ITEM
1. Financial Statements
hopTo
Inc.
Consolidated
Balance Sheets
(unaudited)
See
accompanying notes to unaudited consolidated financial statements
hopTo
Inc.
Consolidated
Statements of Operations
(unaudited)
See
accompanying notes to unaudited consolidated financial statements
hopTo
Inc.
Consolidated
Statements of Stockholders’ Equity
(unaudited)
See
accompanying notes to unaudited consolidated financial statements
hopTo
Inc.
Consolidated
Statements of Cash Flows
(unaudited)
See
accompanying notes to unaudited consolidated financial statements
hopTo
Inc.
Notes
to Unaudited Consolidated Financial Statements
1.
Organization
hopTo
Inc., a Delaware corporation, through its wholly-owned subsidiary GraphOn Corporation (collectively, “we”, “us,”
“our” or the “Company”) are developers of application publishing software which includes application virtualization
software and cloud computing software for multiple computer operating systems including Windows, UNIX and several Linux-based variants.
The
Company sells a family of products under the brand name GO-Global, which is a software application publishing business and is the Company’s
sole revenue source at this time. GO-Global is an application access solution for use and/or resale by independent software vendors,
hosting service providers, corporate enterprises, governmental and educational institutions, and others, who wish to take advantage of
cross-platform remote access and Web-enabled access to their existing software applications, as well as those who are deploying secure,
private cloud environments.
2.
Significant Accounting Policies
Basis
of Presentation
The
unaudited consolidated financial statements include the accounts of hopTo Inc. and its wholly-owned subsidiaries. All significant intercompany
accounts and transactions are eliminated upon consolidation. The unaudited consolidated financial statements included herein have been
prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) applicable to interim
financial information and the rules and regulations promulgated by the Securities and Exchange Commission (the “SEC”). Accordingly,
such unaudited consolidated financial statements do not include all information and footnote disclosures required in annual financial
statements.
The
unaudited consolidated financial statements included herein reflect all adjustments, which include only normal, recurring adjustments,
that are, in our opinion, necessary to state fairly the results for the periods presented. This Quarterly Report on Form 10-Q should
be read in conjunction with our audited consolidated financial statements contained in our Annual Report on Form 10-K for the year ended
December 31, 2021, which was filed with the SEC on March 31, 2022 (“2021 10-K Report”). The interim results presented herein
are not necessarily indicative of the results of operations that may be expected for the full fiscal year ending December 31, 2022, or
any future period.
Certain
prior year information has been reclassified to conform to current year presentation.
Use
of Estimates
The
preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the
reported amounts of revenues and expenses during the reported periods. Amounts could materially change in the future. These significant
estimates include the valuation of the allowances for doubtful accounts, depreciation of long-lived assets, allowances for deferred tax
assets and accruals of liabilities.
Revenue
Recognition
The
Company markets and licenses its products indirectly through channel distributors, value-added resellers, independent software vendors
(“ISVs”), hosting service providers, corporate enterprises, governmental and educational institutions and others. Our product
licenses are perpetual. We also separately sell intellectual property licenses, maintenance contracts, which are comprised of license
updates and customer service access, as well as other products and services.
The
Company recognizes revenue in accordance with Accounting Standards Codification (“ASC”) 606, “Revenue from Contracts
with Customers.” Revenues under ASC 606 are recognized when the promised goods or services are transferred to customers in an amount
that reflects the consideration to which the Company expects to be entitled to in exchange for those goods or services.
Product
Sales
All
of our licenses are delivered to the customer electronically. The Company sends the license key to the customer to download the related
software from the Company portal. We recognize revenue upon delivery of these licenses.
Services
Revenue
The
Company has maintenance contracts that entitle customers to support and certain updates to the product. Revenue from maintenance contracts
is recognized ratably over the related contract period, which generally ranges from one to five years.
Subscription
Revenue
The
Company sells subscription licenses that provide the customer with the right to use the software, maintenance and support and certain
updates to the product. Subscription licenses are delivered electronically by either the Company’s cloud licensing server or by
sending a term license key to the customer to download the related software from the Company portal. Revenue from subscription licenses
is recognized ratably over the related contract period, which generally ranges from one month to one year.
The
Company’s product sales by geographic area are presented in Note 5.
Cash
and Cash Equivalents
The
Company considers all highly liquid holdings with maturities of three months or less at the time of purchase to be cash equivalents.
