NIXXY, INC. 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒	QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended: March 31, 2025

☐	TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________ to _________

Commission file number: 001-40563

NIXXY, INC.

(Exact name of registrant as specified in its charter)

Nevada		90-1505893
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

123 Farmington Avenue, Suite 252 Bristol, CT		06010
(Address of principal executive offices)		(Zip Code)

Issuer’s telephone number (855) 931-1500

___________________________

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock

Common Stock Purchase Warrants

NIXX

NIXXW

The Nasdaq Stock Market LLC

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 ☒ No ☐

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 ☒ No ☐

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 the 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	☐	Accelerated filer	☐
Non-accelerated Filer	☒	Smaller reporting company	☒
		Emerging growth company	☒

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. ☒

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒

As of May 13, 2025, the number of shares of the registrant’s common stock outstanding was 19,164,796.

TABLE OF CONTENTS

		Page
		number

Part I - Financial Information
Item 1.	Condensed Consolidated Financial Statements	3
	Condensed Consolidated Balance Sheets as of March 31, 2025 (unaudited) and December 31, 2024	3
	Condensed Consolidated Statements of Operations for the three months ended March 31, 2025 and 2024 (Unaudited)	4
	Condensed Consolidated Statements of Changes in Stockholders’ Equity for the three months ended March 31, 2025 and 2024 (Unaudited)	5
	Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2025 and 2024 (Unaudited)	6
	Notes to Unaudited Condensed Consolidated Financial Statements	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	37
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	46
Item 4.	Controls and Procedures	46

Part II - Other Information
Item 1.	Legal Proceedings	47
Item 1A.	Risk Factors	47
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	48
Item 3.	Defaults Upon Senior Securities	48
Item 4.	Mine Safety Disclosures	48
Item 5.	Other Information	48
Item 6.	Exhibits	48

PART I: FINANCIAL INFORMATION

Item 1. Financial Statements

Nixxy, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets


	March 31,			December 31,
	2025			2024
	(Unaudited)
ASSETS
Current assets:
Cash	$	294,166		$	2,532,990
Accounts receivable, net of allowance for doubtful accounts of $841,591 and $863,747, respectively		1,311,359			32,205
Prepaid expenses and other current assets		80,171			459,292
Investment in Marketable Securities		144,084			142,275
Total current assets		1,829,780			3,166,762

Property and equipment, net of accumulated depreciation of $71,928 and $66,387, respectively		3,159			8,700
Intangible assets, net		7,534,015			1,376,485
Goodwill		2,405,341			2,405,341
Total assets	$	11,772,295		$	6,957,288
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	2,481,026		$	1,141,978
Accrued expenses		773,691			771,399
Accrued compensation		124,939			122,995
Accrued interest		291,545			253,711
Other liabilities		17,333			17,333
Contingent consideration		440,620			–
Loans payable - current portion, net of discount		1,198,617			1,198,617
Refundable deposit on preferred stock purchase		285,000			285,000
Warrant liability		498,126			490,541
Contract liability		96,530			95,396
Total current liabilities		6,207,427			4,376,970

Total liabilities		6,207,427			4,376,970
Commitments and contingencies (Note 9)		–			–
Stockholders’ Equity
Preferred stock, Series D, $0.0001 par value; 2,000,000 shares authorized; 0 shares issued and outstanding as of March 31, 2025, and December 31, 2024, respectively		–			–
Preferred stock, Series E, $0.0001 par value; 775,000 shares authorized; 0 shares issued and outstanding as of March 31, 2025, and December 31, 2024, respectively		–			–
Preferred stock, Series F, $0.0001 par value; 200,000 shares authorized; 0 shares issued and outstanding as of March 31, 2025, and December 31, 2024, respectively		–			–
Common stock, $0.0001 par value; 200,000,000 shares authorized; 18,259,795 and 15,086,476 shares issued and outstanding as of March 31, 2025, and December 31, 2024, respectively		1,827			1,509
Common Stock to be issued, 657,458 and 506,625 shares as of March 31, 2025, and December 31, 2024, respectively		65			49
Additional paid-in capital		108,926,516			101,591,471
Accumulated deficit		(103,571,469	)		(99,012,711	)
Total Nixxy stockholders’ equity		5,356,939			2,580,318
Noncontrolling interest		207,929			–
Total stockholders’ equity		5,564,868			2,580,318
Total liabilities and stockholders’ equity	$	11,772,295		$	6,957,288

The accompanying unaudited notes are an integral part of these unaudited condensed consolidated financial statements.

