10QSB 1 xfone10q.htm 10-QSB
 


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-QSB

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED  
 MARCH 31, 2006

COMMISSION FILE NUMBER 333-67232

XFONE, INC.
(Name of small business issuer in its charter)

Nevada
11-3618510
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)

C/O Swiftnet Limited
Britannia House, 960 High Road
London N12 9RY, United Kingdom
(Address of principal executive offices) (Zip Code)

011.44.845.1087777
(Registrant’s telephone number, including area code)

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 and 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 þ No o
 
State the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date:

Common Stock: The issuer had 10,406,834 shares outstanding as of May 12, 2006 (latest practicable date).

-1-


XFONE, INC. AND SUBSIDIARIES

FORM 10-QSB

INDEX




-2-



ITEM 1. FINANCIAL STATEMENTS AND CONDENSED NOTES (UNAUDITED) - QUARTER ENDED MARCH 31, 2006

 
Xfone, Inc. and Subsidiaries
 
 
CONSOLIDATED FINANCIAL STATEMENTS
 
As of March 31, 2006
 
 
F-2-

Xfone, Inc. and Subsidiaries

CONSOLIDATED BALANCE SHEET
(unaudited)
   
March 31,
 
March 31,
 
 
 
2006
 
2006
 
           
       
US$
 
Current assets
             
               
Cash
  £
1,510,202
 
$
2,630,772
 
               
Accounts receivable, net
   
3,475,794
   
6,054,833
 
               
Prepaid expenses and other receivables
   
781,933
   
1,362,127
 
               
Loan to shareholder
   
123,965
   
215,947
 
               
Total Current Assets
   
5,891,894
   
10,263,679
 
               
               
               
Investments
   
119,253
   
207,739
 
               
Minority Interest
   
125,666
   
218,910
 
               
Long Term Receivables
   
271,501
   
472,955
 
               
               
Fixed assets , net
   
2,292,353
   
3,993,279
 
               
Other Assets
   
6,981,524
   
12,161,815
 
               
Total assets
  £
15,682,191
 
$
27,318,377
 
 
The accompanying notes are an integral part of these consolidated financial statements
F-3-

Xfone, Inc. and Subsidiaries

CONSOLIDATED BALANCE SHEET
(unaudited)

   
March 31,
 
 March 31,
 
 
 
2006
 
 2006
 
 
 
 
 
  
 
 
 
 
 
 US$
 
            
Current liabilities
             
Notes payable - current portion
  £
983,322
 
$
1,712,947
 
Trade payables
   
3,066,892
   
5,342,526
 
Other liabilities and accrued expenses
   
2,093,859
   
3,647,502
 
Obligations under capital leases - current portion
   
79,631
   
138,717
 
               
Total current liabilities
   
6,223,704
   
10,841,692
 
               
Deferred taxes
   
82,131
   
143,072
 
Notes payable
   
891,292
   
1,552,631
 
Severance pay
   
22,406
   
39,031
 
               
Total liabilities
   
7,219,533
   
12,576,426
 
               
Guarantees, Commitments & Liens
             
               
Shareholders' equity 
             
Preferred stock - 50,000,000 shares authorised, none issued
             
Common stock:
             
25,000,000 shares authorised, £.0006896 par value;
             
9,195,568 outstanding and 8,871,568 issued
   
5,480
   
9,546
 
Foreign currency translation adjustment
   
92,546
   
161,215
 
Contributions in excess of par value
   
5,473,379
   
9,534,627
 
Shares payable for acquisitions
   
2,110,516
   
3,676,519
 
Treasury stock
   
(142,166
)
 
(247,653
)
Retained earnings
   
922,903
   
1,607,697
 
               
Total shareholders' equity
   
8,462,658
   
14,741,951
 
               
Total liabilities and shareholders' equity
  £
15,682,191
 
$
27,318,377
 

The accompanying notes are an integral part of these consolidated financial statements.
F-4-

Xfone, Inc. and Subsidiaries

CONSOLIDATED STATEMENTS OF INCOME
(unaudited)

   
3 Months Ended
 
3 Months Ended
 
 
 
 
 
 
 
 
 
 
 
March 31
 
March 31
 
 
 
2006
 
2005
 
2006
 
 
 
 
 
 
 
US$
 
               
Revenues
  £
4,501,289
  £
3,312,934
 
$
7,841,245
 
Cost of revenues
   
(2,868,452
)
 
(2,274,071
)
 
(4,996,843
)
                     
Gross profit
   
1,632,837
   
1,038,863
   
2,844,402
 
                     
Operating expenses: 
                   
Research and development
   
(5,625
)
 
(5,000
)
 
(9,799
)
Marketing and selling
   
(390,213
)
 
(384,190
)
 
(679,751
)
General and administrative
   
(1,151,703
)
 
(638,258
)
 
(2,006,267
)
                     
Total operating expenses
   
(1,547,541
)
 
(1,027,448
)
 
(2,695,817
)
                     
Operating profit
   
85,296
   
11,415
   
148,585
 
                     
Financing expenses - net
   
(78,471
)
 
(14,808
)
 
(136,696
)
Equity in income of affiliated company
   
51,416
   
33,088
   
89,567
 
Loss from a change of holding of affiliated company
   
(29,848
)
 
-
   
(51,995
)
Other income
   
6,179
   
2,332
   
10,764
 
                     
Income before minority interest and taxes
   
34,572
   
32,027
   
60,225
 
                     
Minority Interest
   
11,706
   
30,920
   
20,392
 
                     
                     
Income Before taxes
   
46,278
   
62,947
   
80,617
 
                     
Benefit (taxes on income)
   
17,611
   
(19,450
)
 
30,678
 
                     
Net income
  £
63,889
  £
43,497
 
$
111,295
 
                     
Weighted average shares outstanding
                   
                     
Basic
   
8,195,968
   
6,552,696
   
8,195,968
 
                     
Diluted
   
8,770,680
   
12,039,251
   
8,770,680
 
                     
Earnings Per Share:
                   
Basic
  £
0.008
  £
0.007
 
$
0.014
 
                     
Diluted
  £
0.007
  £
0.004
 
$
0.013
 
 
The accompanying notes are an integral part of these consolidated financial statements.
F-5-

Xfone, Inc. and Subsidiaries

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
(unaudited)
 
                                                   
     
Number of
         
Contributions
   
Foreign currency
                     
Total
 
     
Common
         
in excess of
   
translation
   
Shares Payable
   
Treasury
   
Retained
   
Shareholders'
 
     
Stock
   
Amount
   
par value
   
adjustments
   
for acquisitions
   
Stock
   
Earnings
   
Equity
 
                                                   
                                                   
Balance at January 1, 2006
   
8,172,671
  £
5,448
  £
4,406,064
  £
(116,408
)
£
-
  £
(142,166
)
£
859,014
   
£5,011,952
 
Stock issued during the
                                                 
period, net of
                                                 
issuance expenses :
                                                 
For services
   
30,899
   
18
   
(18
)
 
-
   
-
   
-
   
-
   
-
 
For acquisitions
         
-
   
-
   
-
   
2,110,516
   
-
   
-
   
2,110,516
 
For loan repayment
   
667,998
   
14
   
1,153,783
   
-
   
-
   
-
   
-
   
1,153,797
 
Share issuance expenses
         
-
   
(74,844
)
 
-
   
-
   
-
   
-
   
(74,844
)
Related to registration
         
-
   
(11,606
)
 
-
   
-
   
-
   
-
   
(11,606
)
Currency translation
         
-
   
-
   
208,954
   
-
   
-
   
-
   
208,954
 
Net income
         
-
   
-
   
-
   
-
   
-
   
63,889
   
63,889
 
                                                   
Balance at March 31, 2006
   
8,871,568
  £
5,480
  £
5,473,379
  £
92,546
  £
2,110,516
  £
(142,166
)
£
922,903
   
£8,462,658
 
                                                   
                                                   
Balance at January 1, 2006
   
8,172,671
 
$
9,490
 
$
7,675,365
  $
(202,783
)
$
-
  $
(247,653
)
$
1,496,402
 
$
8,730,821
 
                                                   
Stock issued during the
                                                 
period, net of
                                                 
issuance expenses:
                                                 
For services
   
30,899
   
31
   
(31
)
 
-
   
-
   
-
   
-
   
-
 
For acquisitions
         
-
   
-
   
-
   
3,676,519
   
-
   
-
   
3,676,519
 
For loan repayment
   
667,998
   
25
   
2,009,981
   
-
   
-
   
-
   
-
   
2,010,006
 
Share issuance expenses
         
-
   
(130,470
)
 
-
   
-
   
-
   
-
   
(130,470
)
Related to registration
         
-
   
(20,218
)
 
-
   
-
   
-
   
-
   
(20,218
)
Currency translation
   
-
   
-
   
-
   
363,998
   
-
   
-
   
-
   
363,998
 
Net income
         
-
   
-
   
-
   
-
   
-
   
111,295
   
111,295
 
                                                   
Balance at March 31, 2006
   
8,871,568
 
$
9,546
 
$
9,534,627
 
$
161,215
 
$
3,676,519
   
($247,653
)
$
1,607,697
 
$
14,741,951
 
                                                   
 
The accompanying notes are an integral part of these consolidated financial statements.
F-6-

Xfone, Inc. and Subsidiaries

STATEMENT OF CASH FLOWS
(unaudited)
   
3 Months Ended
 
 3 Months Ended
 
 
 
March 31 ,
 
 March 31 ,
 
 
 
2006
 
2005
 
 2006
 
                
                
Cash flow from operating activities
                   
Net income
  £
63,889
  £
43,497
 
$
111,295
 
Adjustments required to reconcile net income
                   
to net cash provided by (used in)
                   
operating activities:
                   
Depreciation and amortization
   
108,659
   
55,786
   
189,284
 
Stock issued for professional services
   
-
   
22,675
   
-
 
Minority Interest
   
(11,706
)
 
(30,920
)
 
(20,392
)
Increase (Decrease) in trade receivables
   
100,216
   
(66,861
)
 
174,576
 
Increase in Severence pay
   
892
   
-
   
1,554
 
Increase in other receivables
   
357,316
   
193,346
   
622,444
 
Loss from a change of holding of affiliated company
   
29,848
   
-
   
51,995
 
Equity in earnings of affiliated company
   
(51,416
)
 
(33,088
)
 
(89,567
)
Increase in trade payables
   
(606,528
)
 
(19,684
)
 
(1,056,572
)
Decrease in other payables
   
(103,752
)
 
(139,766
)
 
(180,737
)
Increase deferred taxes
   
-
   
259
   
-
 
                     
Net cash provided by (used in) operating activities
   
(112,582
)
 
25,244
   
(196,120
)
                     
Cash flow from investing activities
                   
Purchase of other assets
   
(230,713
)
 
(122,106
)
 
(401,902
)
Purchase of equipment
   
(187,963
)
 
(39,064
)
 
(327,432
)
Increase in long-term receivables
   
(11,133
)
 
-
   
(19,393
)
Net cash acquired through purchase of WS Telecom
   
-
   
76,594
   
-
 
Acquisition of EBI
   
(6,980
)
 
-
   
(12,159
)
Acquisition of Canufly
   
(176,734
)
 
-
   
(307,869
)
Acquisition of I-55 Internet
   
(60,047
)
 
-
   
(104,602
)
Acquisition of I-55 Telecommunication
   
(15,414
)
 
-
   
(26,851
)
Acquisition of WS Telecom
   
-
   
(244,208
)
 
-
 
                     
Net cash (used in) investing activities
   
(688,984
)
 
(328,784
)
 
(1,200,208
)
                     
Cash flow from financing activities
                   
Repayment of long term loans from banks and others
   
(463,253
)
 
(11,995
)
 
(806,987
)
Proceeds from long term loans from banks
   
96,303
   
-
   
167,760
 
Repayment of capital lease obligation
   
(20,801
)
 
(25,775
)
 
(36,235
)
Proceeds from short term loans from banks
   
204,596
   
187,261
   
356,406
 
                     
Net cash provided by (used in) financing activities
   
(183,155
)
 
149,491
   
(319,056
)
                     
Net (decrease) in cash
   
(984,721
)
 
(154,049
)
 
(1,715,384
)
                     
Cash, beginning of period
   
2,494,923
   
797,097
   
4,346,156
 
                     
Cash at end of year
  £
1,510,202
  £
643,048
 
$
2,630,772
 

The accompanying notes are an integral part of these consolidated financial statements.
F-7-

Xfone, Inc. and Subsidiaries
Notes to financial statements
March 31, 2006
(unaudited)


Note 1 - Organization and Nature of Business

A. Xfone, Inc. ("Xfone") was incorporated in Nevada, U.S.A. in September, 2000 and is a provider of voice and data telecommunications services, with operations in the United Kingdom, the United States and Israel.