Allowance
for Doubtful Accounts
We
maintain an allowance for doubtful accounts that reflects our best estimate of potentially uncollectible trade receivables. The allowance
is based on assessments of the collectability of specific customer accounts and the general aging and size of the accounts receivable.
We regularly review the adequacy of our allowance for doubtful accounts by considering such factors as historical experience, credit
worthiness, and current economic conditions that may affect a customer’s ability to pay. We specifically reserve for those accounts
deemed uncollectible. We also establish, and adjust, a general allowance for doubtful accounts based on our review of the aging and size
of our accounts receivable. As of June 30, 2022 and December 31, 2021, the allowance for doubtful accounts totaled $8,100 and $7,000,
respectively.
Concentration
of Credit Risk
For
the six months ended June 30, 2022 and June 30, 2021, the Company had four resellers comprising 12.1%,11.8%, 10.6% and 10.1%, and two
resellers comprising 11.2% and 10.2 %, respectively, of total sales.
As
of June 30, 2022 and December 31, 2021, the Company has five resellers comprising 23.0%, 18.9%, 14.8%, 10.2%
and 10.0%,
and four reseller comprising 39.7%, 15.0%, 11.9%,
and 11.7%,
27.8%, respectively, of net accounts receivable.
For
the purposes of this description, “sales” refers to the dollar value of orders received from these customers and partners
in the period indicated. The sales values do not necessarily equal recognized revenue for these periods due to our revenue recognition
policies which require deferral of revenue associated with prepaid software service fees. The loss of one of these resellers would not
have a material impact as the Company could take over the end customer relationship.
Basic
and Diluted Earnings Per Share
In
accordance with ASC 260, “Earnings Per Share,” the basic income (loss) per common share is computed by dividing the net income
(loss) available to common stockholders by the weighted average common shares outstanding during the period. Diluted income (loss) per
share reflects per share amounts that would have resulted if diluted potential common stock had been converted to common stock. Dilutive
common share equivalents as of June 30, 2022 and December 31, 2021, representing 248,216 of outstanding in-the-money warrants, were included
in the computation of diluted net income per share using the Treasury Stock Method. During the three months ended June 30, 2022 and 2021,
the Company had total common stock equivalents of 3,200 and 78,550 respectively, which were excluded from the computation of net income
per share because they are anti-dilutive.
Fair
Value of Financial Instruments
The
Company’s financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, and accrued expenses.
The carrying amount of these financial instruments approximates fair value due to the nature of the accounts and their short-term maturities.
Recently
Adopted Accounting Pronouncements
The
FASB issues ASUs to amend the authoritative literature in ASC. There have been several ASUs to date, including those above, that amend
the original text of ASC. Management believes that those issued to date either (i) provide supplemental guidance, (ii) are technical
corrections, (iii) are not applicable to us or (iv) are not expected to have a significant impact our financial statements.
Right-of-use
Assets (ROU) and Lease Liabilities
On
January 1, 2022, the Company adopted Accounting Standards Update No. 2016-02, Leases (Topic 842) (ASU 2016-02), which establishes ASC
842 and supersedes the lease accounting guidance under ASC 840. The standard generally requires lessees to recognize operating and finance
lease liabilities and corresponding right-of-use (ROU) assets on the balance sheet and provide enhanced disclosures on the amount, timing,
and uncertainty of cash flows arising from lease arrangements. The Company adopted ASC 842 using the modified retrospective approach.
The Company elected the package of practical expedients available for existing contracts, which allowed the Company to carry forward
our historical assessments of lease identification, lease classification, and initial direct costs. The Company also elected a policy
to not apply the recognition requirements of ASC 842 for short-term leases with a term of 12 months of less
As
of January 1, 2022, the effective date, the Company identified one operating lease arrangement relating to the Company’s headquarters
facility. The adoption of ASC 842 resulted in a recognition of an ROU asset and lease liability of $73,800 on the Company’s balance
sheet relating to the leases as of January 1, 2022. The adoption of the standard did not have a material effect on the Company’s
consolidated statements of operations and consolidated statements of cash flows.
