0001090396 Table Trac INC false --12-31 Q1 2025 0.001 0.001 25,000,000 25,000,000 4,756,734 4,756,734 4,639,523 4,635,568 117,211 121,166 1 11 2 7 11 7,697 2 5 0 5 5 http://fasb.org/us-gaap/2025#OtherNonoperatingIncome 5 6 0 3.75 10 5 33,500 3 2 113,750 1 false false false false 00010903962025-01-012025-03-31 xbrli:shares 00010903962025-05-13 thunderdome:item iso4217:USD 00010903962025-03-31 00010903962024-12-31 iso4217:USDxbrli:shares 00010903962024-01-012024-03-31 0001090396tbtc:CommonStockOutstandingMember2023-12-31 0001090396us-gaap:AdditionalPaidInCapitalMember2023-12-31 0001090396us-gaap:RetainedEarningsMember2023-12-31 0001090396us-gaap:TreasuryStockCommonMember2023-12-31 00010903962023-12-31 0001090396tbtc:CommonStockOutstandingMember2024-01-012024-03-31 0001090396us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-31 0001090396us-gaap:RetainedEarningsMember2024-01-012024-03-31 0001090396us-gaap:TreasuryStockCommonMember2024-01-012024-03-31 0001090396tbtc:CommonStockOutstandingMember2024-03-31 0001090396us-gaap:AdditionalPaidInCapitalMember2024-03-31 0001090396us-gaap:RetainedEarningsMember2024-03-31 0001090396us-gaap:TreasuryStockCommonMember2024-03-31 00010903962024-03-31 0001090396tbtc:CommonStockOutstandingMember2024-12-31 0001090396us-gaap:AdditionalPaidInCapitalMember2024-12-31 0001090396us-gaap:RetainedEarningsMember2024-12-31 0001090396us-gaap:TreasuryStockCommonMember2024-12-31 0001090396tbtc:CommonStockOutstandingMember2025-01-012025-03-31 0001090396us-gaap:AdditionalPaidInCapitalMember2025-01-012025-03-31 0001090396us-gaap:RetainedEarningsMember2025-01-012025-03-31 0001090396us-gaap:TreasuryStockCommonMember2025-01-012025-03-31 0001090396tbtc:CommonStockOutstandingMember2025-03-31 0001090396us-gaap:AdditionalPaidInCapitalMember2025-03-31 0001090396us-gaap:RetainedEarningsMember2025-03-31 0001090396us-gaap:TreasuryStockCommonMember2025-03-31 0001090396tbtc:SystemMember2025-01-012025-03-31 0001090396tbtc:SystemMember2024-01-012024-03-31 xbrli:pure 0001090396us-gaap:MaintenanceMember2025-01-012025-03-31 0001090396us-gaap:MaintenanceMember2024-01-012024-03-31 0001090396tbtc:ServiceAndOtherMember2025-01-012025-03-31 0001090396tbtc:ServiceAndOtherMember2024-01-012024-03-31 0001090396tbtc:CustomerDepositsMember2025-03-31 0001090396srt:MinimumMember2025-03-31 0001090396srt:MaximumMember2024-12-31 utr:M 0001090396tbtc:CertificateOfDepositMaturingNovember2024Member2025-01-012025-03-31 00010903962024-01-012024-12-31 0001090396srt:MaximumMember2024-01-012024-12-31 0001090396tbtc:CertificateOfDepositMaturingNovember2024Member2024-01-012024-12-31 0001090396tbtc:CertificateOfDepositMaturingFebruary2025Member2024-01-012024-12-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMembertbtc:MajorCustomersMember2025-01-012025-03-31 0001090396us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMembertbtc:MajorCustomersMember2025-01-012025-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMembertbtc:MajorCustomersMember2024-01-012024-03-31 0001090396us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMembertbtc:MajorCustomersMember2024-01-012024-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:OtherCustomerMember2025-01-012025-03-31 0001090396us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:OtherCustomerMember2025-01-012025-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:OtherCustomerMember2024-01-012024-03-31 0001090396us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:OtherCustomerMember2024-01-012024-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMember2025-01-012025-03-31 0001090396us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2025-01-012025-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMember2024-01-012024-03-31 0001090396us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2024-01-012024-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:GeographicConcentrationRiskMembercountry:US2025-01-012025-03-31 0001090396us-gaap:SalesRevenueNetMemberus-gaap:GeographicConcentrationRiskMembercountry:US2024-01-012024-03-31 0001090396us-gaap:PrepaidExpensesAndOtherCurrentAssetsMember2025-03-31 0001090396us-gaap:PrepaidExpensesAndOtherCurrentAssetsMember2024-12-31 utr:Y 0001090396srt:MaximumMember2025-03-31 0001090396tbtc:January2021Member2021-01-31 0001090396tbtc:January2021Member2021-01-012021-01-31 0001090396tbtc:January2021Member2025-01-012025-03-31 0001090396tbtc:January2021Member2024-01-012024-03-31 0001090396tbtc:December2022Member2022-12-31 0001090396tbtc:December2022Member2022-01-012022-12-31 0001090396tbtc:December2022Member2025-01-012025-03-31 0001090396tbtc:December2022Member2024-01-012024-03-31 0001090396stpr:MN2024-06-19 00010903962024-06-192024-06-19 0001090396stpr:OK2022-09-20 0001090396us-gaap:RevolvingCreditFacilityMembertbtc:GeneralCreditAgreementMember2025-03-31 0001090396us-gaap:RevolvingCreditFacilityMembertbtc:GeneralCreditAgreementMember2025-01-012025-03-31 0001090396us-gaap:RevolvingCreditFacilityMembertbtc:GeneralCreditAgreementMember2024-01-012024-03-31 0001090396us-gaap:RevolvingCreditFacilityMembertbtc:GeneralCreditAgreementMember2024-03-31 0001090396us-gaap:EmployeeStockOptionMembertbtc:The2021StockIncentivePlanMember2021-05-142021-05-14 0001090396us-gaap:EmployeeStockOptionMembertbtc:The2021StockIncentivePlanMember2021-05-14 00010903962021-05-142021-05-14 0001090396srt:ChiefExecutiveOfficerMember2021-05-142021-05-14 0001090396tbtc:RobertSiqvelandMember2021-05-142021-05-14 0001090396srt:ChiefFinancialOfficerMember2021-05-142021-05-14 0001090396us-gaap:EmployeeStockOptionMembertbtc:VestingImmediatelyMember2021-05-142021-05-14 0001090396us-gaap:EmployeeStockOptionMembertbtc:VestingEachSubsequentYearMember2021-05-142021-05-14 0001090396us-gaap:RestrictedStockMembersrt:ChiefFinancialOfficerMember2022-03-252022-03-25 0001090396us-gaap:RestrictedStockMembertbtc:RobertSiqvelandMember2022-03-252022-03-25 0001090396us-gaap:RestrictedStockMembertbtc:ChiefFinancialOfficerAndCorporateSecretaryMember2022-03-252022-03-25 0001090396us-gaap:RestrictedStockMembertbtc:ChiefFinancialOfficerAndCorporateSecretaryMemberus-gaap:ShareBasedCompensationAwardTrancheOneMember2022-03-252022-03-25 0001090396us-gaap:RestrictedStockMembertbtc:ChiefFinancialOfficerAndCorporateSecretaryMember2022-03-25 0001090396us-gaap:RestrictedStockMembertbtc:RobertSiqvelandMember2022-12-152022-12-15 0001090396tbtc:RobertSiqvelandMember2022-12-152022-12-15 0001090396us-gaap:EmployeeStockOptionMembertbtc:RobertSiqvelandMember2022-12-152022-12-15 0001090396tbtc:RobertSiqvelandMember2023-04-152023-04-15 0001090396tbtc:RobertSiqvelandMember2024-01-152024-01-15 00010903962021-12-172021-12-17 00010903962022-12-162022-12-16 0001090396us-gaap:RestrictedStockMember2023-03-122023-03-12 0001090396us-gaap:RestrictedStockMember2023-03-12 00010903962023-12-192023-12-19 0001090396us-gaap:RestrictedStockMember2024-09-302024-09-30 0001090396us-gaap:RestrictedStockMember2024-09-30 0001090396tbtc:ExecutiveBonusPlan2024Membersrt:ChiefExecutiveOfficerMember2025-03-052025-03-05 0001090396tbtc:ExecutiveBonusPlan2024Membersrt:ChiefFinancialOfficerMember2025-03-052025-03-05 0001090396tbtc:ExecutiveBonusPlan2024Member2025-03-05 0001090396us-gaap:RestrictedStockMember2025-03-31 0001090396us-gaap:RestrictedStockMember2024-03-31 0001090396us-gaap:RestrictedStockMember2025-01-012025-03-31 0001090396us-gaap:RestrictedStockMember2024-01-012024-03-31 0001090396us-gaap:EmployeeStockOptionMember2025-01-012025-03-31 0001090396us-gaap:EmployeeStockOptionMember2024-01-012024-03-31 0001090396tbtc:O2025Q2DividendsMemberus-gaap:SubsequentEventMember2025-05-052025-05-05