Xfone's holdings in subsidiaries are as follows:

 
-
Swiftnet Limited ("Swiftnet") - wholly owned U.K subsidiary.

 
-
Xfone USA, Inc. ("Xfone USA") located in Mississippi- wholly owned subsidiary.

 
-
Xfone 018 Ltd, an Israeli company ("Xfone 018") - in which Xfone holds a 69% ownership share.
 
On April 15, 2004, we established an Israel based subsidiary, Xfone Communication Ltd. (which changed its name to Xfone 018 Ltd. in March 2005). On July 4, 2004, the Ministry of Communications of the State of Israel granted Xfone 018 a license to provide international telecom services in Israel. We started providing services in Israel through Xfone 018 as of mid-December 2004. Headquartered in Petach Tikva, Israel, Xfone 018 Ltd. is a telecommunications service provider that owns and operates its own facilities-based telecommunications switching system.
 
In May 2004 Xfone entered into an agreement to acquire WS Telecom Inc. a Mississippi corporation, which provides telecommunication services in the southeastern United States. From July 2004 Xfone USA managed WS Telecom Inc. under a management agreement until the consummation of the acquisition on March 10, 2005.

On August 2005, the Company entered into an Agreement and Plan of Merger to acquire I-55 Telecommunications, LLC and I-55 Internet Services, Inc. (“I-55 Internet”). From October 2005 Xfone USA managed I-55 Telecommunications and I-55 Internet under a management agreement until the consummation of the acquisition on March 31, 2006 (See note 8).

 The financial statements consolidate the operations of Xfone, Swiftnet, Xfone 018 and Xfone USA - (collectively the "Company").

B. The financial statements of the company have been prepared in Sterling ("£") since this is the currency of the prime economic environment, the U.K., in which the majority of the operations of the Company are conducted.
 
F-8-

C. The financial statements have been translated into U.S. dollars using the rate of exchange of the U.S. dollar at March 31, 2006. The translation was made solely for the convenience of the readers. It should be noted that the £ figures do not necessarily represent the current cost amounts of the various elements presented and that the translated U.S. dollars figures should not be construed as a representation that the £ currency amounts actually represented, or could be converted into, U.S. dollars. The representative rate of exchange of the £ at March 31, 2006 was £1 = 1.742 US$.
 
Note 2 - Significant Accounting Policies

The financial statements are prepared in accordance with generally accepted accounting principles in the United States. The significant accounting policies followed in the preparation of the financial statements, applied on a consistent basis, are as follows:
 
 
A.
Principles of Consolidation and Basis of Financial Statement Presentation

The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (GAAP) and include the accounts of the Company and its wholly-owned subsidiaries. All significant inter-company balances and transactions have been eliminated in consolidation. A minority interest in the loss of a subsidiary will be recorded according to the respective equity interest of the minority and up to its exposure and/or legal obligation to cover the subsidiary losses in case of equity reduced to zero or below.

The consolidated financial statements included herein have been prepared by Xfone, Inc. (the Company) without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (SEC).  Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted pursuant to such SEC rules and regulations.  In the opinion of management of the Company the accompanying statements contain all adjustments necessary to present fairly the financial position of the Company as of March 31, 2006, and its results of operations and its cash flows for the three month periods ended March 31, 2006 and 2005.  The results for these interim periods are not necessarily indicative of the results for the entire year.  The accompanying financial statements should be read in conjunction with the financial statements and the notes thereto filed as a part of the Company’s annual report on Form 10-KSB.
 
 
B.
Accounts Receivable

Accounts receivable are recorded at net realizable value consisting of the carrying amount less the allowance for uncollectible accounts.

The Company uses the allowance method to account for uncollectible accounts receivable balances. Under the allowance method, estimate of uncollectible customer balances is made using factors such as the credit quality of the customer and the economic conditions in the market. Accounts are considered past due once the unpaid balance is 90 days or more outstanding, unless payment terms are extended. When an account balance is past due and attempts have been made to collect the receivable through legal or other means the amount is considered uncollectible and is written off against the allowance balance.

As of March 31, 2006, the accounts receivable are presented net of an allowance for doubtful accounts of £531,183.

F-9-

 
C.
Investments

Investments in affiliates over which we have a significant influence, but not a controlling interest, are accounted for using the equity method of accounting. All equity investments are periodically reviewed to determine if declines in fair value below cost basis are other than temporary. If the decline in fair value is determined to be other than temporary, an impairment loss is recorded and the investment is written down to a new carrying value. In case of losses the equity of such investments is reduced to zero.
 
 
D.
Earnings Per Share

Basic earning per share (EPS) is computed by dividing income available to common stockholders by the weighted average number of common shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity.
 
 
E.
Foreign Currency Translation

Assets and liabilities of subsidiaries operating outside United Kingdom with a functional currency other than Pound are translated into Pounds using year end exchange rates, costs and expenses are translated at the average exchange rate effective during the year. Foreign currency translation gains and losses are included in the shareholders equity section.
 
Note 3 -- Investments
 
The Company has investments in two business ventures as follows: Auracall Limited (“Auracall”) and Story Telecom Inc. (“Story”), both entities operate in the UK.

On January 1, 2006, Auracall Limited, an affiliated company, issued to the Managing Director of Auracall further shares from treasury to the level that Swiftnet was diluted from 47.5% to 32.5% holdings of Auracall. This issuance is in accordance with an agreement completed on August 21, 2003, providing that if certain pre-conditions are met, Auracall will issue to the Managing Director of Auracall, as a bonus, further shares from treasury to the level that he will hold 67.5% of Auracall and Swiftnet will hold 32.5% of Auracall. The dilution from 47.5% to 32.5% holdings of Auracall result is a loss of £29,848 ($51,995) recognized during the quarter.
 
F-10-

Note 4 -- Commitments & Contingencies

 
A.
The Company's wholly-owned UK based subsidiary, Swiftnet Limited was served with a claim on October 11, 2005, that was filed by MCI WorldCom Limited (“MCI”) in an English court for the sum of £1,640,440 ($2,857,811) plus interest accruing at a daily rate of £401 ($699) which at the date of Claim had amounted to £92,317 ($160,825). MCI's claim is for telecommunication services MCI claims it provided to Swiftnet. Swiftnet has been in dispute with MCI regarding amounts due to MCI for telecommunications services provided by MCI to Swiftnet. Swiftnet alleges that the disputed charges were improperly billed by MCI to its account for a long time and therefore MCI should credit Swiftnet for a certain amount of the claim.  Swiftnet has defended the claim by stating that in relation to the Invoices that MCI is claiming remain unpaid, £307,094 ($534,988) is not justified according to the rates agreed at various meetings and equates to an over-billing by such amount, although Swiftnet does not have written evidence for many of the agreed rates. Swiftnet has also submitted a counterclaim stating that it is owed a further £671,111 ($1,169,142) in credits in relation to amounts paid on account and wrongly attributed by MCI to over-billed invoices. In addition, MCI continues to send traffic to Swiftnet for termination via our Israeli subsidiary's network. Swiftnet is claiming that the amounts owed by MCI to Swiftnet in this regard should be set off as against any amounts being claimed by MCI in the dispute.  There is a further counterclaim for additional accountancy costs and loss of management time incurred by Swiftnet due to the incorrect billing. The Company's financial statements have for some time carried the full amount due to MCI based on the invoices issued by MCI, as well as an appropriate provision for the credit the company is claiming.

 
B.
Opal Telecom Limited claims that the Company's wholly-owned UK based subsidiary, Swiftnet Limited, owes them £119,000 ($207,310). However, Swiftnet claims that Opal Telecom owes it damages for breach of an agreement and further that the debt claimed should be reduced by £50,000 ($87,105) to take account of billing errors. Legal proceedings have not been commenced and the parties are planning to meet to see if a settlement can be reached.
 
 
C.
Xfone entered into an agreement with an investor in Israel, whereby the later purchased 26% interest in Xfone 018 owned by another shareholder through providing a bank guarantee of 10,000,000 New Israeli Shekels ("NIS") (£1,230,451) ($2,143,569) to the Ministry of Communications of the State of Israel which replaced an existing bank guarantee given by the Company. As part of the agreement, the Company agreed to indemnify the investor for any damage caused to him due to the forfeiture of the bank guarantee with the Ministry of Communications on account of any act and/or omission of Xfone, provided that the said act or omission is performed against the opinion of the investor or without his knowledge. Further, the Company agreed that if at the end of the first two years of Xfone 018 business activity, its revenues shall be less than $2,000,000 (£1,148,040), or if it shall cease business activity (at any time), the Company shall secure the return of the bank guarantee to the investor.

 
D.
Our Israeli based subsidiary, Xfone 018 Ltd. has received credit facilities from Bank Hapoalim B.M. in Israel to finance its start-up activities. The credit facility includes a revolving credit line of 500,000 New Israeli Shekels ("NIS") ($107,181), a short-term credit line of 2,250,000 NIS ($482,315), and a long term credit line of 790,000 NIS ($169,346).  In addition, the bank made available to Xfone 018 a long-term facility of 3,150,000 NIS ($675,241) to procure equipment. The credit facilities are secured with: (a) a floating charge on Xfone 018 assets; (b) a fixed charge on its telecommunication equipment (including switches); (c) subordination of a Term Note of $800,000 (in favor of the Company); (d) assignment of rights by way of pledge on the Partner Communications Company Ltd. contract, the Cellcom Israel Ltd. contract, the Pelephone Communications Ltd. contract, and the Credit companies contracts with Xfone 018; (e) personal collateral by Abraham Keinan and Guy Nissenson, which includes a stock pledge. The Company agreed to indemnify Abraham Keinan and/or Guy Nissenson on account of any damage and/or loss and/or expense (including legal expenses) that they may incur in connection with the stock pledge and/or any other obligation made by them to Bank Hapoalim in connection with the collateral; (f) The Company and Swiftnet Limited issued a Letter of Guarantee, unlimited in amount, in favor of the bank, guaranteeing all debt and indebtedness of Xfone 018 towards the bank.

F-11-

Note 5 -- Capital Structure
 
During March 2006, the Company issued 30,899 shares to service provider and additional 667,998 shares to MCG Capital Corporation ("MCG"), a major creditor of I-55 Internet, in conjunction with the Merger Agreement between Xfone USA and I-55 Internet. In lieu of cash for the obligation amount MCG accepted a number of shares of restricted common stock of the Company. The value of shares issued to MCG is (£1,153,797) $2,010,006.
 
Note 6 -- Economic Dependency and Credit Risk

Approximately 9% of total revenues in the three month period ended March 31, 2006, were derived from one customer and 37% of the total accounts receivable as of March 31, 2006, were due from this customer.
 