Nixxy, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

For the Three Months ended March 31, 2025 and 2024

(Unaudited)


	Three Months			Three Months
	Ended			Ended
	March 31,			March 31,
	2025			2024
REVENUE
Revenue	$	1,396,898		$	222,557

OPERATING EXPENSES
Cost of revenue (exclusive of amortization shown separately below)		1,261,487			3,029
Sales and marketing		694,486			52,746
Product development		17,984			11,937
Amortization of intangibles		272,315			314,410
General and administrative		3,926,896			893,740
Total operating expenses		6,173,168			1,275,862

LOSS FROM OPERATIONS		(4,776,270	)		(1,053,305	)

OTHER INCOME (EXPENSES)
Interest expense		(37,834	)		(365,853	)
Gain on assets sale		–			100,000
Gain (loss) on change in fair value of marketable securities		1,809			(108,512	)
Gain on debt extinguishment, net		–			579,977
Other income		–			5,170
Change in fair value of derivative liability		113,333			–
Change in fair value of contingent consideration		164,384			–
Change in fair value of warrant liability		(7,585	)		64,096
Total other income, net		234,107			274,878

Loss before income taxes		(4,542,163	)		(778,427	)
Provision for income taxes		–			–
NET LOSS		(4,542,163	)		(778,427	)

Net income attributable to noncontrolling interests		(16,595	)		–
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS	$	(4,558,758	)	$	(778,427	)

NET LOSS PER COMMON SHARE - BASIC AND DILUTED	$	(0.30	)	$	(0.40	)
WEIGHTED AVERAGE COMMON SHARES - BASIC AND DILUTED		15,412,809			1,947,492

The accompanying unaudited notes are an integral part of these unaudited condensed consolidated financial statements.

Nixxy, Inc. and Subsidiaries

Condensed Consolidated Statement of Changes in Stockholders’ Equity

For The Three Months Ended March 31, 2025, and 2024

(Unaudited)


	Preferred Stock Series E				Common stock				Common stock to be issued						Additional Paid in		Accumulated				Equity Attributable to Noncontrolling	Total Stockholders’
	Shares		Amount		Shares		Amount		Shares			Amount			Capital		Deficit				Interests	Equity
Balance as of December 31, 2024		–	$	–		15,086,476	$	1,509		506,625		$	49		$	101,591,471	$	(99,012,711	)	$	–	$	2,580,318
Stock based compensation - Options		–		–		–		–		–			–			11,220		–			–		11,220
Stock based compensation - Stock		–		–		–		–		480,833			49			2,149,269		–			54,667		2,203,985
Issuance of common stock upon settlement of debt		–		–		300,000		30		(300,000	)		(30	)		–		–			–		–
Issuance of common stock for services		–		–		30,000		3		(30,000	)		(3	)		–		–			–		–
Issuance of common stock for intangible assets		–		–		2,843,319		285		–			–			5,174,556		–			136,667		5,311,508
Net Loss		–		–		–		–		–			–			–		(4,558,758	)		16,595		(4,542,163	)
Balance as of March 31, 2025		–	$	–		18,259,795	$	1,827		657,458		$	65		$	108,926,516	$	(103,571,469	)	$	207,929	$	5,564,868

	Preferred Stock Series E						Common stock				Common stock to be issued				Additional Paid in		Accumulated			Total Stockholders’
	Shares			Amount			Shares		Amount		Shares		Amount		Capital		Deficit			Equity
Balance as of December 31, 2023		86,000		$	9			1,433,903	$	143		–	$	–	$	77,348,939	$	(76,419,083	)	$	930,008
Stock based compensation - Options		–			–			–		–		–		–		44,247		–			44,247
Common stock issued for services		–			–			180,000		18		–		–		255,582		–			255,600
Conversion of Preferred stock, Series E to Common stock		(86,000	)		(9	)		28,667		3		–		–		6		–			–
Common stock issued in connection with purchase of intangible assets		–			–			392,155		39		–		–		647,016		–			647,055
Warrants issued in connection with purchase of intangible assets		–			–			–		–		–		–		480,358		–			480,358
Issuance of common stock upon conversion of promissory note		–			–			168,414		17		–		–		273,656		–			273,673
Issuance of common stock upon conversion of promissory notes		–			–			286,001		29		–		–		523,351		–			523,380
Common stock issued upon exercise of warrants		–			–			213,186		21		–		–		592,036		–			592,057
Net loss		–			–			–		–		–		–		–		(778,427	)		(778,427	)
Balance as of March 31, 2024		–		$	–			2,702,326	$	270		–	$	–	$	80,165,191	$	(77,197,510	)	$	2,967,951

The accompanying unaudited notes are an integral part of these unaudited condensed consolidated financial statements.