121

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

☒ Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended March 31, 2025

☐ Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File Number: 001-32987

(Exact Name of Registrant as Specified in its Charter)

Nevada		88-0336568
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification Number)

6101 Baker Road, Suite 206, Minnetonka, Minnesota 55345

(Address of Principal Executive Offices) (Zip Code)

Registrant’s telephone number, including area code: (952) 548-8877

N/A

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class		Trading Symbol(s)		Name of each exchange on which register
N/A		N/A		N/A

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐	Accelerated filer ☐
Non-accelerated filer ☒	Smaller reporting company ☒
	Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of May 13, 2025, the registrant had outstanding 4,639,523 shares of common stock, $.001 par value per share.

Table Trac, Inc.

Index

	Page
PART I. FINANCIAL INFORMATION

Item 1. Financial Statements	1

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	12

Item 3. Quantitative and Qualitative Disclosures About Market Risk	14

Item 4. Controls and Procedures	14

PART II. OTHER INFORMATION

Item 1A. Risk Factors	15

Item 5. Other Information

Item 6. Exhibits	16

SIGNATURES	17

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

TABLE TRAC, INC.

CONTENTS

	Page
CONDENSED FINANCIAL STATEMENTS (Unaudited)

Condensed Balance Sheets	2

Condensed Statements of Operations	3

Condensed Statements of Stockholders’ Equity	4

Condensed Statements of Cash Flows	5

Notes to Condensed Financial Statements	6

TABLE TRAC, INC.

CONDENSED BALANCE SHEETS

	(Unaudited)
	*March 31,*			*December 31,*
	*2025*			*2024*
ASSETS
CURRENT ASSETS
Cash and cash equivalents	$	5,469,802		$	2,257,696
Short-term investments		2,098,215			4,627,744
Accounts receivable, net		2,636,748			2,343,062
Inventory, net		1,612,289			1,935,679
Prepaid expenses		470,102			534,767
Net investment in sales type leases - current		67,228			75,858
Income tax receivable		0			50,156
TOTAL CURRENT ASSETS		12,354,384			11,824,962

LONG-TERM ASSETS
Accounts receivable - long-term		1,023,281			1,011,355
Property and equipment, net		140,828			149,669
Net investment in sales type leases - long term		37,787			46,924
Software development costs, net		12,521			13,355
Operating lease right-of-use assets		446,114			474,157
TOTAL LONG-TERM ASSETS		1,660,531			1,695,460
TOTAL ASSETS	$	14,014,915		$	13,520,422

LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable and accrued expenses	$	182,307		$	216,944
Customer deposits		467,454			870,602
Current portion of operating lease liabilities		84,192			80,999
Income tax payable		80,414			0
TOTAL CURRENT LIABILITIES		814,367			1,168,545

LONG-TERM LIABILITIES
Operating lease liabilities		408,580			435,796
Deferred tax liability		607,000			454,000
TOTAL LIABILITIES		1,829,947			2,058,341

STOCKHOLDERS’ EQUITY
Common stock, $0.001 par value; 25,000,000 shares authorized: 4,756,734 shares issued; and 4,639,523 and 4,635,568 shares outstanding at March 31, 2025 and December 31, 2024, respectively.		4,640			4,636
Additional paid-in capital		2,500,328			2,470,850
Retained earnings		9,898,480			9,209,030
		12,403,448			11,684,516
Treasury stock, 117,211 and 121,166 shares (at cost) at March 31, 2025 and December 31, 2024, respectively.		(218,480	)		(222,435	)
TOTAL STOCKHOLDERS’ EQUITY		12,184,968			11,462,081

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	14,014,915		$	13,520,422

See notes to condensed unaudited financial statements.

TABLE TRAC, INC.

CONDENSED STATEMENTS OF OPERATIONS (Unaudited)

	*For the Three Months Ended*
	*March 31,*
	*2025*		*2024*

Revenues	$	3,535,933	$	2,020,795
Cost of sales		932,323		544,201
Gross profit		2,603,610		1,476,594
Operating expenses:
Selling, general and administrative		1,660,983		1,489,022
Income (loss) from operations		942,627		(12,428	)
Other income		5,502		1,006
Interest income		117,680		86,083
Income before taxes		1,065,809		74,661
Income tax expense		283,570		63,000
Net income	$	782,239	$	11,661
Net income per share - basic	$	0.17	$	0.00
Net income per share - diluted	$	0.17	$	0.00
Weighted-average shares outstanding - basic		4,576,669		4,574,365
Weighted-average shares outstanding - diluted		4,617,073		4,601,471

See notes to condensed unaudited financial statements.

