| Schedule of Disaggregation of Revenue |
Disaggregation of Revenue
| |
|
Three months ended September 30, 2020 |
|
| |
|
Environmental Solutions |
|
|
Solid Waste |
|
|
Total |
|
| |
|
|
|
|
|
|
|
|
|
| Sources of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| Product sales |
|
$ |
698,900 |
|
|
|
- |
|
|
$ |
698,900 |
|
| Media sales |
|
|
293,100 |
|
|
|
- |
|
|
|
293,100 |
|
| Licensing fees |
|
|
- |
|
|
|
8,200 |
|
|
|
8,200 |
|
| Operating fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Management fees |
|
|
- |
|
|
|
50,000 |
|
|
|
50,000 |
|
| Total Revenue |
|
$ |
992,000 |
|
|
$ |
58,200 |
|
|
$ |
1,050,200 |
|
| |
|
Three months ended September 30, 2019 |
|
| |
|
Environmental Solutions |
|
|
Solid Waste |
|
|
Total |
|
| |
|
|
|
|
|
|
|
|
|
| Sources of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| 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 |
|
$ |
953,300 |
|
|
$ |
58,200 |
|
|
$ |
1,011,500 |
|
| |
|
Nine months ended September 30, 2020 |
|
| |
|
Environmental Solutions |
|
|
Solid Waste |
|
|
Total |
|
| |
|
|
|
|
|
|
|
|
|
| Sources of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| Product sales |
|
$ |
1,676,600 |
|
|
|
- |
|
|
$ |
1,676,600 |
|
| Media sales |
|
|
815,500 |
|
|
|
- |
|
|
|
815,500 |
|
| Licensing fees |
|
|
- |
|
|
|
24,700 |
|
|
|
24,700 |
|
| Operating fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Management fees |
|
|
- |
|
|
|
150,000 |
|
|
|
150,000 |
|
| Total Revenue |
|
$ |
2,492,100 |
|
|
$ |
174,700 |
|
|
$ |
2,666,800 |
|
| |
|
Nine months ended September 30, 2019 |
|
| |
|
Environmental Solutions |
|
|
Solid Waste |
|
|
Total |
|
| |
|
|
|
|
|
|
|
|
|
| Sources of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| 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 |
|
$ |
2,934,000 |
|
|
$ |
205,600 |
|
|
$ |
3,139,600 |
|
|
| 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 Receivable, net |
|
|
Revenue Contract Assets |
|
|
Revenue Contract Liabilities |
|
|
Deferred Revenue
(current) |
|
|
Deferred Revenue
(non-current) |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance as of September 30, 2020 |
|
$ |
473,700 |
|
|
$ |
309,600 |
|
|
$ |
312,100 |
|
|
$ |
32,900 |
|
|
$ |
5,500 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Balance as of December 31, 2019 |
|
|
686,800 |
|
|
|
242,500 |
|
|
|
327,100 |
|
|
|
32,900 |
|
|
|
30,200 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Decrease) increase |
|
$ |
(213,100 |
) |
|
$ |
67,100 |
|
|
$ |
(15,000 |
) |
|
$ |
- |
|
|
$ |
(24,700 |
) |
|