Schedule of Disaggregation of Revenue |
Disaggregation of Revenue
|
|
Three months ended September 30, 2019 |
|
|
|
Industrial
Cleaning |
|
|
Environmental
Solutions |
|
|
Solid
Waste |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sources of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial cleaning services |
|
$ |
327,000 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
327,000 |
|
Product sales |
|
|
- |
|
|
|
679,200 |
|
|
|
- |
|
|
|
679,200 |
|
Media sales |
|
|
- |
|
|
|
274,100 |
|
|
|
- |
|
|
|
274,100 |
|
Licensing fees |
|
|
- |
|
|
|
- |
|
|
|
8,200 |
|
|
|
8,200 |
|
Operating fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Management fees |
|
|
- |
|
|
|
- |
|
|
|
50,000 |
|
|
|
50,000 |
|
Total Revenue |
|
$ |
327,000 |
|
|
$ |
953,300 |
|
|
$ |
58,200 |
|
|
$ |
1,338,500 |
|
|
|
Three months ended September 30, 2018 |
|
|
|
Industrial
Cleaning
|
|
|
Environmental
Solutions
|
|
|
Solid
Waste
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sources of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial cleaning services |
|
$ |
717,100 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
717,100 |
|
Mobile rail car cleaning services |
|
|
78,400 |
|
|
|
- |
|
|
|
- |
|
|
|
78,400 |
|
Product sales |
|
|
- |
|
|
|
495,100 |
|
|
|
- |
|
|
|
495,100 |
|
Media sales |
|
|
- |
|
|
|
302,300 |
|
|
|
- |
|
|
|
302,300 |
|
Licensing fees |
|
|
- |
|
|
|
- |
|
|
|
33,600 |
|
|
|
33,600 |
|
Operating fees |
|
|
- |
|
|
|
- |
|
|
|
10,000 |
|
|
|
10,000 |
|
Management fees |
|
|
- |
|
|
|
- |
|
|
|
50,000 |
|
|
|
50,000 |
|
Total Revenue |
|
$ |
795,500 |
|
|
$ |
797,400 |
|
|
$ |
93,600 |
|
|
$ |
1,686,500 |
|
|
|
Nine months ended September 30, 2019 |
|
|
|
Industrial
Cleaning
|
|
|
Environmental
Solutions
|
|
|
Solid
Waste
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sources of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial cleaning services |
|
$ |
1,052,400 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,052,400 |
|
Product sales |
|
|
- |
|
|
|
2,327,600 |
|
|
|
- |
|
|
|
2,327,600 |
|
Media sales |
|
|
- |
|
|
|
606,400 |
|
|
|
- |
|
|
|
606,400 |
|
Licensing fees |
|
|
- |
|
|
|
- |
|
|
|
41,700 |
|
|
|
41,700 |
|
Operating fees |
|
|
- |
|
|
|
- |
|
|
|
13,900 |
|
|
|
13,900 |
|
Management fees |
|
|
- |
|
|
|
- |
|
|
|
150,000 |
|
|
|
150,000 |
|
Total Revenue |
|
$ |
1,052,400 |
|
|
$ |
2,934,000 |
|
|
$ |
205,600 |
|
|
$ |
4,192,000 |
|
|
|
Nine months ended September 30, 2018 |
|
|
|
Industrial
Cleaning
|
|
|
Environmental
Solutions
|
|
|
Solid
Waste
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sources of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Industrial cleaning services |
|
$ |
1,466,300 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
1,466,300 |
|
Mobile rail car cleaning services |
|
|
1,049,200 |
|
|
|
- |
|
|
|
- |
|
|
|
1,049,200 |
|
Product sales |
|
|
- |
|
|
|
1,593,400 |
|
|
|
- |
|
|
|
1,593,400 |
|
Media sales |
|
|
- |
|
|
|
1,623,200 |
|
|
|
- |
|
|
|
1,623,200 |
|
Licensing fees |
|
|
- |
|
|
|
- |
|
|
|
101,000 |
|
|
|
101,000 |
|
Operating fees |
|
|
- |
|
|
|
- |
|
|
|
28,000 |
|
|
|
28,000 |
|
Management fees |
|
|
- |
|
|
|
- |
|
|
|
150,000 |
|
|
|
150,000 |
|
Total Revenue |
|
$ |
2,515,500 |
|
|
$ |
3,216,600 |
|
|
$ |
279,000 |
|
|
$ |
6,011,100 |
|
|
Schedule of Contract Balances |
The opening and closing balances of the Company’s
accounts receivables and contract liabilities (current and non-current) are as follows:
|
|
|
|
|
Contract Liabilities |
|
|
|
Accounts |
|
|
Revenue
Contract |
|
|
Deferred
Revenue |
|
|
Deferred
Revenue |
|
|
|
Receivable, net |
|
|
Liabilities |
|
|
(current) |
|
|
(non-current) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of September 30, 2019 |
|
$ |
466,500 |
|
|
$ |
219,400 |
|
|
$ |
33,000 |
|
|
$ |
38,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2018 |
|
|
1,063,500 |
|
|
|
470,200 |
|
|
|
191,500 |
|
|
|
63,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease |
|
$ |
(597,000 |
) |
|
$ |
(250,800 |
) |
|
$ |
(158,500 |
) |
|
$ |
(24,800 |
) |
|