TABLE TRAC, INC.

CONDENSED STATEMENTS OF STOCKHOLDERS’ EQUITY (Unaudited)

	*Common Stock Outstanding*				*Additional*
	*Number of*		*Par*		*Paid-in*		*Retained*			*Treasury*
	*Shares*		*Amount*		*Capital*		*Earnings*			*Stock*			*Total*
BALANCE, December 31, 2023		4,634,865	$	4,635	$	2,346,483	$	7,771,655		$	(223,208	)	$	9,899,565
Stock compensation expense		0		0		25,223		0			0			25,223
Cash dividends declared		0		0		0		(46,347	)		0			(46,347	)
Net income		0		0		0		11,661			0			11,661
BALANCE, March 31, 2024		4,634,865	$	4,635	$	2,371,706	$	7,736,969		$	(223,208	)	$	9,890,102

BALANCE, December 31, 2024		4,635,568	$	4,636	$	2,470,850	$	9,209,030		$	(222,435	)	$	11,462,081
Stock compensation expense		0		0		19,477		0			0			19,477
Issuance of common stock out of treasury		3,955		4		10,001		0			3,955			13,960
Cash dividend		0		0		0		(92,789	)		0			(92,789	)
Net income		0		0		0		782,239			0			782,239
BALANCE, March 31, 2025		4,639,523	$	4,640	$	2,500,328	$	9,898,480		$	(218,480	)	$	12,184,968

See notes to condensed unaudited financial statements.

TABLE TRAC, INC.

CONDENSED STATEMENTS OF CASH FLOWS (Unaudited)

	For the Three Months Ended
	March 31,
	2025			2024
OPERATING ACTIVITIES
Net income	$	782,239		$	11,661
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		9,675			3,105
Deferred income taxes		153,000			(172,000	)
Recoveries of credit losses		(3,671	)		(16,723	)
Stock compensation expense		19,477			25,223
Accrued interest on short-term investments		(40,556	)		(19,849	)
Noncash operating lease expense		4,020			0

Changes in operating assets and liabilities:
Accounts receivable		(301,941	)		985,485
Inventory		323,390			67,321
Prepaid expenses		64,665			(182,589	)
Net investment in sales type leases		17,767			15,332
Accounts payable, accrued expenses and other		(20,677	)		9,843
Customer deposits		(403,148	)		63,825
Income tax receivable and payable		130,570			235,000
Net cash provided by operating activities		734,810			1,025,634
INVESTING ACTIVITIES
Capital expenditures		0			(18,565	)
Proceeds from short-term investments		2,570,085			0
Net cash provided by (used) in investing activities		2,570,085			(18,565	)
FINANCING ACTIVITIES
Payment of dividends		(92,789	)		0
Net cash used in financing activities		(92,789	)		0

NET INCREASE IN CASH AND CASH EQUIVALENTS		3,212,106			1,007,069

CASH AND CASH EQUIVALENTS
Beginning of period		2,257,696			3,489,771
End of period	$	5,469,802		$	4,496,840


Non-cash investing and financing activities:
Common Stock issued out of treasury stock for settlement of accrued liabilities	$	13,960		$	0
Accrual of cash dividend declared	$	0		$	46,347

See notes to condensed unaudited financial statements.

TABLE TRAC, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

1.	Nature of Business and Summary of Significant Accounting Policies –

Basis of Presentation

The accompanying unaudited condensed financial statements of Table Trac, Inc. (the “Company,” or “Table Trac”) have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions for Form 10-Q and Article 10 of Regulation S-X. The condensed balance sheet as of March 31, 2025 and the condensed statements of operations, stockholders’ equity and cash flows for the three months ended March 31, 2025 and 2024 are unaudited but include all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial position at such date and the operating results and cash flows for those periods. Certain information normally included in financial statements and related footnotes prepared in accordance with generally accepted accounting principles has been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission.

The accompanying financial statements should be read in conjunction with the financial statements and notes included in the Table Trac, Inc. Annual Report on Form 10-K for the year ended December 31, 2024.

Nature of Business

Table Trac was formed under the laws of the State of Nevada in June 1995. The Company has offices in Minnetonka, Minnesota, Las Vegas, Nevada and Oklahoma City, Oklahoma. The Company has developed and sells an information and management system that automates and monitors various aspects of the operations of casinos.

Table Trac provides system sales and technical support to casinos. System sales include installation, custom casino system configurations, and training. In addition, license, technical support and other services are provided under separate license and service contracts.

Use of Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles (GAAP) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. The Company’s use of estimates and assumptions include: for revenue recognition, determining collectibility, the nature and timing of satisfaction of performance obligations, and determining the standalone selling price (“SSP”) of performance obligations, realizability of accounts receivable and revenue, and the valuation of allowance for credit losses, deferred tax assets and liabilities, and inventory. Actual results could differ from those estimates, and the difference could be significant. For further information about our critical accounting estimates, see the discussion in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” under the heading “Critical Accounting Policies and Estimates” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.

There were no changes in critical accounting estimates or assumptions for the three months ended March 31, 2025.

The Company’s significant accounting policies are described in Note 1 of the financial statements included in its Annual Report on Form 10-K for the year ended December 31, 2024.

Concentrations of Risk

The Company maintains its cash balances at two financial institutions. Accounts are insured by the Federal Deposit Insurance Corporation (FDIC) up to $250,000. At times throughout the year, the Company’s cash balances exceeded amounts insured by the FDIC. The Company does not believe it is exposed to any significant credit risk on its cash balances. Cash equivalents represent money market funds or short-term investments with original maturities of three months or less from the date of purchase.

Stock-Based Compensation

The Company's stock-based compensation consists of stock options and restricted stock issued to certain company employees, directors and non-employees. The Company measures and recognizes compensation expense for all stock-based payment awards made to employees, directors and non-employees. The compensation expense for the Company’s stock-based payments is based on estimated fair values at the time of the grant.

The Company determines the fair value of restricted stock awards on the date of grant using the closing traded price on that date. The Company’s restricted stock awards are subject to vesting requirements and the corresponding compensation is recorded ratably over the service period.

For stock options, the Company recognizes compensation expense based on an estimated grant date fair value using the Black-Scholes option-pricing model. The Company has elected to account for forfeitures as they occur and to use the simplified method to determine the expected life of stock options.

Revenues

The Company derives revenues from the sale or leasing of systems, licenses and maintenance fees and other services.

System Sales

Revenue is recognized upon transfer of control of promised products and services to customers in an amount that reflects the consideration we expect to receive in exchange for those products or services. We enter into contracts that can include various combinations of products and services, which are generally capable of being distinct and accounted for as separate performance obligations. Revenue is recognized net of any taxes collected, when applicable from customers, which are subsequently remitted to governmental authorities.