Nixxy, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

For the Three Months ended March 31, 2025 and 2024

(Unaudited)


	Three Months Ended
	March 31,			March 31,
	2025			2024
Cash Flows From Operating Activities
Net loss	$	(4,542,163	)	$	(778,427	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization expense		277,856			320,667
Credit loss (recovery) expense		3,970			(48,908	)
Gain on debt settlement		–			(579,977	)
Equity based compensation expense		2,215,205			299,847
Change in fair value of warrant liability		7,585			(64,096	)
Change in fair value of contingent consideration		(164,384	)		–
Change in fair value of derivative liability		(113,333	)		–
(Gain) or loss on change in fair value of marketable securities		(1,809	)		108,512
Gain on assets sale		–			(100,000	)
Amortization of debt discount and debt costs		–			177,072
Changes in assets and liabilities:
Decrease (increase) in accounts receivable		(1,283,124	)		392,193
Increase in prepaid expenses and other current assets		379,121			29,950
Increase (decrease) in accounts payable and accrued liabilities		1,381,118			(399,272	)
(Decrease) increase in deferred revenue		1,134			(27,359	)
Net cash (used) in operating activities		(1,838,824	)		(669,798	)

Cash Flows From Investing Activities:
Purchase of intangible assets		(400,000	)		–
Proceeds from sale of assets		–			100,000
Net cash (used) in provided by investing activities		(400,000	)		100,000

Cash Flows From Financing Activities:
Payments of promissory notes		–			(592,057	)
Repayments of notes		–			(129,000	)
Gross proceeds from exercise of warrants		–			592,057
Net cash used in financing activities		–			(129,000	)

Net decrease in cash		(2,238,824	)		(698,798	)
Cash, beginning of period		2,532,990			1,008,408

Cash, end of period	$	294,166		$	309,610

Supplemental disclosures of cash flow information:
Cash paid during the period for interest	$	–		$	53,941
Cash paid during the period for income taxes	$	–		$	–

Supplemental schedule of non-cash investing and financing activities:
Issuance of common stock upon purchase of intangible assets	$	5,311,508		$	647,055
Contingent consideration recorded as intangible asset	$	605,004		$	–
Issuance of common stock issued upon conversion of promissory notes	$	–		$	523,380
Warrants issued in connection with purchase of intangible assets	$	–		$	480,358
Issuance of common stock issued upon conversion of note payable	$	–		$	273,673
Issuance of common stock from conversion of Preferred stock, Series E	$	–		$	9

The accompanying unaudited notes are an integral part of these unaudited condensed consolidated financial statements.

Nixxy, Inc. and Subsidiaries

Notes to unaudited Condensed Consolidated Statements

March 31, 2025

NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

General

Nixxy, Inc., a Nevada corporation (the “Company”), is a holding company based in New York, New York. The Company has eight subsidiaries, Recruiter.com, Inc., Recruiter.com Recruiting Solutions LLC (“Recruiting Solutions”), Recruiter.com Consulting, LLC, VocaWorks, Inc. (“VocaWorks”), Recruiter.com Scouted Inc. (“Scouted”), Recruiter.com Upsider Inc. (“Upsider”), Recruiter.com OneWire Inc. (“OneWire”), and Auralink AI, Inc (“Auralink”).

On September 27, 2024, the Company filed with the Secretary of the State of Nevada a Certificate of Amendment to the Articles of Incorporation to change the legal name of the Company from Recruiter.com Group, Inc. to Nixxy, Inc. The Company and its subsidiaries as a consolidated group is hereinafter referred to as the “Company,” “we”, “us” or “our”.

On July 25, 2023, the Company acquired a shell company, Atlantic Energy Solutions, Inc. (“AESO”), which is a dormant entity quoted on OTC Pink Markets under the symbol AESO, in which the Company acquired a controlling and majority equity interest through purchasing 1,000,000 preferred convertible shares providing voting control of Atlantic Energy Solutions, Inc. for $80,000. The transaction was accounted for as a recapitalization due to the intent of the company to spin out the shell to the shareholders of Recruiter.com Group, Inc. and continue certain operations of Recruiter.com, Inc. in AESO.

To prepare and effectuate the spin out of Atlantic Energy Solutions, Inc. (currently being renamed CognoGroup), on February 13, 2024, the Board of Directors of the Company authorized certain corporate actions, including the transfer of assets and liabilities between subsidiaries of the Company, the renaming of Recruiter.com Recruiting Solutions, LLC to CognoGroup, LLC, and the reorganization of Recruiter.com Recruiting Solutions, LLC to a subsidiary of Atlantic Energy Solutions, Inc. Additionally, the Board of Directors authorized that management may take such steps necessary to change the name of Recruiter.com Group, Inc. to reflect its purpose and a corresponding change to the Company’s stock symbol.