Schedule
of operating lease
| |
2022 | | |
2021 | |
| |
June 30,
2022 | | |
December 31,
2021 | |
Operating lease: | |
| | | |
| | |
Operating lease right-of-use asset | |
$ | 66,700 | | |
$ | - | |
| |
| | | |
| | |
Operating lease liability, current portion | |
$ | 10,200 | | |
$ | - | |
Operating lease liability, net of current portion | |
| 56,100 | | |
| - | |
Total operating lease liabilities | |
$ | 66,300 | | |
$ | - | |
| |
| | | |
| | |
Weighted-average remaining lease term | |
| 2.2 years | | |
| | |
weighted-average discount rate | |
| 0.41 | % | |
| | |
3.
Property and Equipment
Property
and equipment consisted of the following.
Schedule
of Property and Equipment
| |
June 30, | | |
December 31, | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Equipment | |
$ | 164,100 | | |
$ | 164,100 | |
Furniture and fixtures | |
| 1,600 | | |
| 1,600 | |
| |
| | | |
| | |
Property and equipment gross | |
| 165,700 | | |
| 165,700 | |
| |
| | | |
| | |
Less: accumulated depreciation | |
| (158,800 | ) | |
| (157,500 | ) |
| |
| | | |
| | |
Property and equipment
net | |
$ | 6,900 | | |
$ | 8,200 | |
Depreciation
expense amounted to $1,300 and $500 for the six months ended June 30, 2022 and 2021, respectively.
4.
Stockholders’ Equity
Stock-Based
Compensation Plans
The
following summarizes the stock option activity for the six months ended June 30, 2022:
Schedule
of Share-based Compensation, Stock Options, Activity
| |
| | |
| | |
Weighted- | |
| |
| | |
| | |
Average | |
| |
| | |
Weighted- | | |
Remaining | |
| |
| | |
Average | | |
Contractual | |
| |
| | |
Exercise | | |
Life | |
| |
Options | | |
Price | | |
(Years) | |
| |
| | |
| | |
| |
Outstanding at December 31, 2021 | |
| 4,939 | | |
$ | 3.86 | | |
| 1.59 | |
Granted | |
| - | | |
| | | |
| | |
Forfeited/cancelled | |
| (1,739 | ) | |
| | | |
| | |
Outstanding at June 30, 2022 | |
| 3,200 | | |
$ | 4.27 | | |
| 1.85 | |
| |
| | | |
| | | |
| | |
Vested and expected to vest at June 30, 2022 | |
| 3,200 | | |
$ | 4.27 | | |
| 1.85 | |
| |
| | | |
| | | |
| | |
Exercisable at June 30, 2022 | |
| 3,200 | | |
$ | 4.27 | | |
| 1.85 | |
The
following table summarizes information about options outstanding and exercisable as of June 30, 2022:
Schedule
of Share-based Compensation, Shares Authorized Under Stock Option Plans, by Exercise Price Range
| |
Options Outstanding | | |
Options Exercisable | |
| |
| | |
| | |
Weighted- | | |
| | |
Weighted- | |
Range of | |
| | |
Average | | |
Average | | |
| | |
Average | |
Exercise | |
Number | | |
Remaining | | |
Exercise | | |
Number | | |
Exercise | |
Price | |
of Shares | | |
Life (Years) | | |
Price | | |
of Shares | | |
Price | |
| |
| | |
| | |
| | |
| | |
| |
$ |
2.00 - 4.00 | |
| 1,667 | | |
| 2.45 | | |
$ | 2.06 | | |
| 1,667 | | |
$ | 2.06 | |
|
4.20 - 6.68 | |
| 1,533 | | |
| 1.19 | | |
| 6.68 | | |
| 1,533 | | |
| 6.68 | |
|
| |
| 3,200 | | |
| | | |
| | | |
| 3,200 | | |
| | |
Shares
of Common Stock Issued
During
the three and six-month periods ending June 30, 2022 and for the same periods ending 2021, the Company did not issue any shares of common
stock.
Warrants
As
of June 30, 2022 and December 31, 2021, the Company had 248,216 warrants outstanding. The warrants outstanding at June 30, 2022 are all
exercisable at $0.01 and have an expiration date of May 20, 2023.
5.