A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is a unit of account in ASC 606. A majority of the Company’s systems sales have multiple performance obligations including an obligation to deliver a casino management system and another to provide maintenance services. For system sales with multiple performance obligations, the Company allocates revenue to each performance obligation based on its SSP. See discussion within the significant judgement paragraph regarding our determination of SSP. At contract inception, management assesses whether it is probable that the company will collect substantially all of the consideration to determine whether the contract meets the criterion for collectability. The revenue allocated to the casino management system is recognized upon installation. The Company occasionally enters into contracts that include multiple sites; management has determined that each site installation is a separate performance obligation. In these instances, the Company recognizes revenue upon completion of each performance obligation. In addition, the Company has a contract with a reseller who purchases and resells the Company’s products; monthly the reseller notifies the Company of their successful installations and submits an invoice to the Company for those installations. The Company also analyzes its standard business practice of using long-term contracts and the history of collecting on extended payment term contracts which include a significant financing component which is usually a market interest rate. The associated interest income is reflected accordingly on the statement of operations.

Management’s assessment of collectability at both contract inception and on an ongoing basis resulted in the determination that some of our contracts did not meet the criterion for collectability. The balance of these contracts are not included as part of accounts receivable on the balance sheet. Accordingly, for these contracts whereby the collectability criterion has not been met, revenue will be recognized as payments are received.

Maintenance Revenues

Maintenance revenue is recognized ratably over the contract period. The SSP for maintenance is based upon the renewal rate for contracted services.

Lease Revenues

The Company derives a portion of its revenue from a sales type leasing arrangement in accordance with ASC 842. The Company leases hardware to a customer and receives monthly payments.

Service Revenues and Other Revenues

Service revenue is recognized upon completion of the services and is billed in arrears. The SSP for service revenue is established based upon actual selling prices for the services or prior similar arrangements. Other revenue includes DataTrac, kiosks and related promotional programs and miscellaneous sales of equipment. Revenue is recognized upon completion of services or delivery of equipment and is billed in arrears.

The Company offers qualified customers a licensing agreement. Licensing revenue is recognized after the intellectual property (CMS system), the performance obligation, is delivered and in its operational and functional state. The SSP for licensing revenue is established based upon actual selling prices for the license.

The following table summarizes disaggregated revenues by major product line for the three months ended March 31, 2025 and 2024, respectively:

	*Three months ended March 31,*
	*2025*		*2024*		*2025*			*2024*
					(percent of revenues)
System revenue	$	1,561,903	$	304,709		44.2	%		15.1	%
Maintenance revenue		1,509,782		1,281,138		42.7	%		63.4	%
Service and other revenue		464,248		434,948		13.1	%		21.5	%
Total revenues	$	3,535,933	$	2,020,795		100.0	%		100.0	%

See Major Customers for disaggregated revenue information about primary geographical markets.

Significant Judgments

Contracts with customers often include promises to transfer multiple products and services to a customer. Determining whether products and services are considered distinct performance obligations that should be accounted for separately versus together may require significant judgment.

Judgment is required to determine the SSP for each distinct performance obligation, including lease and non-lease components. We use a single amount to estimate SSP when we sell a product or service separately.

In instances where SSP is not directly observable, such as when we do not sell the product or service separately, we determine the SSP using information that may include market conditions and other observable inputs. We typically have more than one SSP for individual products and services due to the stratification of those products and services by customers and circumstances. In these instances, we perform a gross margin analysis using information such as the size of the customer and geographic region in determining the SSP.

We recognize a contract asset when our performance under a contract precedes our receipt of consideration from a customer, or before payment is due, and our receipt of consideration is conditional upon factors other than the passage of time. Our contract asset consists of our in-process installations, for which we have an enforceable right to collect consideration (including a reasonable profit) in the event the services are cancelled by customers. As of March 31, 2025 and December 31, 2024 we recorded a contract asset of approximately $69,233 and $68.400, respectively, as a component of accounts receivable.

As of January 1, 2024, the balance of accounts receivable, net and customer deposits were $3,000,544 and $785,805, respectively.

The collectability assessment requires the company to use judgement and consider all relevant facts and circumstances. Management exercises judgment in its assessment of collectability of customer funds by considering payment history, current credit status, and available information about the financial condition of the customer, among other factors. As of March 31, 2025 and December 31, 2024, approximately $1,129,292 and $1,229,290 for systems installed under contract have not been recorded as revenue or included in accounts receivable based on the collectability assessment performed by the Company. In accordance with this assessment, the contracts will be assessed in subsequent quarters at which time they may be deemed collectable and the outstanding remaining system revenue will be recognized accordingly.

We evaluate the interest rates in customer contracts with extended payment terms, representing a significant financing component. These rates range from approximately 2% to 8% and we believe those to be appropriate market interest rates for the financing component.

Fair Value of Financial Instruments

The Company’s financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable and accrued expenses. Fair value estimates are at a specific point in time, based on relevant market information about the financial instrument. These estimates are subjective in nature and matters of significant judgment and therefore cannot be determined with precision. The Company considers the carrying values of its financial instruments to approximate fair value due to their short-term nature.

Cash and Cash Equivalents

The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.

Short-term Investments

The Company currently has one certificate of deposit ("CD") being held at a bank with an original maturity of eleven months. This CD matures in November 2025 and has an interest rate of 4.50%. The Company had two certificates of deposit ("CD") being held at a bank as of December 31, 2024; with original maturities of seven to eleven months, respectively. One CD matured in February 2025 and carried an interest rate of 4.70%, while the other matures in November 2025 and has an interest rate of 4.50%. Certificates of deposit held for investment with an original maturity greater than three months are carried at cost plus accrued interest and reported as short-term investments on the balance sheets. Interest is paid at maturity. At times, certain certificates may exceed amounts insured by the FDIC. The Company determines the appropriate classification as short-term or long-term at the time of purchase based on original maturities and management's reasonable redemption expectation. The Company reevaluates such classification at each balance sheet date.

Accounts Receivable / Allowance for credit losses

Accounts receivable are initially recorded at the invoiced amount and carried on the balance sheet at net realizable value as of each balance sheet date. For receivables related to contracts that contain an interest rate, interest income is recorded upon receipt on the statements of operations. We maintain an allowance for credit losses for accounts receivable, which is recorded as an offset to accounts receivable, and changes in such are classified as general and administrative expense in the Condensed Statements of Operations. We assess collectibility by reviewing accounts receivable on a collective basis where similar characteristics exist and on an individual basis when we identify specific customers with known disputes or collectibility issues. In determining the amount of the allowance for credit losses, we consider historical collectibility based on past due status and make judgments about the creditworthiness of customers based on ongoing credit evaluations. We also consider customer-specific information, current market conditions, and reasonable and supportable forecasts of future economic conditions. Management believes that receivables, net of the allowance for credit losses, are fully collectable. Accounts receivable are written off when management determines collection is no longer likely. While the ultimate result may differ, management believes that any write-off will not have a material impact on the Company’s financial position.