On February 23, 2024, the Company entered into a certain Technology License and Commercialization Agreement with GoLogiq, Inc. that supersedes and replaces in its entirety the GOLQ Agreement, as amended by the August 29, 2023, Amendment and the August 18, 2023 Amendment. Under the GOLQ Licensing Agreement, GOLQ granted the Company a worldwide, exclusive license (the “GOLQ License”) to the Company to develop its fintech technology (the “GOLQ Technology”) and sell products derived thereof, including its Createapp, Paylogiq, Gologiq, and Radix AI technology and products (the “Licensed Products”), for a term of 10 years, with automatic two (2) year renewals as further described therein (the “Term”). In exchange with such license, the Company issued to GOLQ such number of shares of Company common stock that represents 19.99% of the number of issued and outstanding shares of the Company common stock on the business day prior to the effective date or 392,155 shares (see Note 5). Following the issuance of the Shares, GOLQ owned 16.66% of the issued and outstanding shares of the Company common stock. In addition, the Company shall pay to GOLQ a royalty of eight percent (8%) of net sales of Licensed Products, as defined therein, during the Term. Further, GOLQ grants to the Company the option to purchase the GOLQ Technology and the Licensed Products for a purchase price of $400,000 for the duration of the Term, subject to shareholder approval if required under applicable laws and regulations at the time of notice of exercise.

On March 28, 2024, the Company and GOLQ entered into an Amendment to Technology License and Commercialization Agreement (the “Amendment”). Under the Amendment, the Company and GOLQ agreed to and added Section 3.3 to further detail technical assistance from GOLQ to the Company. In addition, Section 5.1 was amended such that the royalty was lowered from eight percent (8%) to five percent (5%) for which the Company granted to GOLQ a warrant to purchase two hundred ninety-two thousand (292,000) shares of Company Common Stock (the “Warrant”) for a price equal to $0.01 per share (the “Exercise Price”). The Warrant may be exercised at any time commencing upon the date that is six (6) months from the Effective Date and terminating at 5:00 P.M., EST, on the three (3) year anniversary of the Effective Date, unless the closing sale price for the common stock of the Company has closed at or above $5.00 for ten consecutive trading days. Further, the Amendment contains a blocker provision that limits shares issuable under the Warrant such that the shares beneficially owned by GOLQ does not exceed 9.99% of the total number of issued and outstanding shares of the Company’s Common Stock (including for such purpose the shares of Common Stock issuable upon such exercise). These GOLQ Warrants were valued at $480,358 and together with the common shares issued to GOLQ, discussed in Note 8, were treated as consideration for the licenses purchased from GOLQ (see Note 5).

On August 16, 2023, the Company entered into an Asset Purchase Agreement (the “Job Mobz Purchase Agreement”) with Job Mobz Inc., a California corporation (“Job Mobz”). Upon the terms and subject to the conditions of the Job Mobz Purchase Agreement, the Company has agreed to sell and assign its right, title, and interest in the domain name and the assets generally used to operate the business associated therewith to Job Mobz for an aggregate purchase price of approximately $1,800,000, subject to certain adjustments. The Company entered into a number of amendments to the August 16, 2023, Asset Purchase Agreement with Job Mobz, resulting in the extension of the closing date to September 2, 2024. Furthermore, in 2024 the Company received a non-refundable payment of $100,000 from Job Mobz during the quarter ended March 31, 2024, that has been recorded as a gain on assets sale within the consolidated statements of operations. On April 9, 2024, the Company received $150,000 as the second part of the non-refundable payment from Job Mobz. On July 29, 2024, the Company received $150,000 as the third part of the non-refundable payment, and on September 16, 2024, the Company received the fourth and final payment of $1,393,430. Total consideration amounting to approximately $1.8 million. The payments were credited towards and count against the cash portion of the Purchase Price from the original Asset Purchase Agreement.

Although the approval of the Job Mobz Agreement and the transactions contemplated therein were not required to be approved by the shareholders of the Company pursuant to the Nevada Revised Statutes, the rules and regulation of Nasdaq or the Company’s bylaws, the Company previously agreed, pursuant to the terms of the Job Mobz Agreement to seek stockholder approval of the transactions contemplated thereby, and included such proposal in its Proxy Statement filed with the Commission on September 15, 2023, and amended on November 8, 2023, November 24, 2023, December 8, 2023, and December 11, 2023. On February 13, 2024, the Company obtained the consent of Job Mobz to proceed with the transactions contemplated by the Job Mobz Agreement without obtaining such shareholder approval. The transaction closed in September 2024, as noted above.

The Company helps businesses accelerate and streamline their recruiting and hiring processes by providing on-demand recruiting software and services. The Company leverages its expert network of recruiters to place recruiters on a project basis. During the first, second, and third quarters of 2024, the Company primarily focused on completing strategic transactions with Job Mobz and GoLogiq.