Note 7 -- Segment Information
 
The percentage of the Company's revenues is derived from the following Geographical segments:

Geographical Segments
             
   
3 Months Ended
 
3 Months Ended
 
 
 
March 31,
 
March 31,
 
 
 
2006
 
2005
 
2006
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
US$
 
Revenues
                   
England
  £
1,813,498
  £
2,253,640
 
$
3,159,113
 
United states
   
2,037,722
   
861,083
   
3,549,712
 
Israel
   
650,069
   
198,211
   
1,132,420
 
                     
  £
4,501,289
  £
3,312,934
 
$
7,841,245
 
                     
Cost of Revenues
                   
England
  £
1,472,903
  £
1,653,112
 
$
2,565,796
 
United states
   
972,540
   
451,908
   
1,694,165
 
Israel
   
423,009
   
169,051
   
736,882
 
                     
  £
2,868,452
  £
2,274,071
 
$
4,996,843
 
                     
Gross Profit
                   
England
  £
340,595
  £
600,528
 
$
593,317
 
United states
   
1,065,182
  £
409,175
   
1,855,547
 
Israel
   
227,060
  £
29,160
   
395,538
 
                     
  £
1,632,837
  £
1,038,863
 
$
2,844,402
 
                     
Corporate and common operating
           
expenses
                   
England
  £
270,968
  £
429,098
 
$
472,025
 
United states
   
1,029,308
   
460,599
   
1,793,056
 
Israel
   
247,265
   
137,751
   
430,736
 
                     
  £
1,547,541
  £
1,027,448
 
$
2,695,817
 
                     
Operating Profit
                   
England
  £
69,628
  £
171,430
 
$
121,291
 
United states
   
35,874
  £
(51,424
)
 
62,492
 
Israel
   
(20,205
)
£
(108,591
)
 
(35,198
)
                     
  £
85,296
  £
11,415
 
$
148,585
 
                     

Long-lived assets
           
                     
England
  £
488,816
  £
587,043
 
$
851,517
 
United states
   
7,840,212
   
2,830,949
   
13,657,650
 
Israel
   
944,849
   
821,032
   
1,645,927
 
                     
  £
9,273,877
  £
4,239,024
 
$
16,155,094
 
 
F-12-

 Note 8 - Management Agreement
 
A. On August 18, 2005, the Company entered into an Agreement and Plan of to acquire I-55 Internet Services, Inc. (“I-55 Internet”). On September 13, 2005, the Company filed a Form 8-K discussing the impact of Hurricane Katrina on the transaction contemplated by the Merger Agreement. On October 10, 2005, the Company entered into a First Amendment to the Merger Agreement, by and among I-55 Internet, the Company, Xfone USA, Inc., the Company's wholly-owned United States subsidiary and Hunter McAllister and Brian Acosta, the key employees of I-55 Internet referred to as the “Principals” to induce the Company and Xfone USA not to terminate the Merger Agreement due to a material adverse effect that Hurricane Katrina has had on the assets and business of I-55 Internet. On October 11, 2005, the parties entered into a Management Agreement that provides that I-55 Internet hires and appoints Xfone USA as manager to be responsible for the operation and management of all of I-55 Internet's business operations. The acquisition was closed on March 31, 2006.
 
B. On August 26, 2005, the Company entered into an Agreement and Plan of Merger to acquire I-55 Telecommunications, LLC. On October 12, 2005 the Company and I-55 Telecommunications executed a Management Agreement, providing that I-55 Telecommunications hires and appoints Xfone USA as manager to be responsible for the operation and management of all of I-55 Telecommunication's business operations. The acquisition was closed on March 31, 2006.
 
The two management agreements, mentioned above under A and B, provide that, I-55 Internet Services and I-55 Telecommunications hire and appoint Xfone USA as manager to be responsible for the operation and management of all of their business operations, including:

 
-
Personnel - Supervising the current employees and independent contractors of the companies with the authority to hire, discharge and direct personnel for the conduct of the business;
 
-
Accounting - Supervision and administration of all accounting and the maintenance of all books and records for the business;
 
-
Contracts - Maintain all existing contracts necessary for the operation of the business and the authority to enter into or renew contract in the companies' name;
 
-
Policies and procedures - Preparation of all policies and procedures for the operation of the business; and
 
-
Budgets - Preparation of all operating, capital or other budgets.
 
In consideration of these management services, I-55 Internet Services and I-55 Telecommunications have assigned and transferred as of the management agreement date to Xfone USA all revenues generated from the operations of the business and Xfone USA has agreed to pay from the revenues the normal operating, maintenance, administrative and similar expenses of the business. Further, the companies designated Xfone USA as the controlling party of the current operating accounts of the business.

From October 2005 and until the consummation of the mergers on March 31, 2006,  Xfone USA managed I-55 Internet and I-55 Telecommunications under managements agreements.
 
F-13-

Note 9 - Acquisitions 
 
 
A.
EBI Comm, Inc. ("EBI")

On January 1, 2006, Xfone USA, Inc., the Company's wholly owned subsidiary, entered into an Agreement with EBI Comm, Inc. (“EBI”), a privately held Internet Service Provider, to purchase the assets of EBI. EBI is providing a full range of Internet access options for both commercial and residential customers in north Mississippi. Based in Columbus, Mississippi, EBI's services include Dial-up, DSL, T1 Dedicated Access and Web Hosting. Its customer base, currently numbering approximately 1,500 Internet users, is largely concentrated in the Golden Triangle area, which includes Columbus, West Point and Starkville Mississippi. The acquisition was structured as an asset purchase, providing for Xfone USA to pay EBI total consideration equal to 50% of the monthly collected revenue from the customer base during the first 12 months following completion of the asset purchase. As of March 31, 2006, the Company paid $12,159 in consideration of this acquisition, recorded to the other assets.

Acquired assets include the customer base and customer lists, trademarks and all related intellectual property, fixed assets and all account receivables. The acquisition of EBI is not significant to the consolidated financial statement of the Company.

 
B.
Canufly.net, Inc.

On January 10, 2006 (effective as of January 1, 2006), Xfone USA, Inc., the Company's wholly owned subsidiary, entered into an Asset Purchase Agreement with Canufly.net, Inc., (“Canufly.net” or "Seller"), an Internet Service Provider based in Vicksburg, Mississippi, and its principal shareholder, Mr. Michael Nassour. Canufly.net provides residential and business customers with high-speed Internet services and utilizes the facilities-based network of Xfone USA, to provide Internet connectivity to its customers. Canufly.net also provides Internet services through wireless applications. The Company closed the transaction contemplated by the Asset Purchase Agreement on January 24, 2006. The acquisition of Canufly.net is not significant to the consolidated financial statement of the Company.

The following table summarizes the fair values of the assets acquired and liabilities assumed, as of January 1, 2006:

       
US$
 
Current Assets, excluding cash acquired
  £
 
-
 
$
-
 
Fixed Assets
   
18,761
   
32,682
 
Total Assets acquired
   
18,761
   
32,682
 
               
Current Liabilities
   
-
   
-
 
Long-term Liabilities
   
-
   
-
 
Total liabilities
   
-
   
-
 
Net Assets assumed
  £
18,761
 
$
32,682
 
               
Purchase price:
             
Cash acquired or commitment in cash, net
   £
252,947
 
$
440,633
 
Acquisition costs
   
5,697
   
9,924
 
Fair market value of stock and warrant issued
   
60,752
   
105,830
 
Total
   
319,396
   
556,388
 
Intangible Assets
  £
300,635
 
$
523,706
 
               

(*)The company is still in the process of allocating the Intangible Asset from this acquisition.

F-14-


 
C.
I-55 Internet Services and I-55 Telecommunications, LLC

On March 31, 2006, the Company completed the merger of I-55 Internet Services, Inc. and I-55 Telecommunications, LLC, with and into its wholly owned subsidiary Xfone USA, Inc. In conjunction with the consummation of the merger and in exchange for all of the capital stock of I-55 Internet Services, the Company will issue a total of 789,863 shares of its common stock valued at $2,380,178 and 603,939 warrants exercisable into shares of its common stock, with an exercise price of $3.31, for a value of $1,284,722, based on the Black Scholes option-pricing model. In conjunction with that certain Letter Agreement dated October 10, 2005 with MCG Capital Corporation, a major creditor of I-55 Internet Services, and upon the consummation of the merger, the Company issued to MCG Capital 667,998 shares of its common stock. This transaction was completed on March 31, 2006 (see also note 8).

The following table summarizes the fair values of the assets acquired and liabilities assumed, as of March 31, 2006:

I-55 Internet Services, Inc. (*)
         
   
March 31,
 
March 31,
 
   
2006
 
2006
 
           
       
US$
 
           
Current Assets, excluding cash acquired
  £
516,602
 
$
899,921
 
Fixed Assets
   
117,227
   
204,209
 
Other Assets
   
459
   
800
 
Total Assets acquired
   
634,288
   
1,104,930
 
               
Current Liabilities
   
862,123
   
1,501,818
 
Long-term Liabilities
   
1,083,083
   
1,886,731
 
Total liabilities
   
1,945,206
   
3,388,549
 
Net liabilities assumed
  £
(1,310,918
)
$
(2,283,619
)
               
Purchase price:
             
Cash acquired, net
  £
(6,673
)
$
($11,624
)
Acquisition costs
   
60,047
   
104,604
 
Fair market value of stock and warrant issued
   
1,631,087
   
2,841,353
 
Total
   
1,684,461
   
2,934,333
 
Intangible Assets
  £
2,995,379
 
$
5,217,952
 
               


F-15-


I-55 Telecommunication, LLC. (*)
 
March 31,
 
March 31,
 
   
2006
 
2006
 
           
       
US$
 
Current Assets, excluding cash acquired
  £
989,339
   
1,723,429
 
Fixed Assets
   
1,869
   
3,256
 
Other Assets
   
-
   
-
 
Total Assets acquired
   
991,208
   
1,726,685
 
               
Current Liabilities
   
1,061,757
   
1,849,581
 
Long-term Liabilities
   
417,822
   
727,846
 
Total liabilities
   
1,479,579
   
2,577,427
 
Net liabilities assumed
  £
(488,371
)
$
(850,742
)
               
Purchase price:
             
Cash acquired, net
  £
-
 
$
-
 
Acquisition costs
   
15,414
   
26,851
 
Fair market value of stock and warrant issued
   
418,677
   
729,336
 
Total
   
434,091
   
756,187
 
Intangible Assets
  £
922,462
 
$
1,606,929
 
               

(*)The company is still in the process of allocating the Intangible Asset from this acquisition.


F-16-


Note 10 -- Subsequent Events 
 
A. On November 23, 2005 a Securities Purchase Agreement was entered for an $810,000 financial transaction by and among the Company, Mercantile Discount-Provident Funds, Hadar Insurance Company Ltd., the Israeli Phoenix Assurance Company Ltd. and Gaon Gemel Ltd. In conjunction with the Financing, on March 28, 2006, the Company issued an aggregate of 324,000 shares of common stock at a purchase price of $2.50 per share together with 81,000 warrants at $3.00 per share for a period of five years and 81,000 warrants at $3.25 per share for a period of five years.

On April 6, 2006, upon the fulfillment of the terms and conditions required by that certain Escrow Agreement dated November 23, 2005, by and between the Company, the Purchasers and the Escrow Agent, the Financing was closed. The net proceeds of the financing are expected to be used for general working capital and/or investment in equipment and/or for acquisitions and/or business development.