Major Customers

The following table summarizes the Company's major customers' information for the three months ended March 31, 2025 and 2024:

	*For the Three months ended March 31,*
	*2025*						*2024*
	*% Revenues*			*% AR*			*% Revenues*			*% AR*
Major		33.0	%		27.7	%		31.4	%		11.6	%
All Others		67.0	%		72.3	%		68.6	%		88.4	%
Total		100.0	%		100.0	%		100.0	%		100.0	%

For the three month periods ending March 31, 2025 and 2024, sales to customers in the United States represent 95.9% and 89.4%, of total revenues, respectively.

A major customer is defined as any customer that represents at least 10% of revenue for a given period or 10% of outstanding account receivable at the end of a period.

Inventory

Inventory, consisting primarily of finished goods, is stated at the lower of cost or net realizable value. The average cost method is used to value inventory. Inventory is reviewed quarterly for the lower of cost or net realizable value and obsolescence. Any material cost found to be above net realizable value or considered obsolete is written down accordingly. The Company had an obsolescence reserve of $7,697 at March 31, 2025 and December 31, 2024. The total inventory value was $1,612,289 and $1,935,679, as of March 31, 2025 and December 31, 2024, respectively, which included work-in-process of $14,397 and $147,724 as of March 31, 2025 and December 31, 2024, respectively, and the remaining amount is comprised of finished goods. At March 31, 2025 and December 31, 2024, the Company had $16,425 and $50,068, respectively, of prepaid inventory as a component of prepaid expenses.

Net Investment in Sales Type Lease

Net investment in leases are recognized when the Company's leases qualify as sales-type leases. The net investment in leases is initially measured at the present value of the fixed lease payments, discounted at the rate implicit in the lease.

Property and Equipment

Property and equipment are stated at cost and are depreciated using the straight-line method over the estimated useful lives of the assets which range from two to five years. Repair and maintenance costs are expensed as incurred; major renewals and improvements are capitalized. As items of property or equipment are sold or retired, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is included in operating income.

Long-lived Assets

The Company periodically assesses the recoverability of long-lived assets and certain identifiable intangible assets by reviewing for potential impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset group to future undiscounted net cash flows expected to be generated by the asset groups. If such assets groups are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets.

Leases

The Company determines if an arrangement is a lease at inception. A contract is or contains a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. The right to control the use of an asset includes the right to obtain substantially all of the economic benefits of the underlying asset and the right to direct how and for what purpose the asset is used. Right-of-use (ROU) assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease.

Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. As most of the Company’s leases do not provide an implicit rate, the Company has elected to use the incremental borrowing rate in determining the present value of lease payments for all asset classes. The operating lease ROU asset also includes any lease payments made and excludes lease incentives. The Company’s lease terms include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for lease payments is recognized on a straight-line basis over the lease term. For lease agreements that contain both lease and non-lease components, the Company has elected to account for the lease and non-lease components as a single lease component. The Company has elected to not apply the requirements of ASC 842 for short-term leases. Short-term leases are defined as leases that, at the commencement date, have lease terms of twelve months or less.

Software Development Costs

We expense software development costs, including cost to develop software products to be sold, licensed or marketed to external users, before technological feasibility is reached. Technological feasibility is typically reached shortly before the release of such products. As a result, during 2025 no new costs were capitalized for the three months ended March 31, 2025 and 2024. Capitalized software development costs are currently amortized straight-line over a five year period, which reflects the pattern in which the assets' future economic benefits are expected to be consumed.

Research and Development

Expenditures for research and product development costs, before technological feasibility is reached are expensed as incurred. Research and development expenses were $123,331 and $17,430 for the three months ended March 31, 2025 and 2024, respectively, and are included in selling, general and administrative expenses on the condensed statements of operations.

Basic and Diluted Earnings Per Share

Basic earnings per share is computed by dividing net income by the weighted average shares outstanding during the reporting period. Diluted earnings per share is computed similar to basic earnings per share except that the weighted average shares outstanding are increased to include additional shares from the assumed exercise of stock options and restricted stock shares subject to vesting. The number of additional shares is calculated by assuming that outstanding stock options were exercised and that the proceeds from the exercise were used to acquire shares of common stock at the average market price during the reporting period. Restricted stock shares are included in basic shares as of the beginning of the period in which the vesting conditions are satisfied. (See Note 8).

2.	Accounts Receivable –

Accounts receivable consisted of the following at:

	*March 31,*			*December 31,*
	*2025*			*2024*

Accounts receivable - current	$	2,706,805		$	2,416,790
Less allowance for credit losses		(70,057	)		(73,728	)
Accounts receivable current - net	$	2,636,748		$	2,343,062

Accounts receivable - long-term	$	1,023,281		$	1,011,355

A roll-forward of the Company’s allowance for credit losses for the three month periods ended March 31, 2025 and 2024 are as follows:

	*March 31,*			*March 31,*
	*2025*			*2024*

Allowance for credit losses, beginning of period	$	73,728		$	68,620
Adjustments(reductions)		(3,671	)		(16,723	)
Write-off		0			0
Accounts receivable allowance for credit losses, end of period		70,057			51,897

3.	Net Investment in Sales Type Lease –

In January 2021, the Company entered into a five year lease with a customer for hardware which had an implied interest rate of 6%.

At inception, the Company recorded $210,782 in "Net investment in sales type leases" and derecognized $139,521 from “Inventory" on its condensed balance sheet. As a result of this transaction the Company recognized $11,401 and $10,846 in profit from sales type leases in its condensed statements of operations for the three months ended March 31, 2025 and 2024, respectively, and for the three months ended March 31, 2025 and 2024, the Company recognized $824 and $1,379, respectively, of interest income in the Company's condensed statements of operations.

In December 2022, the Company entered into a five year lease with a customer for hardware which had an implied interest rate of 6%.

At inception, the Company recorded a total $98,279 in "Net investment in sales type leases" and derecognized $46,533 from “Inventory" on its balance sheet. As a result of this transaction the Company recognized $4,787 and $4,487 in profit from sales type leases in its condensed statements of operations for the three months ended March 31, 2025 and 2024 respectively, and for the three months ended March 31, 2025 and 2024, the Company recognized $913 and $1,191. respectively, of interest income in the Company's condensed statements of operations.