Sales by Geographical Location
Revenue
by country for the three and six months ended June 30, 2022 and 2021 was as follows:
Schedule
of Revenue by Country
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| |
Three Months Ended | | |
Six Months Ended | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Revenue by Country | |
| | | |
| | | |
| | | |
| | |
United States | |
$ | 388,900 | | |
$ | 364,700 | | |
$ | 779,500 | | |
$ | 712,200 | |
Brazil | |
| 256,500 | | |
| 174,600 | | |
| 467,500 | | |
| 348,600 | |
Japan | |
| 53,000 | | |
| 115,800 | | |
| 125,900 | | |
| 232,200 | |
The Netherland | |
| 84,100 | | |
| 48,200 | | |
| 148,200 | | |
| 94,800 | |
Other Countries | |
| 179,100 | | |
| 195,800 | | |
| 390,700 | | |
| 371,500 | |
Total | |
$ | 961,600 | | |
$ | 899,100 | | |
| 1,911,800 | | |
| 1,759,300 | |
6.
Commitments and Contingencies
Profit
Sharing Plans
The
Company has adopted a 401(k) plan to provide retirement benefits for employees under which the Company makes discretionary matching contributions.
During the three months ended June 30, 2022 and 2021, the Company contributed a total of $3,500 and $3,200, respectively. During the
six months ended June 30, 2022 and 2021, the Company contributed a total of $15,400 each of these same periods.
Contingencies
During
the ordinary course of business, the Company is subject to various potential claims and litigation. Management is not aware of any outstanding
litigation which would have a significant impact on the Company’s financial statements.
Lease
The
Company leases its’ headquarters office in Concord, New Hampshire under a thirty-six-month noncancelable operating lease agreement
which will expire on August 31, 2024. The terms of certain lease agreement provide for increasing rental payments at fixed twelve-month
intervals.
Supplemental
balance sheet information related to leases as of June 30, 2022 is as follows:
Schedule
of operating leases Future Minimum Lease Payments
Future minimum lease payments: | |
| |
2022 | |
$ | 15,200 | |
2023 | |
| 30,700 | |
2024 | |
| 20,700 | |
Total future minimum lease payments | |
$ | 66,600 | |
Less: Lease imputed interest | |
| 300 | |
Total | |
$ | 66,300 | |
ITEM
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking
Information
This
report includes, in addition to historical information, “forward-looking statements”. All statements other than statements
of historical fact we make in this report are forward-looking statements. In particular, the statements regarding industry prospects
and our expectations regarding future results of operations or financial position (including those described in this Management’s
Discussion and Analysis of Financial Condition and Results of Operations) are forward-looking statements. Such statements are based on
management’s current expectations and are subject to a number of uncertainties and risks that could cause actual results to differ
significantly from those described in the forward-looking statements. Factors that may cause such a difference include the following:
|
● |
the
success of products depends on a number of factors including market acceptance and our ability to manage the risks associated with
product introduction; |
|
● |
local,
regional, national and international economic conditions and events, and the impact they may have on us and our customers; |
|
● |
our
revenue could be adversely impacted if any of our significant customers reduces its order levels or fails to order during a reporting
period; customer demand is based on many factors out of our control; |
|
● |
as
a result of the new revenue recognition standards, if any significant end user customer or reseller substantially changes its order
level, or fails to order during the reporting period, whether the order is placed directly with us or through one of our non-stocking
resellers, our software licenses revenue could be materially impacted; and |
|
● |
other
factors, including, but not limited to, those set forth under Item 1A, “Risk Factors” in our Annual Report on Form 10-K
for the year ended December 31, 2021 which was filed with the Securities and Exchange Commission (the “SEC”) on March
31, 2022, and in other documents we have filed with the SEC. |
Statements
included in this report are based upon information known to us as of the date that this report is filed with the SEC, and we assume no
obligation to update or alter our forward-looking statements made in this report, whether as a result of new information, future events
or otherwise, except as otherwise required by applicable federal securities laws.
Introduction
hopTo,
Inc., through its wholly owned subsidiary GraphOn Corporation (collectively, “we”, “us,” “our” or
the “Company”), is a developer of application publishing software which includes application virtualization software and
cloud computing software for multiple computer operating systems including Windows, UNIX and several Linux-based variants. Our application
publishing software solutions are sold under the brand name GO-Global, which is our sole revenue source. GO-Global is an application
access solution for use by independent software vendors (“ISVs”), corporate enterprises, governmental and educational institutions,
and others who wish to take advantage of cross-platform remote access and Web-enabled access to their existing software applications,
as well as those who are deploying secure, private cloud environments.