B. On May 10, 2006, a Stock Purchase Agreement was entered by and among the Company, Swiftnet Limited, Story Telecom, Inc., its subsidiaries and its other shareholders. The Stock Purchase Agreement provides that the Company will purchase further 102 shares of Story Telecom, Inc. for an aggregate purchase price of $1,200,000, $900,000 of which to be applied against the indebtedness of Story Telecom to the Company and/or its subsidiaries and $300,000 to be used by Story Telecom as working capital. The Company currently owns approximately 39.2% of the shares of Story Telecom. Upon the Closing of the Stock Purchase the Company will own approximately 69.6% of the shares of Story Telecom.


F-17-

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

FORWARD-LOOKING STATEMENTS

The information set forth in Management's Discussion and Analysis of Financial Condition and Results of Operations ("MD&A") contains certain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995, including, among others (i) expected changes in the Company's revenues and profitability, (ii) prospective business opportunities and (iii) the Company's strategy for financing its business. Forward-looking statements are statements other than historical information or statements of current condition. Some forward-looking statements may be identified by use of terms such as "believes", "anticipates", "intends" or "expects". These forward-looking statements relate to the plans, objectives and expectations of the Company for future operations. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reasonable assumptions within the bounds of its knowledge of its business and operations, in light of the risks and uncertainties inherent in all future projections, the inclusion of forward-looking statements in this report should not be regarded as a representation by the Company or any other person that the objectives or plans of the Company will be achieved.

You should read the following discussion and analysis in conjunction with the Financial Statements and Notes attached hereto, and the other financial data appearing elsewhere in this Quarterly Report.

The Company's revenues and results of operations could differ materially from those projected in the forward-looking statements as a result of numerous factors, including, but not limited to, the following: the risk of significant natural disaster, the inability of the Company to insure against certain risks, inflationary and deflationary conditions and cycles, currency exchange rates, changing government regulations domestically and internationally affecting our products and businesses.
 
OVERVIEW
 
Xfone, Inc. was incorporated in Nevada, U.S.A. in September 2000. We are a holding company providing international voice and data communications services with operations in the United Kingdom, the United States and Israel that offer a wide range of services, which include: local, long distance and international telephone services, prepaid and postpaid calling cards; cellular services; VOIP services; reselling opportunities; and email and fax broadcasting services. The Company serves customers across Europe, Asia, North America, South America, Australia and Africa.
 
On October 4, 2000, we acquired Swiftnet Limited which had a business plan to provide comprehensive telecommunication services and products by integrating new and old products, services and ideas through one website. Swiftnet was incorporated in 1990 under the laws of the United Kingdom. Until 1999, the main revenues for Swiftnet were derived from messaging and fax broadcast services. During 2000, Swiftnet shifted its business focus and its focus has remained on telephony voice services offering comprehensive support packages to resellers and new services. Utilizing automation and proprietary software packages, Swiftnet's strategy is to grow without the need of heavy investments and with lower expenses for operations and registration of new customers.
-3-

 
On April 15, 2004, we established an Israel based subsidiary, Xfone Communication Ltd. (which changed its name to Xfone 018 Ltd. in March 2005). On July 4, 2004, the Ministry of Communications of the State of Israel granted Xfone 018 a license to provide international telecom services in Israel. We started providing services in Israel through Xfone 018 as of mid-December 2004. Headquartered in Petach Tikva, Israel, Xfone 018 Ltd. is a telecommunications service provider that owns and operates its own facilities-based telecommunications switching system. Xfone 018 provides residential and business customers with high quality international carrier services.
 
On May 28, 2004, we entered into an agreement to acquire WS Telecom Inc., a Mississippi corporation, and its two wholly owned subsidiaries, eXpeTel Communications, Inc. and Gulf Coast Utilities, Inc., through the merger of WS Telecom into our wholly owned subsidiary Xfone USA, Inc. On July 1, 2004, Xfone USA entered into a management agreement with WS Telecom which provided that Xfone USA provide management services to WS Telecom pending the consummation of the merger. The management agreement provided that all revenues generated from WS Telecom business operations would be assigned and transferred to Xfone USA. The term of the Agreement commenced on July 1, 2004, and continued until the consummation of the merger on March 10, 2005. In connection with the acquisition of WS Telecom, we issued a promissory note to Wade Spooner, an officer of WS Telecom; the promissory note is for an aggregate amount of $200,000 to replace a note of WS Telecom in favor of Mr. Spooner. This note was amended to provide for quarterly payment beginning in October 2004, provided that such payment may not be made in any quarter when it would exceed 50% of the net profits of Xfone USA and in the event of a negative quarterly, no payment will be made. Headquartered in Jackson, Mississippi, Xfone USA, Inc. is a telecommunications service provider that owns and operates its own facilities-based, telecommunications switching system. Xfone USA provides residential and business customers with high quality local and long distance services, as well as cable television and high speed Internet services to planned communities in Mississippi. Xfone USA is licensed to provide telecommunications services in Alabama, Florida, Georgia, Louisiana and Mississippi. Xfone USA’s utilizes integrated multi-media offerings - combining digital voice, data and video services over broadband technologies - all on one single itemized bill.
 
On August 18, 2005, we entered into an Agreement and Plan of Merger to acquire I-55 Internet Services, Inc., a Louisiana corporation (the “Merger Agreement”). On September 13, 2005, we filed a Form 8-K discussing the impact of Hurricane Katrina on the transaction contemplated by the Merger Agreement. On October 10, 2005, the Company entered into a First Amendment to the Merger Agreement, by and among I-55 Internet Services, the Company, Xfone USA, Inc., the Company's wholly-owned United States subsidiary and Hunter McAllister and Brian Acosta, key employees of I-55 Internet Services, in order to induce the Company and Xfone USA not to terminate the Merger Agreement due to a material adverse effect that Hurricane Katrina has had on the assets and business of I-55 Internet Services. As part of the amendment and since, at that time, the merger of I-55 Internet Services with and into Xfone USA had not been consummated yet, in the interim, the parties agreed and entered into on October 11, 2005 a Management Agreement (the "Management Agreement") that provided that I-55 Internet Services hires and appoints Xfone USA as manager to be responsible for the operation and management of all of I-55 Internet Services business operations, including among other things personnel, accounting, contracts, policies and budget. In consideration of the management services provided under the Management Agreement, I-55 Internet Services assigned and transferred to Xfone USA all revenues generated and expenses incurred in the ordinary course of business during the term of the Management Agreement. The term of the Management Agreement commenced on October 11, 2005 and continued until the consummation of the Merger on March 31, 2006.

In conjunction with the consummation of the Merger and in exchange for all of the capital stock of I-55 Internet Services, we issued a total of 789,863 shares of our common stock valued at $2,380,178 and 603,939 warrants exercisable into shares of our common stock, with an exercise price of $3.31, for a value of $1,284,722, based on the Black Scholes option-pricing model. 
 
In conjunction with that certain Letter Agreement dated October 10, 2005 with MCG Capital Corporation, a major creditor of I-55 Internet Services, and upon the consummation of the Merger on March 31, 2006, we issued to MCG Capital 667,998 shares of our common stock, valued at fair value of $2,010,006.
-4-

 
I-55 Internet Services provides internet access and related services throughout the Southeast United States to individuals and businesses located predominantly in rural markets. It offers an array of internet services tailored to meet the needs of individuals and business subscribers including dial-up, high speed dedicated access and web services. I-55 Internet Services offers its services in various prices and packages that allow subscribers to customize their subscription with services that also meet their particular requirements. The primary services of I-55 Internet Services are dial-up and DSL internet access services and various applications such as email, the World Wide Web, internet relay chat, file transfer protocol and Usenet news access. I-55 Internet Services also performs services such as installation of various networking equipment, website design and other internet access installation services.
 
On August 26, 2005, we entered into an Agreement and Plan of Merger (the “Merger Agreement”) to acquire I-55 Telecommunications, LLC, , a Louisiana corporation (“I-55 Telecommunications”). On September 13, 2005, we filed a Form 8-K discussing the impact of Hurricane Katrina on the transaction contemplated by the Merger Agreement. In order to demonstrate the Company's intention to continue on with the transaction contemplated by the Merger Agreement, the parties entered into on October 12, 2005 a Management Agreement (the “Management Agreement”), provided that I-55 Telecommunications hires and appoints Xfone USA as manager to be responsible for the operation and management of all of I-55 Telecommunication's business operations. In consideration of the management services provided under the Management Agreement, I-55 Telecommunications assigned and transferred to Xfone USA all revenues generated and expenses incurred in the ordinary course of business during the term of the Management Agreement. The term of the Management Agreement commenced on October 12, 2005 and continued until the consummation of the Merger on March 31, 2006.

In conjunction with the consummation of the Merger and in exchange for all of the capital stock of I-55 Telecommunications, we issued a total of 223,702 shares of our common stock valued at $671,687 and 79,029 warrants exercisable into shares of our common stock, with an exercise price of $3.38, for a value of $166,667, based on the Black Scholes option-pricing model. In addition, we issued to the creditors of I-55 Telecommunications 163,933 restricted shares of common stock and 81,968 warrants, exercisable at $3.38 per share, at a total value of $492,220.
 
I-55 Telecommunications provides voice, data and related services throughout the Louisiana and Mississippi area to both individuals and businesses. I-55 Telecommunications is a licensed facility based CLEC in Louisiana and Mississippi with a next generation class 5 switching solution. I-55 Telecommunications offers a complete package of local and long distance services to residential and business customers across both states. With continued cross selling to I-55 Internet Services customers as well as projected expansion into 4 new rural wire centers per year, I-55 Telecommunications expects to continue its tremendous revenue growth and increase in market share. Regulations affecting the telecommunications industry begin in March in 2006; conversions of all circuits affected will be complete by April 2006. The competition in rural markets is also rapidly declining due to the removal of UNE-P and the decline in the competitive local exchange providers that had been dependent on UNE-P as their only source for providing competitive local telephone services in those communities. This provides for a unique opportunity for I-55 Telecommunications to gain market share, by utilizing its existing network and to expand it facilities into these areas becoming a primary alternative to the monopoly Incumbent Local Exchange Company.
 
On September 27, 2005, a Securities Purchase Agreement was entered for a $2,000,000 financial transaction by and among the Company, Xfone USA, Inc., eXpeTel Communications, Inc., Gulf Coast Utilities, Inc. and Laurus Master Fund, Ltd. The investment takes the form of a convertible note secured by the Company’s United States assets. The closing of the financing was on September 28, 2005. The conversion of the note will result in dilution in the percentage of common stock owned by the Company’s current shareholders, although the conversion price was in excess of the net tangible assets per share and accordingly was not economically dilutive.
 
-5-

On September 28, 2005, a Securities Purchase Agreement was entered for a $2,212,500 financial transaction by and among the Company, Crestview Capital Master, LLC, Burlingame Equity Investors and Mercantile Discount - Provident Funds. Upon the closing of the financial transaction on October 31, 2005, the Company issued to the investors an aggregate of 885,000 shares of common stock at a purchase price of $2.50 per share together with, 221,250 warrants at $3.00 per share and 221,250 warrants at $3.25 per share. The financial transaction resulted in dilution in the percentage of common stock owned by the Company’s current shareholders, although the price paid was in excess of the net tangible assets per share and accordingly was not economically dilutive.
 
On November 23, 2005, a Securities Purchase Agreement was entered for a $810,000 financial transaction by and among the Company, Mercantile Discount-Provident Funds, Hadar Insurance Company Ltd., the Israeli Phoenix Assurance Company Ltd. and Gaon Gemel Ltd. In conjunction with the financial transaction, the Company issued on March 28, 2006, an aggregate of 324,000 shares of common stock at a purchase price of $2.50 per share together with 81,000 warrants at $3.00 per share for a period of five years and 81,000 warrants at $3.25 per share for a period of five years. The financial transaction closed on April 6, 2006. The net proceeds of the financing are expected to be used for general working capital and/or investment in equipment and/or for acquisitions and/or business development. The financing transaction will result in dilution in the percentage of common stock owned by the Company's current shareholders, although the price paid would be in excess of the net tangible assets per shares and are accordingly not economically dilutive.
 