The future minimum lease payments receivable for sales type leases are as follows:

	Amount
2025 (remainder)	$	71,700
2026		26,875
2027		22,800
Total undiscounted cash flows		121,375
Present value discount		16,360
Net investment in lease as of March 31, 2025	$	105,015

The current portion of $67,228 and $75,858 are included in Current Assets on the condensed balance sheets as of March 31, 2025 and December 31, 2024, respectively, and the long term portion of $37,787 and $46,924 are included in Long-Term Assets on the condensed balance sheets as of March 31, 2025 and December 31, 2024, respectively. The lease contains a purchase option at the conclusion of the lease, which the Company has determined does not meet the probability criterion. The Company has not recorded an unguaranteed residual asset.

4.	Operating Leases –

We lease space under non-cancelable operating leases for our three office locations. These leases do not have significant rent escalation holidays, concessions, leasehold improvement incentives, or other build-out clauses. Further, the leases do not contain contingent rent provisions.

Our leases include one or more options to renew. The exercise of lease renewal options are included in our ROU assets and lease liabilities if they are reasonably certain of exercise.

On June 19, 2024, we extended our lease for the Minnesota location. The term of the extension is 75 months and included a $36,000 tenant improvement allowance, which is offsetting the 2024 lease payments. The extended lease is expiring October 31, 2031. On September 20, 2022, we extended our lease for the Oklahoma location. The term of the extension is 36 months expiring August 31, 2025. On August 24, 2023, we entered into a lease for the Nevada location. The terms of the lease is 36 months expiring August 31, 2026.

Maturities of our lease liabilities for all operating leases are as follows as of March 31, 2025 for the years ended:


2025 (remainder)	$	82,032
2026		114,919
2027		77,398
2028		80,486
2029		83,958
Thereafter		154,965
Total Lease Payments		593,757
Less: Interest		100,986
Present value of lease liabilities	$	492,772

The following table summarizes the Company's operating lease expenses for the three months ended March 31:

	*2025*		*2024*
Operating lease expense	$	36,813	$	30,637
Variable lease expense		12,106		8,292
Total lease expense	$	48,919	$	38,929

We cannot determine the interest rate implicit in our leases. Therefore, the discount rate represents our estimated incremental interest rates to borrow an amount approximating the aggregate lease payments collateralized by the property at the commencement of the lease.

The following table summarizes the Company's operating lease information for the three months ended March 31:

	*2025*			*2024*

Operating cash flow from operating leases	$	32,793		$	30,637
Operating leases
Weighted average remaining lease term - operating leases (years)		5.6			2.0
Weighted average discount rate - operating leases		5.7	%		6.6	%

5.	Bank Financing –

Revolving Credit Line

The Company has a revolving credit line of up to $500,000 that expires on February 1, 2026. The line of credit is collateralized by all receivables, inventory, equipment, and general intangibles of the Company. The Company had no borrowings under the credit line during the three months ended March 31, 2025 and 2024. Interest on outstanding borrowings is payable monthly and charged at the Prime Rate, which was 7.5% and 8.25% subject to a floor of 3.75% at March 31, 2025 and 2024, respectively.

6.	Stockholders’ Equity –

Cash Dividend

For the three months ending March 31, 2025, the Company paid cash dividends totaling $92,789. The 2025 dividend was declared on February 28, 2025 with a payment date of March 28, 2025. For the three months ending March 31, 2024, company declared a dividend on March 14, 2024 totaling $46,437 which was recorded as a component of accounts payable as of March 31, 2024 and was paid on April 19, 2024.

Stock Compensation

On May 14, 2021, the Company's Board of Directors approved the 2021 Stock Incentive Plan (the "Plan"). The Plan provides for the issuance of incentive and other equity-based awards to its employees. Options issued under the Plan are exercisable for periods not to exceed ten years, and vest and contain such other terms and conditions as specified in the applicable award document. Options to buy common stock are issued under the Plan, with exercise prices equal to the closing price of shares of the Company’s common stock on the OTCQX Exchange at closing on the trading day of the date of award. The Company had 500,000 shares initially available for grant.

On May 14, 2021, the Company's Board of Directors awarded 70,000 stock options as follows: 20,000 to Chad Hoehne; 20,000 to former COO Robert Siqveland and 30,000 to Randy Gilbert. These shares are subject to a vesting schedule as follows: 25% immediately and 25% in each subsequent year. Grant date fair value of $128,726 will be recognized over the vesting period as stock compensation expense as a component of selling, general and administration expense.

On March 25, 2022, the Company's Board of Directors awarded Randy Gilbert 87,500 Restricted Stock shares and former COO Robert Siqveland 12,500 Restricted Stock shares. These shares are subject to a five-year vesting schedule as follows: 20,000 shares vest annually beginning on March 25, 2023. Grant date fair value of $349,000 will be recognized ratably over the vesting period as stock compensation expense as a component of selling, general and administration expense.

On December 15, 2022, former COO Robert Siqveland agreed to and accepted a separation agreement from the Company. Included in this agreement were terms which immediately vested the remaining unvested 12,500 Restricted Stock shares from the March 25, 2022 grant and the unvested stock options to purchase 20,000 shares that were awarded to him on May 14, 2021. In addition, this agreement modified the exercise period of the stock options which now expire on March 31, 2024. This was determined to be a modification under ASC 718 and the incremental compensation costs of $39,000 and $37,000, respectively, for the restricted stock and options were recognized immediately in 2022 as a component of selling, general and administrative expenses. Lastly, Mr. Siqveland received twelve months of severance in two payments. $100,500 on April 15, 2023 and $33,500 on January 15, 2024.

On December 17, 2021, the Company awarded 15,000 stock options to be distributed to most of its current employees. These options vested immediately. Grant date fair value of $22,919 was recognized during 2021 as stock compensation expense as a component of selling, general and administration expense.

On December 16, 2022, the Company awarded 16,500 stock options to be distributed to most of its current employees. These options vested immediately. Grant date fair value of $37,969 was recognized during 2022 as stock compensation expense as a component of selling, general and administration expense.

On March 12, 2023, the Company awarded 10,000 Restricted Stock shares to an employee out of treasury stock. These shares are subject to a three year vesting period. Grant date fair value of $50,500 was recognized over the vesting period as stock compensation expense as a component of selling, general and administrative expense.

On December 19, 2023, the Company awarded 19,500 stock options to be distributed to most of its current employees. These options vested immediately. Grant date fair value of $38,331 was recognized during 2023 as stock compensation expense as a component of selling, general and administration expense.

On September 30, 2024 the Company awarded 703 Restricted Stock shares to a non-employee out of treasury stock. These shares are not subject to a vesting period. Grant date fair value of $2,700 was recognized as legal expense as a component of selling, general and administrative expense.

