. The Company invested excess cash in various instruments during 2024, resulting in interest, dividends, and gains resulting in an aggregate increase of $355,549, compared to $0 in 2023.
The breakout was as follows: For the Years Ended December 31, 2023 2022 Revenues: Mobile Virtual Network Operator $ 118,577,920 $ 88,351,547 Comprehensive Platform Services 11,341,183 16,319,076 Lead Generation 7,184,283 16,760,656 Other 38,446 112,911 Total $ 137,141,832 $ 121,544,190 Mobile Virtual Network Operators consisting of SurgePhone Wireless and Torch Wireless revenues (as detailed in Notes 2 and 10 of the financial statements) increased by $30,226,373 (34.2%) relating to the additional revenue stream generated by the increase in subscribers to over 260,000 at the end of 2023 from 200,000 at the end of 2022 since ACP started in August of 2021.
The breakout was as follows: For the Years Ended December 31, 2024 2023 Revenues: Mobile Virtual Network Operator $ 43,450,244 $ 118,577,920 Comprehensive Platform Services 17,419,088 11,341,183 Other Corporate Overhead 11,841 7,222,729 Total $ 60,881,173 $ 137,141,832 Mobile Virtual Network Operators consisting of SurgePhone Wireless and Torch Wireless revenues (as detailed in Notes 2 and 10 of the financial statements) decreased by $75,127,676 or (63.4%).
The changes are discussed below: ● Contractors and consultants expense increased by $1,048,589 or 62.9% from $1,667,016 in 2022 to $2,715,605 in 2023. The Company engaged several contractors to overhaul the financial platform to allow for the conversion to a tablet-based transaction at the store level from the outdated VeriFone terminal.
The Company previously engaged several contractors to overhaul the financial platform to allow for the conversion to a tablet-based transaction at the store level from the outdated VeriFone terminal and consultants to provide advisory services specifically in the area of investment relations to identify opportunities to increase our shareholder value, which costs continued in 2024.
Our Comprehensive Platform Services consisting of SurgePays Fintech, ECS Prepaid, LLC, Electronic Check Services, Inc. and Central States Legal Services, Inc. provides ACH banking relationships and a fintech transactions platform that processes thousands of transactions a day independently owned convenience stores. We are aggressively pursuing the underbanked market directly to the consumer and in the stores they shop.
Our Comprehensive Platform Services provides ACH banking relationships and a fintech transactions platform that processes thousands of transactions a day with independently owned convenience stores. Please see the description in Item 1 of this Annual Report for a description of our Mobile Virtual Network Operators and Comprehensive Platform Services.
Cost of Revenue, Gross Profit and Gross Margin For the year of 2023, cost of revenue for services primarily consists of data plan expenses ($28,612,000), devices ($28,476,000), marketing and advertising ($23,227,000), and other expenses such as royalties and call-center expenses ($3,604,000).
Comparison numbers for the lead generation segment are shown in the respective Other Corporate Overhead lines. Cost of Revenue, Gross Profit and Gross Margin For the year 2024, cost of revenue for services primarily consists of data plan expenses ($21,684,451), prepaid retail expenses ($16,779,312), devices ($5,685,656), marketing ($15,632,078), advertising ($4,808,305), and other expenses such as royalties and call-center expenses ($4,233,099).
There was a non-cash component for $576,625 related to the implementation of a stock option plan for all employees except the executives. The overall cash payment to executives increased by less than 10% year over year.
Executive Compensation, incorporated herein. There was a non-cash component for $1,602,997 related to the implementation of a stock option plan for all employees. ● Computer and internet costs increased to $959,222 in 2024 from $858,041 in 2023.