On January 1, 2006, Xfone USA, Inc., the Company's wholly owned subsidiary, entered into an Agreement with EBI Comm, Inc. (“EBI”), a privately held Internet Service Provider, to purchase the assets of EBI. EBI is providing a full range of Internet access options for both commercial and residential customers in north Mississippi. Based in Columbus, Mississippi, EBI’s services include Dial-up, DSL, T1 Dedicated Access and Web Hosting. Its customer base, currently numbering approximately 1,500 Internet users, is largely concentrated in the Golden Triangle area, which includes Columbus, West Point and Starkville Mississippi. The acquisition was structured as an asset purchase, providing for Xfone USA to pay EBI total consideration equal to 50% of the monthly collected revenue from the customer base during the first 12 months following completion of the asset purchase. Acquired assets include the customer base and customer lists, trademarks and all related intellectual property, fixed assets and all account receivables. The acquisition is not significant from an accounting perspective.
 
On January 10, 2006 (effective as of January 1, 2006), Xfone USA, Inc., the Company's wholly owned subsidiary, entered into an Asset Purchase Agreement with Canufly.net, Inc., (“Canufly.net”), an Internet Service Provider based in Vicksburg, Mississippi, and its principal shareholder, Mr. Michael Nassour. Canufly.net provides residential and business customers with high-speed Internet services and utilizes the facilities-based network of Xfone USA, as an alternative to BellSouth, to provide Internet connectivity to its customers. Canufly.net also provides Internet services through wireless applications. The Company closed the transaction contemplated by the Asset Purchase Agreement on January 24, 2006.  The acquisition is not significant from an accounting perspective.

On May 10, 2006, a Stock Purchase Agreement was entered by and among the Company, Swiftnet Limited, Story Telecom, Inc., Story Telecom Limited, Story Telecom (Ireland) Limited, Trecastle Holdings Limited, and Nir Davison. The Stock Purchase Agreement provides that the Company will purchase further 102 shares of Story Telecom, Inc. for an aggregate purchase price of $1,200,000, $900,000 of which to be applied against the indebtedness of Story Telecom to the Company and/or its subsidiaries, and $300,000 to be used by Story Telecom as working capital. The Stock Purchase Agreement further provides that the Founders Agreement (as defined therein) shall terminate, and that the terms and provisions of the Stock Purchase Agreement shall govern from and after the date of consummation of the Stock Purchase. The Company currently owns approximately 39.2% of the shares of Story Telecom. Upon the Closing of the Stock Purchase the Company will own approximately 69.6% of the shares of Story Telecom.
 
-6-

Note to Financial Transactions:
 
Following the September 27, 2005, September 28, 2005, and November 23, 2005 financial transactions described above (the "Financial Transactions"), the Company could suffer dilution from the resale of a substantial number of shares. As a result of the issuance and registration of shares pursuant to the Financial Transactions, a substantial number of our shares of common stock become available for immediate resale, which could have an adverse effect on the price of our common stock. In the event that the sale of such shares results in a decline in our stock price it may cause other shareholders to sell their shares or even engage in short sales of the Company's common stock which could cause the price to further decline. Any such decreases in the price of our common stock may cause stockholders to lose some or all of their investment. To the extent any of the investors in the Financial Transactions exercise any of their warrants, and then resell the shares of common stock issued to them upon such exercise, the price of our common stock may decrease even further due to the additional shares of common stock in the market. The exercise of the warrants and the conversion of the secured convertible note into common stock will substantially dilute existing stockholders and will likely have a negative affect on the market price of our common stock. We lack control over the timing of any exercise or the number of shares offered or sold.
 
The above-mentioned November 23, 2005 financial transaction was approved at a Special Meeting of the shareholders of the Company, held on March 13, 2006. The shareholders approval was required by the American Stock Exchange rules because the financial transaction coupled with the Company’s earlier financings described herein would constitute more than 20% of the Company’s outstanding common stock. The issuance and listing of the related shares of common stock of the Company have been approved by the American Stock Exchange on March 27, 2006.
 
Financial Information - Percentage of Revenues
 
Quarter ended March 31:
 
2006
2005
Revenues
100%
100%
Cost of Revenues
-64%
-69%
Gross Profit
36%
31%
Operating Expenses:
   
Research and Development
-- 
-- 
Marketing and Selling
-9%
-12%
General and Administrative
-26%
-19%
Total Operating Expenses
-35%
-31%
Income before Taxes
1%
-2%
Net Income
1%
1%

-7-

RESULTS OF OPERATIONS

COMPARAISON OF THE QUARTER ENDED MARCH 31, 2006 AND MARCH 31, 2005
 
Revenues. Revenues increased 36% to £4,501,289 ($7,841,245) for the quarter ended March 31, 2006 compared to £3,312,934 ($6,228,317) for the quarter ended March 31, 2005. Revenues were geographically generated as follows: United Kingdom subsidiary contributed £1,813,498 ($3,159,113); United States subsidiary contributed £2,037,722 ($1,132,420); and Israeli subsidiary contributed £650,069 ($1,132,420). The increase in revenues is primarily attributable to the increase in the revenues of our United States subsidiary which its revenues for the quarter ended March 31, 2006 increased 137% to £2,037,722 ($3,549,712) from £861,083 ($1,618,837) for the quarter ended March 31, 2005. This increase is mainly due to the acquisitions of I-55 Internet Services and I-55 Telecommunications.
 
Revenues in the United Kingdom decreased 20% to £1,813,498 ($3,159,113) for the quarter ended March 31, 2006 compared to £2,253,640 ($4,236,843) for the quarter ended March 31, 2005. This decrease is mainly due to lower sales to our affiliated company Story Telecom.
 
Revenues in the United States increased 137% to £2,037,722 ($3,549,712) for the quarter ended March 31, 2006 compared to £861,083 ($1,618,837) for the quarter ended March 31, 2005. This increase is mainly due to the acquisitions of I-55 Internet and I-55 Telecommunications.
 
Revenues in Israel increased 228% to £650,069 ($1,132,420) for the quarter ended March 31, 2006 compared to £198,211 ($372,637) for the quarter ended March 31, 2005. This is mainly due to our growing share in the Israeli market.

Our primary geographic markets are the United Kingdom, the United States and Israel.  However, we serve customers across Europe, Asia, North America, South America, Australia and Africa.
 
Cost of Revenues. Cost of revenues consists primarily of traffic time purchased from telephone companies and other related charges. Cost of revenues increased 26% to £2,868,452 ($4,996,843) for the quarter ended March 31, 2006, from £2,274,071 ($4,275,254) for the quarter ended March 31, 2005, representing 64% and 69% of the total revenues for the quarter ended March 31, 2006 and March 31, 2005, respectively. The increase in cost of revenues is mainly due to the growth in our revenues contributed by our U.S. and Israeli subsidiaries.

Research and Development. Research and development expenses were £5,625 ($9,799) and £5,000 ($9,400) for the quarter ended March 31, 2006 and 2005, respectively. Research and development expenses consist of labor costs of our research and development manager and other related costs.

Marketing and Selling Expenses. Marketing and selling expenses increased 2% to £390,213 ($679,751) for the three months ended March 31, 2006 from £384,190 ($722,277) for the three months ended March 31, 2005. Marketing and selling expenses as a percentage of revenues were 12% and 9% for the quarter ended March 31, 2005 and 2006, respectively. This increase in the Marketing and selling expenses is mainly a result of our marketing efforts in the Israeli market. The marketing and selling expenses for the quarter ended March 31, 2006, include £131,179 ($228,513) that were incurred by our Israeli subsidiary that started operation in December 2004. Marketing expenses consist of salaries of related personnel, commissions related activities, including commissions for agents that promote, through our customer British Telecom, the usage of non geographical numbers similar to 1-800 or 1-900 with no specific geographical place and advertising.
 
-8-

General and Administrative Expenses. General and administrative expenses increased 80% to £1,151,703 ($2,006,267) for the three months ended March 31, 2006 from £638,258 ($1,199,925) for the three months ended March 31, 2005. As a percentage of revenues, general and administrative increased to 26% for the three months ended March 31, 2006, as compared to 19% for the three months ended March 31, 2005. The increase in our general and administrative expenses is mainly attributable to expenses incurred in the U.S. market, mainly attributable to the acquisitions of I-55 Internet Services and I-55 Telecommunications.
 
Financing Expenses. Financing expenses, net, increased to £78,471 ($136,696) for the three months ended March 31, 2006 from £14,808 ($27,839) for the three months ended March 31, 2005. This increase is mainly due to fluctuations in currency exchange rates.
 
Equity in Income of Affiliated Company. Equity income from Auracall Limited amounted to £51,416 ($89,567) reflecting our 32.5% portion in our affiliated company Auracall Limited.

Loss from a change of holding of affiliated company. On January 1, 2006 Auracall Limited, an affiliated company, issued to the Managing Director of Auracall further shares from treasury to the level that Swiftnet Limited was diluted from 47.5% to 32.5% of the holdings of Auracall. The dilution from 47.5% to 32.5% of the holdings of Auracall result is a loss of £29,849 ($51,995) recognized during the quarter.

Income before Taxes. Income before taxes for the three months ended March 31, 2006 amounted to £46,278 ($80,617) 1% of the revenues - as compared with £62,947 - 2% of the revenues - for the three months ended March 31, 2005. The decrease of the income before taxes is attributable primarily to higher finance expenses, mainly due to currency changes and the loss of £29,848 ($51,995) from a change of holding of our affiliated company, Auracall, partially offset by the increase of £18,328($31,927) in the equity income from Auracall.

Taxes on Income. Taxes on income for the three months ended March 31, 2006 amounted to £17,611 ($30,678) or -38% of the income before taxes as compared with £19,459 or 31% for the same period in the year 2005. United Kingdom companies are usually subject to income tax at the corporate rate of 20%-30%. The decrease in taxes on income is due to tax losses of our Israeli subsidiary, of which the Company recorded only partial future tax benefit. 

Net Income. Net income for the three months ended March 31, 2006 was £63,889 ($111,295) as compared to £43,497 ($81,774) for the same period in the year 2005. The increase of our net income is attributable primarily to higher growth in revenues than operational expenses in the three months ended March 31, 2006 compared to the same period last year.
 
Earning Per Share. The earning per share of common stock for the quarter ended March 31, 2006 was £0.008 ($0.014) for basic 8,195,968 weighted average shares and £0.007 ($0.013) for diluted 8,770,680 shares. The earning per share of common stock for the quarter ended March 31, 2005 was £0.007 ($0.012) for basic 6,552,696 weighted average shares and £0.004 ($0.007) for diluted 12,039,251 shares.
-9-

   
3 Months Ended March 31 , 2006,
 
   
Weighted Average
 
   
Income
 
Shares
 
Per Share
 
   
(Numerator)
 
(Denominator)
 
Amounts
 
Net Income
  £
63,889
             
Basic EPS:
                   
Income available to common stockholders
  £
63,889
   
8,195,968
  £
0.008
 
Effect of dilutive securities:
                   
Options and warrants
         
574,713
   
(0.001
)
Diluted EPS:
                   
Income available to common stockholders
  £
£63,889
   
8,770,680
  £
0.007
 
 
COMPARAISON OF THE BALANCE SHEET OF THE QUARTER ENDED MARCH 31, 2006 AND THE YEAR ENDED DECEMBER 31, 2005
 
Current Assets. Current assets amounted to £5,891,894 ($10,263,679) as of March 31, 2006 as compared with £6,895,592 ($11,894,897) as of December 31, 2005. This decrease in our current assets is mainly attributable to a decrease of £984,721 ($1,715,384) in our cash positions mainly due to investing activities in our US and Israeli subsidiaries.

