Schedule of Disaggregation of Revenues |
Under
ASC 606, disaggregated revenue from contracts with customers depicts the nature, amount, timing, and uncertainty of revenue and cash
flows affected by economic factors. The Company has evaluated revenues recognized and the following table illustrates the disaggregation
disclosure by customer’s location and performance obligation.
Schedule of Disaggregation of Revenues
| |
Three
Months ended September 30, | |
| |
2022 | | |
2021 | |
| |
Commercial | | |
Government | | |
International | | |
Total | | |
Commercial | | |
Government | | |
International | | |
Total | |
Simulators
and accessories | |
$ | 198,886 | | |
$ | 2,641,214 | | |
$ | 369,906 | | |
$ | 3,210,006 | | |
$ | 1,370,466 | | |
$ | 2,645,312 | | |
$ | 723,471 | | |
$ | 4,739,249 | |
Extended
service-type warranties | |
| 29,798 | | |
| 650,839 | | |
| 14,368 | | |
| 695,005 | | |
| 31,910 | | |
| 656,870 | | |
| 25,180 | | |
| 713,960 | |
Customized
software and content | |
| - | | |
| 794,857 | | |
| 3,437 | | |
| 798,294 | | |
| - | | |
| 290,829 | | |
| 52,273 | | |
| 343,102 | |
Installation
and training | |
| 8,992 | | |
| 192,380 | | |
| (5,860 | ) | |
| 195,512 | | |
| 42,952 | | |
| 190,098 | | |
| 59,500 | | |
| 292,550 | |
Licensing
and royalties | |
| 4,580 | | |
| - | | |
| - | | |
| 4,580 | | |
| 4,402 | | |
| - | | |
| - | | |
| 4,402 | |
Total
Sales Revenue | |
$ | 242,256 | | |
$ | 4,279,290 | | |
$ | 381,851 | | |
$ | 4,903,397 | | |
$ | 1,449,730 | | |
$ | 3,783,109 | | |
$ | 860,424 | | |
$ | 6,093,263 | |
For
the three months ended September 30, 2022, governmental customers comprised $4,279,290, or 87% of total net sales, commercial customers
comprised $242,256, or 5% of total net sales, and international customers comprised $381,851, or 8% of total net sales. By comparison,
for the three months ended September 30, 2021, governmental customers comprised $3,783,109, or 62%, of total net sales, commercial customers
comprised $1,449,730, or 24%, of total net sales, and international customers comprised $860,424, or 14%, of total net sales.
Disaggregation
of Revenue
| |
Nine
Months ended September 30, | |
| |
2022 | | |
2021 | |
| |
Commercial | | |
Government | | |
International | | |
Total | | |
Commercial | | |
Government | | |
International | | |
Total | |
Simulators
and accessories | |
$ | 1,412,539 | | |
$ | 11,175,641 | | |
$ | 3,013,844 | | |
$ | 15,602,024 | | |
$ | 2,183,796 | | |
$ | 7,828,503 | | |
$ | 1,907,588 | | |
$ | 11,919,887 | |
Extended
service-type warranties | |
| 91,836 | | |
| 2,129,077 | | |
| 59,675 | | |
| 2,280,588 | | |
| 79,531 | | |
| 2,001,423 | | |
| 74,196 | | |
| 2,155,150 | |
Customized
software and content | |
| - | | |
| 796,962 | | |
| 212,437 | | |
| 1,009,399 | | |
| - | | |
| 905,204 | | |
| 125,716 | | |
| 1,030,920 | |
Installation
and training | |
| 56,200 | | |
| 599,780 | | |
| 101,437 | | |
| 757,417 | | |
| 93,501 | | |
| 496,251 | | |
| 85,850 | | |
| 675,602 | |
Licensing
and royalties | |
| 4,580 | | |
| - | | |
| - | | |
| 4,580 | | |
| 8,805 | | |
| - | | |
| - | | |
| 8,805 | |
Total
Revenue | |
$ | 1,565,155 | | |
$ | 14,701,460 | | |
$ | 3,387,393 | | |
$ | 19,654,008 | | |
$ | 2,365,633 | | |
$ | 11,231,381 | | |
$ | 2,193,350 | | |
$ | 15,790,364 | |
|
Schedule of Earnings Per Share |
The
net income per common share is computed by dividing net income by the weighted average of common shares outstanding. Diluted net income
per share reflects the potential dilution, using the treasury stock method, that would occur if outstanding stock options and warrants
were exercised. Earnings per share computations are as follows:
Schedule of Earnings Per Share
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| |
Three Months Ended
September 30, | | |
Nine
Months Ended
September
30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| |
| | |
| | |
| | |
| |
Net
Income (loss) | |
$ | (802,881 | ) | |
$ | 1,342,972 | | |
$ | 561,567 | | |
$ | 2,527,494 | |
Weighted
average common stock outstanding | |
| 10,867,745 | | |
| 10,792,520 | | |
| 10,850,912 | | |
| 9,745,091 | |
Incremental
shares from stock options | |
| - | | |
| 239,402 | | |
| 19,930 | | |
| 366,367 | |
Weighted
average common stock outstanding, diluted | |
| 10,867,745 | | |
| 11,031,922 | | |
| 10,870,842 | | |
| 10,111,458 | |
| |
| | | |
| | | |
| | | |
| | |
Net
income (loss) per common share and common equivalent share | |
| | | |
| | | |
| | | |
| | |
Basic | |
$ | (0.07 | ) | |
$ | 0.12 | | |
$ | 0.05 | | |
$ | 0.26 | |
Diluted | |
$ | (0.07 | ) | |
$ | 0.12 | | |
$ | 0.05 | | |
$ | 0.25 | |
|