On March 5, 2025 Chad Hoehne and Randy Gilbert elected to be paid in the form of 2,100 and 1,855 shares of the Company’s treasury stock as part of their 2024 Executive bonus plan, respectively. Per this plan, each officer may obtain shares in an amount not to exceed 25% of their declared bonus. Additionally, these shares will be valued at 90% of the weighted average trade value from the fourth quarter of 2024.

The Company has 39,500 shares of restricted stock outstanding as of March 31, 2025. There were 60,500 shares of restricted stock outstanding at March 31, 2024.

For the three months ending March 31, 2025 and 2024, the Company recorded compensation expense related to restricted stock granted of $19,477 and $25,223, respectively, as a component of selling, general and administrative expenses.

For the three months ending March 31, 2025 and 2024, the Company recorded compensation expense related to stock options granted of $0 and $5,746, respectively as a component of selling, general and administrative expenses.

The unvested stock compensation expense is expected to be recognized over a weighted average period of approximately two years. As of March 31, 2025 and 2024, the remaining unrecognized stock compensation expense for stock options and restricted stock was approximately $134,775 and $218,430, respectively.

The following table summarizes additional information about stock options outstanding and exercisable at March 31, 2025:

Options Outstanding							Options Exercisable
Options Outstanding	Weighted Average Remaining Contractual Life		Weighted Average Exercise Price		Aggregate Intrinsic Value		Options Exercisable		Weighted Average Exercise Price		Aggregate Intrinsic Value
113,750		4.01	$	3.27	$	101,675		113,750	$	3.27	$	101,675

The following table summarizes the activity of all stock options outstanding for the three months ended March 31, 2025 and 2024.

	2025					2024
	Shares			Weighted Average Exercise Price		Shares			Weighted Average Exercise Price
Options outstanding at beginning of period		115,750		$	3.28		119,750		$	2.97
Granted		0			0		0			0
Exercised		0			0		0			0
Expired		(2,000	)		3.96		(20,000	)		2.42
Balance at March 31:		113,750		$	3.27		99,750		$	3.25

Options Exercisable at March 31:		113,750		$	3.27		87,250		$	3.36

7.	Income Tax –

The Company accounts for income taxes by following the asset and liability approach to accounting for income taxes. Deferred tax assets and liabilities represent the future tax consequences of the differences between the financial statement carrying amounts of assets and liabilities versus the tax basis of assets and liabilities. Under this method, deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carryforwards. Deferred tax liabilities are recognized for taxable temporary differences. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. The impact of the tax rate changes on deferred tax assets and liabilities is recognized in the year that the change is enacted. Management believes that any write-off not allowed for will not have a material impact on the Company’s financial position.

The Company files income tax returns in the U.S. federal jurisdiction and various state jurisdictions. Based on its evaluation, the Company believes that it has no significant unrecognized tax positions. The Company’s evaluation was performed for the tax years ended December 31, 2021 through 2023, which are the tax years that remain subject to examination by major tax jurisdictions as of March 31, 2025. The Company does not believe there will be any material changes in its unrecognized tax positions over the next twelve months.

The Company may from time to time be assessed interest or penalties by major tax jurisdictions, although any such assessments historically have been minimal and immaterial to its financial results. In accordance with current guidance, the Company classifies interest and penalties as income tax expense as incurred.

8.	Earnings Per Share –

The Company computes earnings per share under two different methods, basic and diluted, and presents per-share data for all periods in which statements of operations are presented. Basic earnings per share is computed by dividing net income by the weighted average number of shares of common stock outstanding. Diluted earnings per share is computed by dividing net income by the weighted average number of shares of common stock and common stock equivalents outstanding.

The following table provides a reconciliation of the numerators and denominators used in calculating basic and diluted earnings per share for the three months ended March 31, 2025 and 2024:

	*For the Three Months Ended*
	*March 31,*
	*2025*		*2024*
Basic and diluted earnings per share calculation:
Net income to common stockholders	$	782,239	$	11,661
Weighted average number of common shares outstanding - basic		4,576,669		4,574,365
Basic net income per share	$	0.17	$	0.00
Weighted average number of common shares outstanding - diluted		4,617,073		4,601,471
Diluted net income per share	$	0.17	$	0.00

For the three month periods ended March 31, 2025 and 2024, there were common stock equivalents that had a dilutive effect of approximately 40.404 and 27,106, respectively.

9.	Segment Information –

The Company conducts its business activities and reports financial results as a single reportable segment, casino products segment. Using the management approach, qualitative and quantitative criteria established by ASC 280, the Company has determined it has a single reportable segment. The Chief Operating Decision Maker (“CODM”) makes decisions about allocating resources and assessing performance in a manner consistent with the way the Company operates its business and presents their financial results, using net income that is also reported on the income statement as net income. There are no reconciling items to the income statement. The measurement of segment assets is reported on the balance sheet as total assets. The CODM uses net income to evaluate income generated from segment assets (return on assets) in deciding whether to reinvest profits into the brokerage services segment or into other parts of the entity. The Company’s CODM is the CEO. The majority of the Company’s customers are based in the United States. The nature of business and accounting policies of the casino products segment are the same as described in the organization and nature of business and summary of significant accounting policies.

10.

Subsequent Event –

On May 5, 2025, The Board of Directors declared a cash dividend of $0.02 per share on the company’s common stock. The dividend is payable on June 13, 2025, to shareholders of record at the close of business on May 30, 2025.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Our Management’s Discussion and Analysis of Financial Condition and Results of Operations set forth below should be read in conjunction with our unaudited financial statements, and notes thereto, contained in this Quarterly Report on Form 10-Q, as well as our audited financial statements, and notes thereto, contained in our Form 10-K filed with the SEC on March 19,2025 relating to our year ended December 31, 2024.

Forward-Looking Statements

Some of the statements made in this section of our report are forward-looking statements. These forward-looking statements generally relate to and are based upon our current plans, expectations, assumptions and projections about future events. The words “anticipate,” “intend,” “plan,” “believe,” “could,” “project,” “estimate,” “expect,” “strategy,” “likely,” “may,” “should,” “will” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. Our management currently believes that the various plans, expectations, and assumptions reflected in or suggested by these forward-looking statements are reasonable. Nevertheless, all forward-looking statements involve risks and uncertainties and our actual actions or future results may be materially different from our plans, objectives or expectations, or our assumptions and projections underlying our present plans, objectives and expectations, as a result of many factors, including, but not limited to, those set forth under the heading “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2024 and in our other filings with the Securities and Exchange Commission.

In light of the foregoing, prospective investors are cautioned that the forward-looking statements included in this filing may ultimately prove to be inaccurate - even materially inaccurate. Because of the significant uncertainties inherent in such forward-looking statements, the inclusion of such information should not be regarded as a representation or warranty by Table Trac or any other person that our objectives, plans, expectations or projections that are contained in this filing will be achieved in any specified time frame, if ever.