Critical
Accounting Policies
We
believe that several accounting policies are important to understanding our historical and future performance. We refer to these policies
as “critical” because these specific areas require us to make judgments and estimates about matters that are uncertain at
the time when we make the estimates. Actual results may differ from these estimates. For a summary of our critical accounting policies,
please refer to our 2021 10-K Report and Note 2 to our unaudited consolidated financial Statements included under Item 1 – Financial
Statements in this Form 10-Q.
Results
of Operations for the Three-Month Periods Ended June 30, 2022 and 2021
The
following are the results of our operations for the three months ended June 30, 2022 as compared to the three months ended June 30, 2021.
| |
For the Three Months Ended | | |
| |
| |
June 30, | | |
June 30, | | |
| |
| |
2022 | | |
2021 | | |
$ Change | |
| |
(unaudited) | | |
(unaudited) | | |
| |
Revenues | |
$ | 961,700 | | |
$ | 899,100 | | |
$ | 62,500 | |
Cost of revenues | |
| 48,800 | | |
| 45,600 | | |
| 3,200 | |
Gross profit | |
| 912,900 | | |
| 853,500 | | |
| 59,300 | |
| |
| | | |
| | | |
| | |
Operating expenses: | |
| | | |
| | | |
| | |
Selling and marketing | |
| 315,900 | | |
| 153,100 | | |
| 162,800 | |
General and administrative | |
| 165,900 | | |
| 199,600 | | |
| (33,700 | ) |
Research and development | |
| 380,800 | | |
| 364,500 | | |
| 16,300 | |
Total operating expenses | |
| 862,600 | | |
| 717,200 | | |
| 145,400 | |
| |
| | | |
| | | |
| | |
Income from operations | |
| 50,300 | | |
| 136,300 | | |
| (86,100 | ) |
| |
| | | |
| | | |
| | |
Other income (loss): | |
| | | |
| | | |
| | |
Unrealized gain on marketable securities | |
| (29,900 | ) | |
| 12,400 | | |
| (42,200 | ) |
Interest and other income | |
| 900 | | |
| - | | |
| 900 | |
Other income (loss) | |
| (29,000 | ) | |
| 12,400 | | |
| (41,300 | ) |
Income before provision for income taxes | |
| 21,300 | | |
| 148,700 | | |
| (127,400 | ) |
Net income | |
$ | 21,300 | | |
$ | 148,700 | | |
$ | (127,400 | ) |
Revenues
Our
software revenue is entirely related to our GO-Global product line, and historically has been primarily derived from product licensing
fees and service fees from maintenance contracts. The majority of this revenue has been earned, and continues to be earned, from a limited
number of significant customers, most of whom are resellers. Many of our resellers purchase software licenses that they hold in inventory
until they are resold to the ultimate end user (a “stocking reseller”).
When
a software license is sold directly to an end user by us, or by one of our resellers who does not stock licenses into inventory, revenue
is recognized immediately upon shipment, assuming all other criteria for revenue recognition are met. Consequently, if any significant
end user customer substantially changes its order level, or fails to order during the reporting period, whether the order is placed directly
with us or through one of our non-stocking resellers, our software licenses revenue could be materially impacted.
Almost
all stocking resellers maintain inventories of our Windows products; few stocking resellers maintain inventories of our UNIX products.
The
following is a summary of our revenues by category for the three months ended June 30, 2022 and 2021.
| |
For the Three Months Ended | | |
| |
| |
June 30, | | |
June 30, | | |
| |
| |
2022 | | |
2021 | | |
$ Change | |
Revenue | |
| | | |
| | | |
| | |
Software Licenses | |
| | | |
| | | |
| | |
Windows | |
$ | 122,400 | | |
$ | 169,300 | | |
$ | (46,900 | ) |
UNIX/Linux | |
| 9,600 | | |
| 5,500 | | |
| 4,100 | |
Total | |
| 132,000 | | |
| 174,800 | | |
| (42,800 | ) |
| |
| | | |
| | | |
| | |
Software Service Fees | |
| | | |
| | | |
| | |
Windows | |
| 776,600 | | |
| 657,700 | | |
| 118,900 | |
UNIX/Linux | |
| 32,000 | | |
| 45,000 | | |
| (13,000 | ) |
Total | |
| 808,600 | | |
| 702,700 | | |
| 105,900 | |
| |
| | | |
| | | |
| | |
Other | |
| 21,000 | | |
| 21,600 | | |
| (600 | ) |
| |
$ | 961,600 | | |
$ | 899,100 | | |
$ | 62,500 | |
Software
Licenses
Windows
software licenses revenue decreased by $46,900 or 27.7% to $122,400 during the three months ended June 30, 2022, from $169,300 for the
same period in 2021. The decrease was primarily due to lower level of stocking orders and standard licenses orders sold for the three
months ended June 30,2022.