Loan to Shareholder. Short term loan to the shareholder, Mr. Abraham Keinan, our Chairman of the Board of Directors, amounted to £123,965 ($215,947) as of March 31, 2006 and December 31, 2005. The total amount of £123,965 ($215,947) is classified as current assets as Mr. Keinan agreed with the Company to repay this amount during fiscal year 2006.

Fixed Assets. Fixed assets after accumulated depreciation increased to £2,292,353 ($3,993,279) as of March 31, 2006, as compared with £2,051,315 ($3,538,518) as of December 31, 2005. The growth in fixed assets is mainly attributable to the acquisitions of I-55 Internet Services and I-55 Telecommunications in our March 31, 2006, balance sheet, as well as investment in fixed assets of our Israeli subsidiary in the process of expanding its operations.

Current Liabilities. As of March 31, 2006, current liabilities increased to £6,223,704 ($10,841,692) as compared with £5,423,951 ($9,356,315) as of December 31, 2005. The increase in our current liabilities results mainly from an increase of £805,774 ($1,403,658) in our other liabilities and accrued expenses mainly attributable to the acquisitions of I-55 Internet Services and I-55 Telecommunications.

LIQUIDITY AND CAPITAL RESOURCES

Cash as of March 31, 2006, amounted to £1,510,202 ($2,630,772) as compared with £2,494,923 ($4,303,742) as of December 31, 2005, a decrease of £984,721 ($1,715,384). Net cash used in operating activities for the quarter ended March 31, 2006, was £118,323 ($206,121). Investing activities in our U.S. acquisitions and purchase of other assets and equipment used was £709,785 ($1,236,443). Net cash used in financing activities for the quarter ended March 31, 2006, was £162,354 ($282,821), mainly attributable to repayments of long term loans from banks and others.

-10-

Our capital investments are primarily for the purchase of equipment and software for services that we provide or intend to provide.

Capital lease obligations: We are the lessee of switching and telecom equipment under capital leases expiring in various years through the year 2006; during 2006 we repaid £20,801 ($36,235) of our capital lease obligations.

The minimum future lease payments are:

2006
 
 £
100,432
 
[$
174,956]
 

In fiscal year 2006, we may procure and or develop additional equipment and software to enhance our capacity in the United Kingdom, United States and Israel for the amount of approximately £861,079 ($1,500,000). In case that we manage to establish or acquire operations in a new country, we anticipate that an investment of approximately £574,053 ($1,000,000) in equipment, infrastructure and software would be required to become operational in each new country. Currently we do not have any plan to expand into any additional countries.

We shall continue to finance our operations and fund the current commitments for capital expenditures mainly from the cash provided from operating activities and private placements.

Upon the assignment of the Interconnection Agreement between WS Telecom, Inc. and BellSouth Telecommunications, Inc. to Xfone USA, Inc., and consummation of the merger on March 10, 2005, we, the ultimate parent company and our subsidiaries Swiftnet and Xfone 018, individually and/or jointly, agreed to guarantee all undisputed debts owing to BellSouth Telecommunications by Xfone USA in accordance with the assigned Interconnection Agreement. The guarantee was given on December 16, 2004, and became effective upon the consummation of the merger on March 10, 2005.

As of March 31, 2006, our Israeli based subsidiary, Xfone 018 Ltd. has received credit facilities from Bank Hapoalim B.M. in Israel for the following amounts, in order to finance its start-up activities. The credit facilities include a revolving credit line of 500,000 New Israeli Shekels ("NIS"), a short-term credit line of 2,250,000 NIS and a long-term credit line of 790,000 NIS. In addition, the bank made available to Xfone 018 a long-term facility of 3,150,000 NIS to procure equipment. The credit facilities are secured with: (a) a floating charge on Xfone 018 assets; (b) a fixed charge on its telecommunication equipment (including switches); (c) subordination of a Term Note of $800,000 (in favor of the Company); (d) assignment of rights by way of pledge on the Partner Communications Company Ltd., contract, the Cellcom Israel Ltd., contract the Pelephone Communications Ltd., contract, and the Credit companies contracts with Xfone 018; (e) personal collateral by Abraham Keinan and Guy Nissenson, which includes a stock pledge. The Company agreed to indemnify Abraham Keinan and/or Guy Nissenson on account of any damage and/or loss and/or expense (including legal expenses) that they may incur in connection with the stock pledge and/or any other obligation made by them to Bank Hapoalim in connection with the collateral; (f) The Company and Swiftnet Limited issued a Letter of Guarantee, unlimited in amount, in favor of the bank, guaranteeing all debt and indebtedness of Xfone 018 towards the bank. As of March 31, 2006, we have utilized under the credit facility $1,244,813.

According to agreements between the Company and its 26% minority interest partner in Xfone 018 Ltd. (the "Minority Partner"), the Minority Partner provided in the fourth quarter of year 2004, a shareholder loan of approximately $400,000 (£230,373) to Xfone 018. This loan is for four years with annual interest of 4% and linkage to the Israeli consumer price index.  
-11-


As of March 31, 2006, the Company provided to Xfone 018 a shareholder loan in an aggregate amount of $800,000 (£463,744).

As of March 31, 2006, our Israeli subsidiary activities were financed by the shareholders loans and by using £714,588 ($1,244,813) credit facility from Bank Hapoalim.

On September 27, 2005, a Securities Purchase Agreement was entered for a $2,000,000 financial transaction by and among the Company, Xfone USA, Inc., eXpeTel Communications, Inc., Gulf Coast Utilities, Inc. and Laurus Master Fund, Ltd. The investment, which takes the form of a convertible note secured by the Company’s United States assets, has a 3 -year term and bears interest at a rate equal to prime plus 1.5% per annum. The Note is convertible, under certain conditions, into shares of the Company’s common stock at an initial conversion price equal to $3.48 per share. The closing of the financing was on September 28, 2005. Net proceeds from the financing are mainly to be used for procurement of capital equipment and general working capital purposes for the Company and Xfone USA, eXpeTel Communications and Gulf Coast Utilities, Inc. The conversion of the note would result in dilution in the percentage of common stock owned by the Company’s current shareholders, although the conversion price would be in excess of the net tangible assets per share and are accordingly not economically dilutive. The potential of sales of these shares or the actual sale could have adverse effect on the price of common stock.

On September 28, 2005, a Securities Purchase Agreement was entered for a $2,212,500 financial transaction by and among the Company, Crestview Capital Master, LLC, Burlingame Equity Investors and Mercantile Discount - Provident Funds. Upon the closing of the financial transaction on October 31, 2005, the Company issued to the investors an aggregate of 885,000 shares of common stock at a purchase price of $2.50 per share together with 221,250 warrants at $3.00 per share for a period of five years and 221,250 warrants at $3.25 per share for a period of five years. The net proceeds of the financing are expected to be used for general working capital and/or investment in equipment and/or for acquisitions and/or business development. The financing transaction resulted in dilution in the percentage of common stock owned by the Company’s current shareholders, although the price paid was in excess of the net tangible assets per share and are accordingly not economically dilutive. The potential of sales of these shares or the actual sale could have adverse effect on the price of common stock.

On November 23, 2005, a Securities Purchase Agreement was entered for a $810,000 financial transaction by and among the Company, Mercantile Discount-Provident Funds, Hadar Insurance Company Ltd., the Israeli Phoenix Assurance Company Ltd. and Gaon Gemel Ltd. In conjunction with the financial transaction, on March 28, 2006 the Company issued an aggregate of 324,000 shares of common stock at a purchase price of $2.50 per share together with 81,000 warrants at $3.00 per share for a period of five years and 81,000 warrants at $3.25 per share for a period of five years. The financial transaction closed on April 6, 2006. The net proceeds of the financing are expected to be used for general working capital and/or investment in equipment and/or for acquisitions and/or business development. The financing transaction resulted in dilution in the percentage of common stock owned by the Company’s current shareholders, although the price paid was in excess of the net tangible assets per shares and are accordingly not economically dilutive. The potential of sales of these shares or the actual sale could have adverse effect on the price of the common stock.

We believe that our future cash flow from operations together with our current cash will be sufficient to finance our operation activities through the years 2006 and 2007.

We will consider raising additional capital through a public or private placement to fund possible acquisitions and business development activities and for working capital.

-12-

IMPACT OF INFLATION AND CURRENCY FLUCTUATIONS

As of March 31, 2006, our main functional currency remains the UKP ("British Sterling Pounds") as a significant part of our revenues derived from our United Kingdom based subsidiary Swiftnet. Following the acquisition of our United States subsidiaries a large part of our business is in US Dollars. In addition we started to do business in Israel with the Israeli currency as of mid December 2004. 15% of our revenues were derived from our Israeli subsidiary. Approximately 50% of the direct traffic costs in Israel are in UKP and the rest in New Israeli Shekels ("NIS"). We believe that the US and Israeli portions of our revenues will increase during 2006. Most of our revenues, current assets and long-term loans to a shareholder are all in UKP and US Dollars.

Our costs of revenues are mainly in UKP and US Dollars.

Most of our liabilities, operating and financing expenses are in UKP. The remainder of the assets, liabilities, revenues and expenditures are in US Dollars and NIS. We anticipate that during 2006 the portion of US Dollars will be greater and will probably turn to our main functional currency although the portion of UKP will stay significant.

A devaluation of the UKP or the NIS in relation to the US Dollar will have the effect of decreasing the Dollar value of all assets or liabilities that are in UKP or NIS.

Conversely, any increase in the value of the UKP in relation to the US Dollar has the effect of increasing the US Dollar value of all UKP assets and the US Dollar amounts of any UKP liabilities and expenses.

Inflation in any of the countries where we operate would affect our operational results if we shall not be able to match our revenues with growing expenses caused by inflation.

If the rate of inflation will cause a rise in salaries or other expenses and the market conditions will not allow us to raise prices proportionally, it will have a negative effect on the value of our assets and on our potential profitability.
 
ITEM 3. CONTROLS AND PROCEDURES
 
Under the supervision and with the participation of our management, including our principal executive officer and the principal financial officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as of the end of the period covered by this report (the “Evaluation Date”). Based on this evaluation, our principal executive officer and principal financial officer concluded as of the Evaluation Date, that our disclosure controls and procedures were effective such that the material information required to be included in our Securities and Exchange Commission (“SEC”) reports is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms relating to us, including our consolidating subsidiaries, and was made known to them by others within those entities, particularly during the period when this report was being prepared.
 
Additionally, there were no significant changes in our internal controls or in other factors that could significantly affect these controls subsequent to the Evaluation Date. We have not identified any significant deficiencies or material weaknesses in our internal controls, and therefore there were no corrective actions taken.
-13-

ITEM I. LEGAL PROCEEDINGS

I. MG Telecom Ltd.
 
In August 2002, the Company’s wholly-owned UK based subsidiary, Swiftnet Limited filed a summary procedure lawsuit in the court of Tel - Aviv, Israel against MG Telecom Ltd. and its Chief Executive Officer, Mr. Avner Shur. In this lawsuit, we allege an unpaid debt due to us in the amount of $50,000 from MG Telecom for services rendered by us to MG Telecom. The debt arose from an agreement between us and MG Telecom, a provider of calling card services, in which traffic originating from MG Telecom calling cards was delivered through our system in London, England. Mr. Shur signed a personal guarantee agreement to secure MG Telecom’s obligations under the agreement. On August 16, 2005, the court has rendered a judgment in this matter, rejecting our claims. On October 16, 2005, Swiftnet filed an appeal with the district court of Tel - Aviv. A hearing was scheduled for December 2006. Swiftnet believes that it has a meritous ground supporting its claim.
 