Through the Company’s Recruiting Solutions division, the Company also provides consulting, staffing, and full-time placement services to employers, leveraging our platform and rounding out our services. During 2024, the Company operated primarily in its Marketplace Solutions line of business, which consists primarily of job board and recruitment advertising activities through its Mediabistro website, located at https://www.mediabistro.com.

On February 20, 2025, the Company acquired AI and software intellectual property from Savitr Tech OU. The intellectual property allows the Company to be in the telecommunication space. The Company will be providing routing and delivery of voice and SMS texting services across international borders. In exchange for the purchase of intellectual properties, the Company paid cash consideration of $300,000 and shall pay to the Seller (i) 4.9% of the total issued and outstanding common shares of the Company, upon the exemption contained in Section 4(a)(2) of the Securities Act of 1933, as amended, upon the achievement of a minimum of $250,000 in revenue generated by the said property (See Note 5). In the month of March 2025, the Company generated $1.3 million in telecommunication revenue.

On March 3, 2025, AESO, and Wizco Group, Inc entered into an asset purchase agreement. As consideration for the Acquisition, AESO is obligated to issue 16,666,667 shares of its common stock, par value $0.0001 per share (“Common Stock”), to Wizco’s stockholders, subject to downside protection provisions as set forth in the agreement. Additionally, AESO is required to issue 10,000,000 shares of Common Stock to each of the two founders of Wizco pursuant to an advisory services agreement (See Note 5). The Common Stock to be issued as Advisory Fees will be subject to a structured vesting schedule, whereby 3,333,333 shares of Common Stock vest immediately upon issuance, and the remaining 6,666,667 shares of Common Stock will vest in four equal quarterly installments over the subsequent 12 months.

On March 28, 2025, the Company entered and closed that certain Asset Purchase Agreement (the “Aqua APA” or the “Agreement”) with Aqua Software Technologies Inc., a private Canadian corporation (“Aqua Software Technologies”), pursuant to which Nixxy agreed to acquire certain assets related to billing and AI systems, including associated intellectual property (the “Acquisition”). As consideration for the Acquisition, Nixxy agreed to pay Aqua Software Technologies $3,800,000, payable in restricted common shares of the Company. Each share is priced at $1.82, based on the closing price of Nixxy’s shares on NASDAQ as of March 28, 2025, resulting in a total of 2,087,912 restricted common shares. In addition, Nixxy agreed to pay $50,000 in cash within two business days of the closing date, and a further $50,000 in cash within 30 days of the closing date (See Note 5).

Principles of Consolidation and Basis of Presentation

The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the applicable rules and regulations of the Securities and Exchange Commission (the “SEC”) regarding interim financial reporting. Certain information and note disclosures normally included in the financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations. We believe that the disclosures contained in these condensed financial statements are adequate to make the information presented herein not misleading. These condensed financial statements should be read in conjunction with the financial statements contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC. In the opinion of management, the accompanying condensed financial statements contain all adjustments, including normal recurring adjustments, necessary to present fairly the Company’s financial position as of March 31, 2025, and the results of its operations and its cash flows for the three ended March 31, 2025 and 2024. The balance sheet as of December 31, 2024, is derived from the Company’s audited financial statements. The results of operations for the three months ended March 31, 2025, are not necessarily indicative of the results of operations to be expected for the full fiscal year ending December 31, 2025.

The condensed consolidated financial statements include the accounts of Nixxy Inc. and its wholly owned subsidiaries. All intercompany transactions and balances have been eliminated in consolidation.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States (“GAAP”) 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. Actual results and outcomes may differ from management’s estimates and assumptions. Included in these estimates are assumptions used to estimate collection of accounts receivable, fair value of marketable securities, fair value of assets acquired in asset acquisitions and the estimated useful life of assets acquired, fair value of warrant liabilities, fair value of securities issued in asset acquisitions, fair value of intangible assets and goodwill, fair value of capitalized software, fair value of non-monetary transactions, deferred income tax asset valuation allowances, and valuation of stock-based compensation expense.

Cash and Cash Equivalents

The Company considers all short-term highly liquid investments with a remaining maturity at the date of purchase of three months or less to be cash equivalents. Cash and cash equivalents are maintained at financial institutions, and, at times, balances may exceed federally insured limits. The Company has not experienced any losses related to these balances as of March 31, 2025. As of March 31, 2025, and December 31, 2024, the Company had $2,637 and $2,260,710 in excess of the FDIC limit, respectively. The Company has no cash equivalents as of March 31, 2025.