Software
licenses revenue from our UNIX/Linux products increased by $4,100 or 74.5% to $9,600 for the three months ended June 30, 2022 from $5,500
for the same periods of 2021. The increase was primarily due to higher revenue from stocking order licenses, offset by lower level of
standard license sale.
Software
Service Fees
Service
fees attributable to our Windows product service increased by $118,900 or 18.1% to $776,600 during three months ended June 30, 2022,
from $657,700 for the same period in 2021. The increase was due to an increase in maintenance renewals from existing customers and higher
subscription license orders.
Service
fees revenue attributable to our UNIX products decreased by $13,000 or 28.9% to $32,000 during the three months ended June 30, 2022,
from $45,000 for the same period in 2021. The decrease was primarily the result of the lower level of UNIX product sales throughout the
prior year and an expiration of a long-term maintenance contract.
Cost
of Revenues
Cost
of revenue is comprised primarily of software service costs, which represent the costs of customer service. Also included in cost of
revenue are software product costs, which are primarily comprised of the amortization of capitalized software development costs and costs
associated with licenses to third party software included in our product offerings, and the required import tax withholdings from Brazil
resellers. We incur no significant shipping or packaging costs as virtually all of our deliveries are made via electronic means over
the Internet.
Cost
of revenue for the three months ended June 30, 2022 increased by $3,200, or 7.0%, to $48,800 for the three months ended June 30, 2022
from $45,600 for the same period in 2021. Cost of revenue 5.1% of total revenue for the three months ended June 30, 2022 and for the
same period in 2021. The increase was due to import tax withholdings associated with higher revenue from Brazil resellers for the three-month
period ended June 30, 2022.
Selling
and Marketing Expenses
Selling
and marketing expenses primarily consisted of employee, outside services and travel and entertainment expenses.
Selling
and marketing expenses increased by $162,800, or 106.3%, to $315,900 for the three months ended June 30, 2022 from $153,100 for the same
period in 2021. Selling and marketing expenses represented approximately 32.9% and 22.2% of total revenue for the three months ended
June 30 2022 and 2021, respectively. The increase in selling and marketing expenses was due to an increase in consulting services as
we continue to expand our sales and marketing initiatives for the three months ended June 30, 2022.
General
and Administrative Expenses
General
and administrative expenses primarily consist of employee costs, legal, accounting, other professional services (including those related
to our patents), rent, travel and entertainment and insurance. Certain costs associated with being a publicly held corporation are also
included in general and administrative expenses, as well as bad debt expense.
General
and administrative expenses decreased by $33,700, or 16.9%, to $165,900 for the three months ended June 30, 2022 from $199,600 for the
same period in 2021. General and administrative expenses represented approximately 17.3% and 22.2% of total revenue for the three months
ended June 30, 2022 and 2021, respectively.
The
decrease in general and administrative expense was primarily due to reduction in outside service fees and employee related expenses during
the three months ended June 30, 2022.
Research
and Development Expenses
Research
and development expenses consist primarily of employee costs, payments to contract programmers, software subscriptions, travel and entertainment
for our engineers, and all rent for our leased engineering facilities.
Research
and development expenses increased by $16,300, or 4.5% to $380,800 for the three months ended June 30, 2022 from $364,500 for the same
period in 2021. This represented approximately 39.6% and 40.5% of total revenue for the three months ended June 30, 2022 and 2021, respectively.
The
increase in research and development expense was primarily due to an increase in wages and software subscriptions during the three months
ended June 30, 2022.
Other
Income
Other
income decreased by $127,400 for the three months ended June 30, 2022, compared to the same periods in 2021. The decrease primarily due
to a decline in the value of marketable securities relative to the three months ended June 30,2021.