II. Ryfcom Ltd.

In July 2001 the Company’s wholly-owned UK based subsidiary, Swiftnet Limited filed a lawsuit in the court of Petach - Tikva, Israel against Ryfcom, Ltd., a former provider of calling card services, and its Chief Executive Officer, Mr. Paltiel Porat. In this lawsuit, we allege an unpaid debt due to us in the amount of $107,528 from Ryfcom for services rendered by us. The debt arose from an agreement between us and Ryfcom, in which traffic originating from Ryfcom calling cards was delivered through our system in London. Mr. Porat signed a personal guarantee agreement to secure the all of Ryfcom’s obligations under our agreement with Ryfcom. Before the judgment, Mr. Paltiel repaid the amount of approximately $15,000. On January 6, 2003, the court of Petach - Tikva, rendered a judgment in favor of us. According to the judgment Mr. Paltiel has to repay the remainder of the money, approximately $92,000, plus the court fee that was paid by us of approximately $1,500, plus expenses in the amount of $9,300. All amounts are linked until fully paid by the Israeli Consumer Price Index. Mr. Paltiel failed to comply with the January 6, 2003 judgment and as a result thereof Swiftnet filed on May 17, 2004 with the court a request to send Mr. Paltiel a warning that his failure to satisfy the January 6, 2003 judgment will result in Mr. Paltiel being declared insolvent (“Swiftnet’s Request”). On June 6, 2004, Mr. Paltiel filed with the Court an Objection to Swiftnet’s Request. On January 26, 2006, the court rejected Mr. Paltiel’s objection. Since Mr. Paltiel failed to settle his debt within 7 days from the date he received the court's decision, on May 7, 2006 Swiftnet request the court to declare that Mr. Paltiel is insolvent. A hearing was scheduled for June 15, 2006.

III. MCI WorldCom Limited

The Company’s wholly-owned UK based subsidiary, Swiftnet Limited was served with a claim on October 11, 2005 that was filed by MCI WorldCom Limited (“MCI”) in an English court for the sum of £1,640,439.71 ($2,857,811) plus interest accruing at a daily rate of £400.80 ($699) which at the date of Claim had amounted to £92,317.03 ($160,825). MCI’s claim is for telecommunication services MCI claims it provided to Swiftnet. Swiftnet has been in dispute with MCI regarding amounts due to MCI for telecommunications services provided by MCI to Swiftnet. Swiftnet alleges that the disputed charges were improperly billed by MCI to its account for a long time and therefore MCI should credit Swiftnet for a certain amount of the claim.  Swiftnet has defended the claim by stating that in relation to the Invoices that MCI is claiming remain unpaid, £307,094 ($534,988) is not justified according to the rates agreed at various meetings and equates to an over-billing by such amount, although Swiftnet does not have written evidence for many of the agreed rates. Swiftnet has also submitted a counterclaim stating that it is owed a further £671,111 ($1,169,142) in credits in relation to amounts paid on account and wrongly attributed by MCI to over-billed invoices. In addition, MCI continues to send traffic to Swiftnet for termination via our Israeli subsidiary's network. Swiftnet is claiming that the amounts owed by MCI to Swiftnet in this regard should be set off as against any amounts being claimed by MCI in the dispute.  There is a further counterclaim for additional accountancy costs and loss of management time incurred by Swiftnet due to the incorrect billing. The Company's financial statements have for some time carried the full amount due to MCI based on the invoices issued by MCI, as well as an appropriate provision for the credit the company is claiming. The Company does not believe that the lawsuit will have a material adverse effect on its business or financial condition.

-14-

IV. Opal Telecom Limited

Opal Telecom Limited claims that the Company’s wholly-owned UK based subsidiary, Swiftnet Limited, owes them £119,000 ($207,310). However, Swiftnet claims that Opal Telecom owes it damages for breach of an agreement and further that the debt claimed should be reduced by £50,000 ($87,105) to take account of billing errors. Legal proceedings have not been commenced and the parties are planning to meet to see if a settlement can be reached.
 
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

On March 28, 2006, we issued to Gersten Savage, LLP 755 restricted shares of common stock as consideration for legal services.

On March 28, 2006, we issued to Oberon Securities, LLC 30,144 shares of common stock pursuant to that certain November 15, 2005 Amendment to the Finders Agreement between the Company and Oberon Securities.

During May 2006, and in conjunction with the January 10, 2006 Asset Purchase Agreement by and among Xfone USA, Inc. and Canufly.net, Inc., we issued to the shareholders of Canufly.net 33,768 restricted shares of common stock and 24,053 warrants (exercisable at $2.98 per share).

During May 2006, and in conjunction with the acquisition of I-55 Internet Services, Inc., which consummated on March 31, 2006, we issued to the shareholders of I-55 Internet Services 789,863 restricted shares of common stock and 603,939 warrants (exercisable at $3.31 per share).

During May 2006, and in conjunction with the acquisition of I-55 Telecommunications, LLC, which consummated on March 31, 2006, we issued to the shareholder of I-55 Telecommunications 223,702 restricted shares of common stock and 79,029 warrants (exercisable at $3.38 per share). In addition, we issued to the creditors of I-55 Telecommunications 163,933 restricted shares of common stock and 81,968 warrants (exercisable at $3.38 per share).
  
Use of Proceeds

We will receive proceeds from the exercise of the abovementioned warrants, if and to the extent that any of these warrants are exercised. Such proceeds are expected to be used for general working capital and/or investment in equipment and/or acquisitions and/or other business development.
 
ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
 
      None.
 
-15-

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

On March 13, 2006 a Special Meeting was held in the Company’s corporate offices in London where the shareholders voted and approved the following transactions:

(i) The Shareholders elected six members Board of Directors to serve until the next Meeting of Stockholders of the Company, held specifically for election of a new Board of Directors of the company and until their successors are duly elected and qualified;

The six Directors are Abraham Keinan, Guy Nissenson, Eyal J. Harish, Shemer S. Schwartz, Arie Czertok and Aviu Ben-Horrin.

(ii) The Shareholders approved the Company's 2004 Stock Option Plan which is designated for the benefit of employees, officers, directors, consultants and subcontractors of the Company, including its subsidiaries.
 
(iii) The Shareholders approved the acquisition of I-55 Internet Services, Inc. pursuant to that certain Agreement and Plan of Merger by and among the Company, Xfone USA, Inc., I-55 Internet Services, Inc. and the Principals (as defined therein) dated August 18, 2005 (including the First Amendment to the Agreement and Plan of Merger dated October 10, 2005, and the related Management Agreement dated October 11, 2005), including, the issuance of shares of common stock of the Company and/or warrants to purchase shares of common stock of the Company to shareholders and/or debt-holders of I-55 Internet Services, Inc.
 
(iv) The Shareholders approved the acquisition of I-55 Telecommunications, LLC pursuant to that certain Agreement and Plan of Merger by and among the Company, Xfone USA, Inc., I-55 Telecommunications, LLC and the Principal (as defined therein) dated August 26, 2005 (including the related Management Agreement dated October 12, 2005), including, the issuance of shares of common stock of the Company and/or warrants to purchase shares of common stock of the Company to shareholders and/or debt-holders of I-55 Telecommunications, LLC.
 
(v) The Shareholders approved the financing transaction by and among the Company, Mercantile Discount-Provident Funds, Hadar Insurance Company Ltd., the Israeli Phoenix Assurance Company Ltd. and Gaon Gemel Ltd. Pursuant to that certain Securities Purchase Agreement dated November 23, 2005 and any other related documents as defined therein (the “Financing”).
 
ITEM 5. OTHER INFORMATION.
 
      None.
 
-16-

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits and Index of Exhibits

 Exhibit Number
Description
2. 
Agreement and plan or reorganization between Xfone, Inc. and Swiftnet Ltd. dated September 20, 2000 (1)
3.1
Articles of Incorporation of Xfone, Inc. (1)
3.2a
Bylaws of Xfone, Inc. (1)
3.2b
Amended Bylaws of Xfone, Inc. (4)
3.3
Articles of Incorporation of Swiftnet, Ltd. (1)
3.4
Bylaws of Swiftnet, Ltd. (1)
3.5
Amended bylaws of Xfone, Inc. (3)
3.6
By-Laws of Xfone USA, Inc. (7)
3.7
Office of the Mississippi Secretary of State, Articles of Merger or Share Exchange Profit Corporation (7)
3.8. 
Amended and Restated Bylaws dated March 12, 2006 (22)
4. 
Specimen Stock Certificate (1)
5. 
Opinion of Gersten Savage LLP.
10.1
Agreement between Swiftnet Ltd. and Guy Nissenson dated May 11, 2000 (1)
10.2
Employment Agreement with Bosmat Houston dated January 1, 2000 (1)
10.3
Loan Agreement with Swiftnet Ltd., Guy Nissenson, and Nissim Levy dated August 5, 2000 (1)
10.4
Promissory Note executed between Xfone and Swiftnet Ltd. dated September 29, 2000 (1)
10.5
Stock Purchase Agreement between Swiftnet, Ltd, Abraham Keinan, and Campbeltown Business, Ltd. dated June 19, 2000 (1)
10.6
Consulting Agreement between Swiftnet, Ltd. and Campbeltown Business, Ltd. dated May 11, 2000 (1)
10.7
Agreement with Campbeltown Business Ltd. dated July 30, 2001 (1)
10.8
Contract with WorldCom International, Ltd. dated June 20, 1998 (1)
10.9
Contract with VoiceNet Inc. dated April 11, 2000 (1)
10.10
Contract with InTouchUK.com Ltd. dated April 25, 2000 (1)
10.11
Letter of Understanding from Campbeltown Business, Ltd. to Xfone, Inc. dated July 30, 2001 (2)
10.12
Agreement between Adar International, Inc./Mr. Sidney J. Golub and Swiftnet dated April 6, 2000 (2)
10.13
Lease Agreement between Elmtree Investments, Ltd. and Swiftnet, Ltd. dated December 4, 1991 (2)
10.14
Lease Agreement between Postwick Property Holdings Limited and Swiftnet, Ltd. dated October 8, 2001.(2)
10.15
Agreement between Xfone, Inc., Swiftnet, Ltd., and Nir Davison dated September 30, 2002 (5)
 
-17-

10.16
 
As to Form: Shares and Warrant Purchase Agreement, Irrevocable Proxy, Warrant A, Warrant B and Registration Rights Agreement of Selling Shareholders Platinum Partners Value Arbitrage Fund LP, Countrywide Partners LLC and WEC Partners LLC. [3 investors] (6)
10.17
 
 
As to Form: Shares and Warrant Purchase Agreement, Irrevocable Proxy, Warrant A, Warrant B and Registration Rights Agreement of Selling Shareholders Simon Langbart, Robert Langbart, Arik Ecker, Zwi Ecker, Michael Derman, Errol Derman,Yuval Haim Sobel, Zvi Sobel, Tenram Investment Ltd., Michael Zinn, Michael Weiss. [11 investors] (6)
10.18
 
 
As to Form: Shares and Warrant Purchase Agreement, Irrevocable Proxy, Warrant A, Warrant B and Registration Rights Agreement of Selling Shareholders Southridge Partners LP and Southshore Capital Fund Ltd.
[2 investors] (6)
10.19
 
As to Form: Shares and Warrant Purchase Agreement, Irrevocable Proxy, Warrant A, Warrant B and Registration Rights Agreement of Selling Shareholders Crestview Capital Master LLC. [1 investors] (6)
10.20
 