Revenue Recognition

The Company recognizes revenue in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 606, “Revenue from Contracts with Customers” (“ASC 606”). Revenues are recognized when control is transferred to customers in amounts that reflect the consideration the Company expects to be entitled to receive in exchange for those goods. Revenue recognition is evaluated through the following five steps: (i) identification of the contract, or contracts, with a customer; (ii) identification of the performance obligations in the contract; (iii) determination of the transaction price; (iv) allocation of the transaction price to the performance obligations in the contract; and (v) recognition of revenue when or as a performance obligation is satisfied. We generate revenue from the following activities:

Auralink: In 2025, the Company, through its Auralink AI subsidiary, refocused operations on telecommunications by leveraging newly acquired intellectual property and technology from Savitr. Auralink operates a cloud-based communications platform that provides routing, billing, and management services for high-volume SMS and Voice-over-IP (VoiceIP) communications. The telecommunications portfolio includes voice and messaging interconnect services, operator software, and wholesale voice services, including Turnkey Outsourced Switching (TKOS). Auralink generates revenue from providing messaging and voice termination services, primarily under bilateral carrier agreements. These agreements govern both sending and receiving communications traffic and are based on contractual “Rate Decks” which define per-message or per-minute pricing by destination and time of delivery.

Auralink generates revenue from the delivery of messaging and voice termination services. These services are provided under bilateral agreements with telecommunications partners, which establish pricing per destination and time of delivery through contractual rate decks. Depending on the specific route and agreement, Auralink may act as both a supplier (terminating traffic) and a customer (originating traffic). While traffic settlements under these agreements may occur on a net basis for operational efficiency, each component of traffic is governed by distinct pricing and service-level obligations. The Company exercises control over the delivery of these services and assumes the associated performance obligations, including routing decisions, delivery quality, and pricing. As such, and in accordance with ASC Topic 606, Revenue from Contracts with Customers, Auralink recognizes gross revenue for these services at the point in time when control is transferred to the customer, typically when a voice call is successfully terminated, or a message is delivered.

·	Marketplace: Our “Marketplace” category comprises services for businesses and individuals that leverage our online presence. For businesses, this includes sponsorship of digital newsletters, online content promotion, social media distribution, banner advertising, and other branded electronic communications, such as in our quarterly digital publication on recruiting trends and issues. We earn revenue as we complete agreed upon marketing related deliverables and milestones using pricing and terms set by mutual agreement with the customer. In some cases, we earn a percent of revenue a business receives from attracting new clients by advertising on our online platform. Businesses can also pay us to post job openings on our proprietary job boards to promote open job positions they are trying to fill. In addition to its work with direct clients, we categorize all online advertising and affiliate marketing revenue as Marketplace. For individuals, Marketplace includes services to assist with career development and advancement, including a resume distribution service which involves promoting these job seekers’ profiles and resumes to assist with their procuring employment, and upskilling and training. Our resume distribution service allows a job seeker to upload his/her resume to our database, which we then distribute to our network of recruiters on the Platform. We earn revenue from a one-time flat fee for this service. We also offer a recruiter certification program which encompasses our recruitment related training content, which we make accessible through our online learning management system. Customers of the recruiter certification program use a self-managed system to navigate through a digital course of study. Upon completion of the program, we issue a certificate of completion and make available a digital badge to certify their achievement for display on their online recruiter profile on the Platform. Additionally, we partner with Careerdash, a high-quality training company, to provide Recruiter.com Academy, an immersive training experience for career changers.

·	Consulting and Staffing: Consists of providing consulting and staffing personnel services to employers to satisfy their demand for long- and short-term consulting and temporary employee needs. We generate revenue by first referring qualified personnel for the employer’s specific talent needs, then placing such personnel with the employer, but with our providers acting as the employer of record for us, and finally, billing the employer for the time and work of our placed personnel on an ongoing basis. Our process for finding candidates for consulting and staffing engagements largely mirrors our process for full-time placement hiring. This process includes employers informing us of open consulting and temporary staffing opportunities and projects, sourcing qualified candidates through the Platform and other similar means, and, finally, the employer selecting our candidates for placement after a process of review and selection. We bill these employer clients for our placed candidates’ ongoing work at an agreed-upon, time-based rate, typically on a weekly schedule of invoicing.

Revenues as presented on the consolidated statements of operations represent services rendered to customers less sales adjustments and allowances.

Marketplace advertising revenues are recognized on a gross basis when the advertising is placed and displayed or when lead generation activities and online publications are completed, which is the point at which the performance obligations are satisfied. Payments for marketing and publishing are typically due within 30 days of completion of services. Job posting revenue is recognized at the end of the period the job is posted. Marketplace career services revenues are recognized on a gross basis upon distribution of resumes or completion of training courses, which is the point at which the performance obligations are satisfied. Payments for career services are typically due upon distribution or completion of services.