Results
of Operations for the Six-Month Periods Ended June 30, 2022 and 2021
| |
For the Six Months Ended | | |
| |
| |
June 30, | | |
June 30, | | |
| |
| |
2022 | | |
2021 | | |
$ Change | |
| |
(Unaudited) | | |
(Unaudited) | | |
| |
Revenues | |
$ | 1,911,800 | | |
$ | 1,759,300 | | |
$ | 152,500 | |
Cost of revenues | |
| 126,200 | | |
| 89,800 | | |
| 36,400 | |
Gross profit | |
| 1,785,600 | | |
| 1,669,500 | | |
| 116,100 | |
| |
| | | |
| | | |
| | |
Operating expenses: | |
| | | |
| | | |
| | |
Selling and marketing | |
| 439,000 | | |
| 296,100 | | |
| 142,900 | |
General and administrative | |
| 370,800 | | |
| 414,300 | | |
| (43,500 | ) |
Research and development | |
| 763,500 | | |
| 727,600 | | |
| 35,900 | |
Total operating expenses | |
| 1,573,300 | | |
| 1,438,000 | | |
| 135,300 | |
| |
| | | |
| | | |
| | |
Income from operations | |
| 212,300 | | |
| 231,500 | | |
| (19,200 | ) |
| |
| | | |
| | | |
| | |
Other income: | |
| | | |
| | | |
| | |
Unrealized gain on marketable securities | |
| (85,500 | ) | |
| 26,600 | | |
| (112,100 | ) |
Other income | |
| 1,000 | | |
| 269,800 | | |
| (268,800 | ) |
| |
| (84,500 | ) | |
| 296,400 | | |
| (380,900 | ) |
Income before provision for income taxes | |
| 127,800 | | |
| 527,900 | | |
| (400,100 | ) |
Provision for income taxes | |
| - | | |
| - | | |
| - | |
Net income | |
$ | 127,800 | | |
$ | 527,900 | | |
$ | (400,100 | ) |
Revenues
The
following is a summary of our revenues by category for the six months ended June 30, 2022 and 2021.
| |
For the Six Months Ended | | |
| |
| |
June 30, | | |
June 30, | | |
| |
| |
2022 | | |
2021 | | |
$ Change | |
Revenue | |
| | | |
| | | |
| | |
Software Licenses | |
| | | |
| | | |
| | |
Windows | |
$ | 299,500 | | |
$ | 351,200 | | |
$ | (51,700 | ) |
UNIX/Linux | |
| 14,000 | | |
| 23,000 | | |
| (9,000 | ) |
Total | |
| 313,500 | | |
| 374,200 | | |
| (60,700 | ) |
| |
| | | |
| | | |
| | |
Software Service Fees | |
| | | |
| | | |
| | |
Windows | |
| 1,491,200 | | |
| 1,247,900 | | |
| 243,300 | |
UNIX/Linux | |
| 65,100 | | |
| 94,100 | | |
| (29,000 | ) |
Total | |
| 1,556,300 | | |
| 1,342,000 | | |
| 214,300 | |
| |
| | | |
| | | |
| | |
Other | |
| 42,000 | | |
| 43,100 | | |
| (1,100 | ) |
| |
$ | 1,911,800 | | |
$ | 1,759,300 | | |
$ | 152,500 | |
Software
Licenses
Windows
software licenses revenue decreased by $51,700 or 14.7% to $299,500 during the six months ended June 30, 2022, from $351,200 for the
same period in 2021. The decrease for the six months ended June 30,2022 was due to lower license orders from standard licenses, offset
by increase of stocking orders.
Software
licenses revenue from our UNIX/Linux products decreased by $9,000 or 39.1% to $14,000 for the six months ended June 30, 2022 from $54,900
for the same period of 2021. The decrease was primarily due to lower revenue from standard order licenses offset by higher stocking order
licenses during the six months ended June 30,2022.
Software
Service Fees
Service
fees attributable to our Windows product service increased by $243,300 or 19.5% to $1,491,200 during the six months ended June 30, 2022,
from $1,247,900 for the same period in 2021. The increase was due to an increase in maintenance renewals from existing customers and
higher subscription license orders.
Service
fees revenue attributable to our UNIX products decreased by $29,000 or 30.8% to $65,100 during the six months ended June 30, 2022, from
$94,100 for the same period in 2021. The decrease was primarily the result of the lower level of UNIX product sales throughout the prior
year and an expiration of a long-term maintenance contract.
Other
Other
revenue consists of private labeling fees, professional services, and other non-recurring revenues. Other revenue decreased by $1,100
or 2.62% for the six months ended June 30, 2022, compared to the same period in 2021.