 
As to Form: Shares and Warrant Purchase Agreement, Irrevocable Proxy, Warrant A, Warrant B and Registration Rights Agreement of Selling Shareholders Adam Breslawsky, Oded Levy, Michael Epstein, Steven Frank, Joshua Lobel, Joshua Kazan and The Oberon Group LLC. [7 investors] (6)
10.21
Newco (Auracall Limited) Formation Agreement. (6)
10.22
Agreement with ITXC Corporation (6)
10.23
Agreement with Teleglobe International (6)
10.23.1
Amendment to Agreement with Teleglobe International (6)
10.24
Agreement with British Telecommunications (6)
10.25
Agreement with Easyair Limited (OpenAir) (6)
10.26
Agreement with Worldnet (6)
10.27
Agreement with Portfolio PR (6)
10.28
Agreement with Stern and Company (6)
10.29
December 31, 2003 letter to Xfone from A. Keinan (6)
10.30
Agreement between Swiftnet, Ltd. and Dan Kirschner (8)
10.31
Agreement and Plan of Acquisition (7)
10.32
Escrow Agreement (7)
10.33
Release Agreement (7)
10.34
Employment Agreement between WS Telecom, Inc. and Wade Spooner (7)
10.35
Employment Agreement between WS Telecom, Inc. and Ted Parsons (7)
10.36
First Amendment to Agreement and Plan of Merger (WS Telecom, Inc./Xfone, Inc./Xfone USA, Inc.) (11)
10.37
Finders Agreement with The Oberon Group, LLC (11)
10.38
Agreement with The Oberon Group, LLC (11)
 
-18-

10.39
Management Agreement (WS Telecom, Inc. and Xfone USA, Inc.) (8)
10.40
 
Engagement Letter to Tommy R. Ferguson, Confidentiality Agreement, and Executive Inventions Agreement dated August 19, 2004 (11)
10.41
Voting Agreement dated September 28, 2004 (11)
10.42
Novation Agreement executed September 27, 2004 (11)
10.43
Novation Agreement executed September 28, 2004 (11)
10.44
Ilan Shoshani Investment Agreement dated August 26, 2004 (12)
10.44.1
Addendum and Clarification to the Ilan Shoshani Investment Agreement dated September 13, 2004 (12)
10.45
Elite Financial Communications Group Agreement dated November 16, 2004 (13)
10.46
Dionysos Investments (1999) Ltd. Financial Services and Business Development Consulting Agreement dated November 18, 2004(13)
10.47
Agreement and Plan of Merger to acquire I-55 Internet Services, Inc. dated August 18, 2005 (14)
10.48
Agreement and Plan of Merger to acquire I-55 Telecommunications, LLC dated August 26, 2005 (15)
10.49
Securities Purchase Agreement, dated September 27, 2005, by and between the Registrant and Laurus Master Fund, Ltd. (16)
10.50
Secured Convertible Term Note, dated September 27, 2005, by the Registrant in favor of Laurus Master Fund, Ltd.; Adjustment Provision Waiver Agreement, dated September 27, 2005, by and between the Registrant and Laurus Fund, Ltd. (16)
10.51
Common Stock Purchase Warrant, dated September 27, 2005, by the Registrant in favor of Laurus Master Fund, Ltd. (16)
10.52
Registration Rights Agreement, dated September 27, 2005, by and between the Registrant and Laurus Master Fund, Ltd. (16)
10.53
Master Security Agreement, dated September 27, 2005, by and between the Registrant, Xfone USA, Inc., eXpeTel Communications, Inc., Gulf Coast Utilities, Inc., and Laurus Master Fund, Ltd. (16)
10.54
Stock Pledge Agreement, dated September 27, 2005, by and between the Registrant, Xfone USA, Inc., and Laurus Master Fund, Ltd. (16)
10.55
Subsidiary Guarantee dated September 27, 2005, by Xfone USA, Inc., eXpeTel Communications, Inc. and Gulf Coast Utilities, Inc. in favor of Laurus Master Fund, Ltd. (16)
10.56
Funds Escrow Agreement, dated September 27, 2005, by and between the Registrant, Laurus Master Fund, Ltd. and Loeb & Loeb LLP; Disbursement Letter, dated September 27, 2005 (16)
10.57
Incremental Funding Side Letter, dated September 27, 2005, by and between the Registrant and Laurus Master Fund, Ltd. (16)
10.58
Securities Purchase Agreement, dated September 28, 2005, by and between the Registrant and Crestview (16)
10.59
Registration Rights Agreement, dated September 28, 2005, by and between the Registrant and Crestview (16)
10.60
Common Stock Purchase Warrant, dated September 28, 2005, by the Registrant in favor of the Crestview (16)
10.61
Escrow Agreement, dated September 28, 2005, by and between the Registrant, the Purchasers and Feldman Weinstein LLP (16)
10.62
 Management Agreement dated October 11, 2005 (17)
10.63
 First Amendment to the Agreement and Plan of Merger to acquire I-55 Internet Services, Inc., dated October 10, 2005 (17)
10.64
Letter Agreement with MCG Capital Corporation dated October 10, 2005 (17)
 
 
-19-

10.65
 
Securities Purchase Agreement, dated November 23, 2005, between the Registrant and Mercantile Discount - Provident Funds, Hadar Insurance Company Ltd., The Isreali Phoenix Assurance Company Ltd. and Gaon Gemel Ltd. (18)
 
10.66
 
Registration Rights Agreement, dated November 23, 2005, between the Registrant and Mercantile Discount - Provident Funds, Hadar Insurance Company Ltd., The Isreali Phoenix Assurance Company Ltd. and Gaon Gemel Ltd.  (18)
 
10.67
 
Common Stock Purchase Warrant, dated November 23, 2005, Registrant in favor of Mercantile Discount - Provident Funds, Hadar Insurance Company Ltd., The Isreali Phoenix Assurance Company Ltd. and Gaon Gemel Ltd. (18)
10.68
 
Escrow Agreement, dated November 23, 2005, between the Registrant and Mercantile Discount - Provident Funds, Hadar Insurance Company Ltd., The Isreali Phoenix Assurance Company Ltd. and Gaon Gemel Ltd. (18)
10.69
Management Agreement with I-55 Telecommunications, LLC dated October 12, 2005 (19)
10.70
Agreement - General Terms and Conditions with EBI Comm, Inc., dated January 1, 2006. (21)
10.71
Asset Purchase Agreement with Canufly.net, Inc., dated January 10, 2006. (21)
16.1
Letter dated January 31, 2006 from Chaifetz & Schreiber, P.C to the SEC (20)
21.1
List of Subsidiaries (Amended) (8)
23.1 
Consent of Chaifetz & Schreiber, P.C.
23.2
Consent of Gersten Savage LLP - incorporated in the legal opinion filed as Exhibit 5.
23.3
Consent of Postlethwaite & Netterville, APAC dated February 7, 2006.
23.4
Consent of Postlethwaite & Netterville, APAC dated February 7, 2006.
31.1
31.2
32.1
32.2

  
(1)
Denotes previously filed exhibits: filed on August 10, 2001 with Xfone, Inc.'s SB-2 registration statement, file # 333-67232.
 
(2)
Denotes previously filed exhibits: filed on October 16, 2001 with Xfone, Inc.'s SB-2/Amendment 1 registration statement, file # 333-67232.
 
(3)
Denotes previously filed exhibit: filed on November 28, 2001 with Xfone, Inc.'s SB-2/Amendment 2 registration statement, file # 333-67232.
 
(4)
Denotes previously filed exhibit: filed on December 5, 2002 with Xfone, Inc.'s Form 8-K.
 
(5)
Denotes previously filed exhibit: filed on March 3, 2003 with Xfone, Inc.'s SB-2/Post Effective Amendment No. 2 registration statement, file # 333-67232
 
(6)
Denotes previously filed exhibit: filed on April 15, 2004 with Xfone's, Inc.SB-2 Amendment 1 Registration Statement, file # 333-113020.
 
(7)
Denotes previously filed exhibit: filed on June 1, 2004 with Xfone, Inc.'s Form 8-K
 
(8)
Denotes previously filed exhibit: filed on June 7, 2004 with Xfone, Inc.'s SB-2/Amendment 2 Registration Statement, file # 333-113020.
 
(9)
Denotes previously filed exhibit: filed on August 11, 2004 with Xfone's, Inc.SB-2 Amendment 3 Registration Statement, file # 333-113020.
 
(10)
Denotes previously filed exhibit: filed on September 13, 2004 with Xfone's, Inc.SB-2 Amendment 4 Registration Statement, file # 333-113020.
 
(11)
Denotes previously filed exhibits: filed on October 4, 2004 with Xfone, Inc.`s Form 8-K
 
(12)
Denotes previously filed exhibits: filed on November 29, 2004 with Xfone, Inc.`s Form 8-K.
 
(13)
Denotes previously filed exhibits; filed on March 31, 2005 with Xfone, Inc.`s Form 10-KSB.
 
(14)
Denotes previously filed exhibit: filed on August 22, 2005 with Xfone, Inc.`s Form 8-K.
 
(15)
Denotes previously filed exhibit: filed on August 31, 2005 with Xfone, Inc.`s Form 8-K.
 
(16)
Denotes previously filed exhibits: filed on October 3, 2005 with Xfone, Inc.`s Form 8-K.
 
(17)
Denotes previously filed exhibits: filed on October 11, 2005 with Xfone, Inc.`s Form 8-K/A #1.
 
(18)
Denotes previously filed exhibits: filed on November 29, 2005 with Xfone, Inc.`s Form 8-K.
 
(19)
Denotes previously filed exhibit: filed on January 23, 2006 with Xfone, Inc.`s Form 8-K/A #3.
 
(20)
Denotes previously filed exhibit: filed on January 31, 2006 with Xfone, Inc.`s Form 8-K/A #1.
 
(21)
Denotes previously filed exhibit: filed on January 31, 2006 with Xfone, Inc.`s Form 8-K.
 
(22)
Denotes previously filed exhibit: filed on March 15, 2006 with Xfone, Inc.`s Form 8-K.
 
-20-

(b) Reports on Form 8-K

The Company has filed the following Current Reports on Form 8-K during the first quarter of 2006:

Filing Date / File Number
The Reportable Events
Form 8-K dated March 15, 2006;
File number 001-32521
March 12, 2006 Amended and Restated Bylaws of the Registrant; March 13, 2006 Special Meeting of Shareholders.
Form 8-K/A dated January 31, 2006;
File number 001-32521
[Amendment No. 1 to Form 8-K filed on January 24, 2006]
Changes in Registrant’s Certifying Accountant.
Form 8-K dated January 31, 2006;
File number 001-32521
Agreement to purchase the assets of EBI Comm, Inc.; Agreement to purchase the assets of Canufly.net, Inc.
Form 8-K/A dated January 23, 2006;
File number 001-32521
[Amendment No. 3 to Form 8-K filed on October 17, 2005]
October 12, 2005 Management Agreement with I-55 Telecommunications, LLC.
Form 8-K/A dated January 9, 2006;
File number 001-32521
[Amendment No. 2 to Form 8-K filed on January 6, 2006]
Stock Purchase Agreement with Abraham Keinan; Exercise of 500,000 options by Campbeltown Business Ltd.; Grant of a $220,000 bonus to Guy Nissenson; Repayment by Abraham Keinan of a payment due under his September 29, 2000 Promissory Note; Issuance of further shares in Auracall Limited as bonus to Dan Kirschner.
 
-21-

SIGNATURES
 
In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
     
 
XFONE, INC.
 
 
 
 
 
 
Date: May 15, 2006 By:   /s/ Guy Nissenson
 
Guy Nissenson, President
 
and Chief Executive Officer
 
 
-22-