Consulting and Staffing Services revenues represent services rendered to customers less sales adjustments and allowances. Reimbursements, including those related to travel and out-of-pocket expenses, are also included in the net service revenues and equivalent amounts of reimbursable expenses are included in costs of revenue. We record substantially all revenue on a gross basis as a principal versus on a net basis as an agent in the presentation of this line of revenues and expenses. We have concluded that gross reporting is appropriate because we have the task of identifying and hiring qualified employees, and our discretion to select the employees and establish their compensation and duties causes us to bear the risk for services that are not fully paid for by customers. Consulting and staffing revenues are recognized when the services are rendered by the temporary employees. We assume the risk of the acceptability of the employees to customers. Payments for consulting and staffing services are typically due within 90 days of completion of services.

Auralink’s primary performance obligations consist of SMS and VoiceIP transmission services. Each message or call is a distinct transaction, and revenue is recognized at the point in time when delivery is confirmed by the recipient carrier’s platform. These services are priced using dynamic Rate Decks, which vary by destination and time. The transaction price is allocated to each message or call based on its standalone selling price as reflected in the applicable Rate Deck. Auralink acts as principal in these transactions, as it controls the routing infrastructure, sets pricing, assumes delivery risk, and bears responsibility for service quality. Accordingly, revenue is recognized on a gross basis.

Contracts typically span one year and include early termination provisions. Settlements with counterparties are usually conducted on a net basis using reconciled call detail records.

Contract liabilities result from transactions in which we have been paid for services by customers, but for which all revenue recognition criteria have not yet been met. Once all revenue recognition criteria have been met, the contract liabilities are recognized.

Sales tax collected is recorded on a net basis and is excluded from revenue.

Contract Assets

The Company does not have any contract assets. All trade receivables on the Company’s consolidated balance sheet are from contracts with customers.

Contract Costs

Costs incurred to obtain a contract are capitalized unless they are short term in nature. As a practical matter, costs to obtain a contract that are short term in nature are expensed as incurred. The Company does not have any contract costs capitalized as of March 31, 2025, or December 31, 2024.

Contract Liabilities

The Company’s contract liabilities consist of advanced customer payments and deferred revenue. Deferred revenue results from transactions in which the Company has been paid for services by customers, but for which all revenue recognition criteria have not yet been met. Once all revenue recognition criteria have been met, the deferred revenues are recognized.

Revenue Disaggregation

For each of the years, revenues can be categorized into the following:

Schedule of revenue disaggregation
	Three Months Ended March 31,
	2025		2024
Telecommunication services	$	1,262,355	$	–
Consulting and staffing services		–		16,651
Marketplace Solutions		134,543		205,906
Total revenue	$	1,396,898	$	222,557

As of March 31, 2025, and December 31, 2024, contract liabilities amounted to $96,530 and $95,396, respectively. During the three months ended March 31, 2025, the Company recognized approximately $37,931 of revenue that was deferred as of December 31, 2024. Deferred revenue as of March 31, 2025, is categorized and expected to be recognized as follows:

Expected Contract Liabilities Recognition Schedule


	Total Contract Liabilities
	March 31,		Recognize
	2025		2025
Other	$	49,371	$	49,371
Marketplace Solutions		47,159		47,159
Total	$	96,530	$	96,530

Revenue from international sources was approximately 99% and 2.50% for the three months ended March 31, 2025, and 2024, respectively.

Cost of Revenue

Cost of revenue in 2024 consisted of employee costs, third party staffing costs and other fees, outsourced recruiter fees and commissions based on a percentage of Recruiting Solutions gross margin. In 2025 cost of revenue consisted entirely of Auralink related technology and supply costs.

Accounts Receivable

Credit is extended to customers based on an evaluation of their financial condition and other factors. Management periodically assesses the Company’s accounts receivable and, if necessary, establishes an allowance for estimated uncollectible amounts. Any required allowance is based on specific analysis of past due accounts and also considers historical trends of write-offs. Past due status is based on how recently payments have been received from customers. Accounts determined to be uncollectible are charged to operations when that determination is made. The Company usually does not require collateral. We have recorded an allowance for doubtful accounts of $841,591 and $863,747 as of March 31, 2025, and December 31, 2024, respectively. Credit loss (recovery) was $3,970 and ($48,908) for the three months ended March 31, 2025, and 2024, respectively.

Property and Equipment

Property and equipment are stated at cost, less accumulated depreciation. Depreciation is recognized over an asset’s estimated useful life using the straight-line method beginning on the date an asset is placed in service. The Company regularly evaluates the estimated remaining useful lives of the Company’s property and equipment to determine whether events or changes in circumstances warrant a revision to the remaining period of depreciation. Maintenance and repairs are charged to expense as incurred. Depreciation expense for the three months ended March 31, 2025, and 2024 was $5,541 and $6,257, respectively, and is included in general and administrative expenses in the accompanying consolidated statement of operations.

