SCHEDULE OF DISAGGREGATION OF REVENUE |
Disaggregation
of Revenue (Unaudited)
SCHEDULE OF DISAGGREGATION OF REVENUE
|
|
Three months ended June 30, 2021 |
|
|
|
Environmental Solutions |
|
|
Solid Waste |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Sources of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Product sales |
|
$ |
675,100 |
|
|
|
- |
|
|
$ |
675,100 |
|
Media sales |
|
|
187,600 |
|
|
|
- |
|
|
|
187,600 |
|
Licensing fees |
|
|
- |
|
|
|
8,300 |
|
|
|
8,300 |
|
Operating fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Management fees |
|
|
- |
|
|
|
50,000 |
|
|
|
50,000 |
|
Total Revenue |
|
$ |
862,700 |
|
|
$ |
58,300 |
|
|
$ |
921,000 |
|
|
|
Three
months ended June 30, 2020 |
|
|
|
Environmental
Solutions |
|
|
Solid
Waste |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Sources
of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Product
sales |
|
|
353,000 |
|
|
|
- |
|
|
|
353,000 |
|
Media
sales |
|
|
381,300 |
|
|
|
- |
|
|
|
381,300 |
|
Licensing
fees |
|
|
- |
|
|
|
8,300 |
|
|
|
8,300 |
|
Operating
fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Management
fees |
|
|
- |
|
|
|
50,000 |
|
|
|
50,000 |
|
Total
Revenue |
|
$ |
734,300 |
|
|
$ |
58,300 |
|
|
$ |
792,600 |
|
|
|
Six months ended June 30, 2021 |
|
|
|
Environmental Solutions |
|
|
Solid Waste |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Sources of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Product sales |
|
$ |
1,283,900 |
|
|
|
- |
|
|
$ |
1,283,900 |
|
Media sales |
|
|
442,000 |
|
|
|
- |
|
|
|
442,000 |
|
Licensing fees |
|
|
- |
|
|
|
16,500 |
|
|
|
16,500 |
|
Operating fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Management fees |
|
|
- |
|
|
|
100,000 |
|
|
|
100,000 |
|
Total Revenue |
|
$ |
1,725,900 |
|
|
$ |
116,500 |
|
|
$ |
1,842,400 |
|
|
|
Six months ended June 30, 2020 |
|
|
|
Environmental Solutions |
|
|
Solid Waste |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
Sources of Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
Product sales |
|
$ |
977,700 |
|
|
|
- |
|
|
$ |
977,700 |
|
Media sales |
|
|
522,400 |
|
|
|
- |
|
|
|
522,400 |
|
Licensing fees |
|
|
- |
|
|
|
16,500 |
|
|
|
16,500 |
|
Operating fees |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Management fees |
|
|
- |
|
|
|
100,000 |
|
|
|
100,000 |
|
Total Revenue |
|
$ |
1,500,100 |
|
|
$ |
116,500 |
|
|
$ |
1,616,600 |
|
|
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:
SCHEDULE OF CONTRACT BALANCES
|
|
|
|
|
|
|
|
|
|
|
Contract
Liabilities |
|
|
|
|
Accounts
Receivable, net |
|
|
|
Revenue
Contract Assets |
|
|
|
Revenue
Contract Liabilities |
|
|
|
Deferred Revenue
(current)
|
|
|
|
Deferred Revenue
(non-current)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of June 30, 2021
(Unaudited)
|
|
$ |
535,900 |
|
|
$ |
- |
|
|
$ |
616,300 |
|
|
$ |
13,700 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2020 |
|
|
375,600 |
|
|
|
6,800 |
|
|
|
323,900 |
|
|
|
30,200 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase |
|
$ |
160,300 |
|
|
$ |
(6,800 |
) |
|
$ |
292,400 |
|
|
$ |
(16,500 |
) |
|
$ |
- |
|
|