Cost
of Revenues
Cost
of revenue is comprised primarily of software service costs, which represent the costs of customer service. Also included in cost of
revenue are software product costs, which are primarily comprised of the amortization of capitalized software development costs and costs
associated with licenses to third party software included in our product offerings, and the required import tax withholdings from Brazil
resellers. We incur no significant shipping or packaging costs as virtually all of our deliveries are made via electronic means over
the Internet.
Cost
of revenue for the six months ended June 30, 2022 increased by $36,400, or 40.5%, to $126,200 for the six months ended June 30, 2022
from $89,800 for the same period in 2021. Cost of revenue represented 6.6% and 5.1% of total revenue for the six months ended June 30,
2022 and 2021, respectively. The primarily increase was due to increase import tax withholdings associated with higher revenue from Brazil
resellers for the six-month period ended June 30, 2022.
Selling
and Marketing Expenses
Selling
and marketing expenses primarily consisted of employee, outside services and travel and entertainment expenses.
Selling
and marketing expenses increased by $142,900, or 48.3%, to $439,000 for the six months ended June 30, 2022 from $296,100 for the same
period in 2020. Selling and marketing expenses represented approximately 19.4% and 23.5% of total revenue for the six months ended June
2022 and 2021, respectively. The increase in selling and marketing expenses was due to an increase in consulting services as we continue
to expand our sales and marketing initiatives.
General
and Administrative Expenses
General
and administrative expenses primarily consist of employee costs, legal, accounting, board fees, other professional services (including
those related to our patents), rent, travel and entertainment and insurance. Certain costs associated with being a publicly held corporation
are also included in general and administrative expenses, as well as bad debt expense.
General
and administrative expenses decreased by $43,500, or 10.5%, to $370,800 for the six months ended June 30, 2022 from $414,300 for the
same period in 2021. General and administrative expenses represented approximately 19.4% and 23.5% of total revenue for the six months
ended June 30, 2022 and 2021, respectively.
The
decrease in general and administrative expense was primarily due to reduction of employee related fees, outside service fees and patent
legal fees.
Research
and Development Expenses
Research
and development expenses consist primarily of employee costs, payments to contract programmers, software subscriptions, travel and entertainment
for our engineers, and all rent for our leased engineering facilities.
Research
and development expenses increased by $35,900, or 4.9% to $763,500 for the six months ended June 30, 2022 from $727,600 for the same
period in 2021. This represented approximately 39.9% and 41.4% of total revenue for the six months ended June 30, 2022 and 2021, respectively.
The
increase in research and development expense was primarily due to increase in wages and software subscriptions.
Other
Income
Other
income decreased by $380,900 for the six months ended June 30, 2022, compare to the same periods in 2021 was primarily related to income
from the sale of certain patents and unrealized gain of marketable securities during the prior year.
Liquidity
and Capital Resources
As
of June 30, 2022, we had cash of $5,207,200 and a working capital position of $4,374,600 as compared to cash of $4,755,300 and a working
capital position of $4,316,500 at December 31, 2021. The increase in cash as of June 30, 2022 was primarily the result of cash provided
by operations during the period. We expect our results from operations and capital resources will be sufficient to fund our operations
for at least the next 12 months.
The
following is a summary of our cash flows from operating, investing and financing activities for the six months ended June 30, 2022 and
2021.
| |
For the Six Months Ended | |
| |
June 30, | | |
June 30, | |
| |
2022 | | |
2021 | |
Cash flows provided by operating activities | |
$ | 462,200 | | |
$ | 132,300 | |
Cash flows used in investing activities | |
$ | (10,100 | ) | |
$ | (24,200 | ) |
Cash flows provided by financing activities | |
$ | - | | |
$ | - | |
Net
cash flows provided by operating activities for the three months ended June 30, 2022 was $462,000 while net cash flows provided for the
three months ended June 30,2021 was $132,300. The increase in cash flows provided by operating activities is the result of an increase
in deferred revenue and change in value in marketable securities compared to the prior year period.
The
Company had net cash flows of $10,100 used in investing activities for the six months ended June 30, 2022, while the Company had
net cash flows of $24,200 for the same periods ended June 30, 2021. The Company expended $10,100 on the repurchase of 24,333 shares
of treasury stock during the six months ended June 30,2022.