Concentration of Credit Risk and Significant Customers and Vendors

As of March 31, 2025, two customers accounted for more than 10% of the accounts receivable balance, at 96% in the aggregate. As of December 31, 2024, three customers accounted for more than 10% of the accounts receivable balance, at 77%.

For the three months ended March 31, 2025, two customers accounted for 10% or more of total revenue, at 90% in the aggregate. For the three months ended March 31, 2024, two customers accounted for 10% or more of total revenue, at 40%.

We use a related party firm located overseas for software development and maintenance related to our website and the platform underlying our operations. One of our former employees and principal shareholders is an employee of this firm and exerts control over this firm (see Note 10).

We were a party to a license agreement with a related party firm (see Note 10).

We had used a related party firm to provide certain employer of record services (see Note 10).

Advertising and Marketing Costs

The Company expenses all advertising and marketing costs as incurred. Advertising and marketing costs were $694,486 and $52,746 for the three months ended March 31, 2025, and 2024, respectively.

Fair Value of Financial Instruments and Fair Value Measurements

The Company measures and discloses the fair value of assets and liabilities required to be carried at fair value in accordance with ASC 820, Fair Value Measurements and Disclosures. ASC 820 defines fair value, establishes a hierarchical framework for measuring fair value, and enhances fair value measurement disclosure.

ASC 825 defines fair value as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to be recorded at fair value, the Company considers the principal or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the asset or liability, such as inherent risk, transfer restrictions, and risk of nonperformance. ASC 825 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 825 establishes three levels of inputs that may be used to measure fair value:

Level 1 - Quoted prices for identical assets or liabilities in active markets to which we have access at the measurement date.

Level 2 - Inputs other than quoted prices within Level 1 that are observable for the asset or liability, either directly or indirectly.

Level 3 - Unobservable inputs for the asset or liability.

The determination of where assets and liabilities fall within this hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

The Company’s investment in available for sale securities and warrant derivative liabilities are measured at fair value. The securities are measured based on current trading prices using Level 1 fair value inputs. The Company’s derivative instruments are valued using Level 3 fair value inputs. In fair valuing these instruments, the income valuation approach is applied, and the valuation inputs include the contingent payment arrangement terms, projected revenues and cash flows, rate of return, and probability assessments. The carrying values of cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, and loans payable represent fair value based upon their short-term nature.

A financial asset or liability classification within the hierarchy is determined based on the lowest level input that is significant to the fair value measurement. The tables below summarize the fair values of our financial assets and liabilities as of March 31, 2025, and March 31, 2024:


	Fair Value at March 31,		Fair Value Measurement Using
	2025		Level 1		Level 2		Level 3
Marketable Securities	$	144,084	$	144,084	$	–	$	–
Contingent Consideration		440,620		–		–		440,620
Warrant Liability	$	498,126	$	–	$	–	$	498,126

	Fair Value at December 31,		Fair Value Measurement Using
	2024		Level 1		Level 2		Level 3
Marketable Securities	$	142,275	$	142,275	$	–	$	–
Contingent Consideration		–		–		–		–
Warrant Liability	$	490,541	$	–	$	–	$	490,541

For the Company’s warrant liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3), the following table provides a reconciliation of the beginning and ending balance for each category therein, and gains or losses recognized during the three months ended March 31, 2025:


Ending balance, December 31, 2024	$	490,541
Re-measurement adjustments:
Change in fair value of warrant liability		7,585
Ending balance, March 31, 2025	$	498,126

For the Company’s contingent consideration measured at fair value on a recurring basis using significant unobservable inputs (Level 3), the following table provides a reconciliation of the beginning and ending balance for each category therein, and gains or losses recognized during the three months ended March 31, 2025:


Ending balance, December 31, 2024	$	–
Contingent consideration in exchange for intangible assets (See Note 5):		605,004
Change in fair value of contingent consideration:		(164,384	)
Ending balance, March 31, 2025	$	440,620

Significant unobservable inputs used in the fair value measurements of the Company’s derivative liabilities designated as Level 3 are as follows:


	March 31, 2025
	Warrant Liability			Contingent Consideration
Fair Value	$	498,126	$	440,620
Valuation technique	Backsolve method			Monte Carlo
Significant unobservable unit	Time to maturity and volatility			Stock price, annual volatility, term discount rate


	December 31, 2024
	Warrant Liability			Contingent Consideration
Fair Value	$	490,541	$	–
Valuation technique	Backsolve method			N/A
Significant unobservable unit	Time to maturity and volatility			N/A

SEC Form 10-Q filed by Nixxy Inc.