General Overview

Table Trac, Inc. is a Nevada corporation, formed on June 27, 1995, with its principal office in Minnetonka, Minnesota.

The Company has developed and patented (U.S. patent # 5,957,776) a proprietary information and management system (called our “Table Trac” system) that automates and monitors the operations of casino table game operations. In addition to its table games management system, Table Trac has developed a highly secure, unified, and stable Casino Management System (“CMS”) offering end-to-end casino resort functionality for guest rewards and loyalty marketing operations, marketing analysis, guest service, promotions, administration / management, vault / cage management and audit / accounting tasks, altogether a powerful, elegant technology ecosystem of value, efficiency and reliability for casinos seeking to add or upgrade their casino management systems.

In August of 2022 and September of 2020, the Company was granted Patents (U.S. patent #11,417,169) on its April 2017 application 16/984755 “SYSTEMS AND METHODS OF FACILITATING INTERACTIONS BETWEEN AN ELECTRONIC GAMING MACHINE, GAME PLAYER, AND A CONTROL SYSTEM” and (U.S. patent #10,769,885 B2) on its April 2017 application 15/946,227 “SYSTEMS AND METHODS OF FACILITATING INTERACTIONS BETWEEN AN ELECTRONIC GAMING MACHINE, GAME PLAYER, AND A CONTROL SYSTEM”.

In June of 2021, the Company was granted a Patent (U.S. patent #11,024,116) on its May 2020 application 16/884731 “DYNAMIC AUTOMATED SOCIAL DISTANCING ON ELECTRONIC GAMING MACHINES”. In addition, the Company renewed its Trademark claim for “Table Trac” which was granted July 31, 2018 Reg. No. 5,529,779 and made a new Trademark claim on its “CasinoTrac” brand.

The Company sells and leases systems and technical support to casinos. The open architecture of CasinoTrac is designed to provide operators with a secure, scalable, and flexible system that can interconnect and operate with most third-party software or hardware. Key products and services include modules designed to drive player tracking programs and kiosk promotions, as well as vault and cage controls. The Company’s systems are designed to meet strict auditing, accounting and regulatory requirements applicable to the gaming industry. The Company has developed a patented, real-time system that automates and monitors the operations of casino gaming tables. The Company continues to increase its market share by expanding its product offerings to include new system features, and ancillary products.

During the first quarter of 2025, the Company delivered five systems and expanded three existing customers. At the end of the quarter, the Company had casino management systems, table games management systems, DataTrac, KioskTrac, KioskTrac Mobile, SlotSUITE, RePrintEnroll kiosks installed with on-going support and maintenance contracts with over 115 casino operators in over 300 casinos worldwide. Sales to customers in the United States represented 95.9% of the Company’s total revenues for the three month period ending March 31, 2025.

Results of Operations – Three Months Ended March 31, 2025 Compared to Three months ended March 31, 2024

During the three months ended March 31, 2025, income from operations was $942,627 compared to a loss of $(12,428), for the three months ended March 31, 2024. The major components of revenues, cost of sales and selling, general and administrative expenses, and the reasons for changes in each, are discussed below.

Revenues

Revenues totaled $3,535,933 for the three months ended March 31, 2025 compared to $ 2,020,795, for the three months ended March 31, 2024.

Refer to Note 1 – Revenue, including disaggregated revenues by major product line table, and Major Customers

During the three months ended March 31, 2025, the Company delivered five systems and expanded three existing customers. During the same period in 2024, the Company delivered two new system and expanded one existing customer and our exclusive supplier installed our system in multiple locations in Australia.

Cost of Sales and Gross Profit

Cost of sales increased to $932,323 for the three months ended March 31, 2025 from $544,201, for the three months ended March 31, 2024 due to the Company installing a greater number of hardware items during the three months ended March 31, 2025. The following table summarizes our cost of sales for the three months ended March 31, 2025 and 2024, respectively:

	Three Months Ended March 31,
	2025		2024		2025			2024
					(percent of revenues)			(percent of revenues)
System	$	490,268	$	69,250		13.9	%		3.4	%
Maintenance		254,008		255,370		7.2	%		12.6	%
Service and other		188,047		219,581		5.3	%		10.9	%
Total cost of sales	$	932,323	$	544,201		26.4	%		26.9	%
Gross profit	$	2,603,610	$	1,476,594		73.6	%		73.1	%

The Company’s gross profit was 73.6% and 73.1% for the three months ended March 31, 2025 and 2024, respectively. This increase is a result of decreased relative labor costs associated with the systems installed in the three months ended March 31, 2025.

Selling, General and Administrative Expenses

For the three months ended March 31, 2025, selling, general and administrative expenses were $1,660,983 compared to $1,489,022 for the same period in 2024. This increase is a result of the company's increase in sales and marketing efforts.

Interest Income

For the three months ended March 31, 2025, interest income was $117,680 compared to $86,083 for the same period in 2024. This increase was a result of an increase in short-term investments in 2025.

Tax Provision

The income tax expense for the three months ended March 31, 2025 was $283,570 as compared to $63,000, for the three months ended March 31, 2024. The effective rate fluctuates significantly due to fluctuations in periodic net income, changes in state apportionment rates and availability of research and development and foreign tax credits.

Net Income

Income before taxes for the three months ended March 31, 2025 was $1,065,809 compared to income before taxes for the three months ended March 31, 2024 of $74,661. Net income for the three months ended March 31, 2025 was $782,239 compared to net income of $11,661 for the three months ended March 31, 2024. The basic and diluted income per share was $0.17 compared to basic and diluted income per share of $0.00 for the three months ended March 31, 2025 and 2024, respectively.

Backlog

The Company’s backlog generally consists of incomplete system installations and expansion of offerings for currently installed and supported systems.

The Company had one system installation and one system expansion in its backlog at March 31, 2025. The Company had two system installations in its backlog as of March 31, 2024. As of the filing date of this report, the Company has signed two additional new contracts.

The Company is currently serving gaming establishments in seventeen U.S. states, as well as countries in Central and South America, the Caribbean and Australia. The Company aims to pursue further opportunities and strategic partnerships.

Liquidity and Capital Resources

Management believes that the Company has adequate cash to meet its obligations and continue operations for both existing customer contracts and ongoing product development for at least the next 12 months from the date of this filing. The Company has a $500,000 line of credit and as of March 31, 2025, there were no borrowings outstanding under the line of credit. The Company’s primary sources of liquidity are cash and cash equivalents, short-term investments, receivables and future cash generated from operations. As of March 31, 2025, the Company had total cash and cash equivalents of $5,469,802 and short-term investments of $2,098,215 Management is not aware of any trends or any known demands, commitments, events or uncertainties that will result in or that are reasonably likely to result in the Company's liquidity increasing or decreasing in any material way.

Net cash provided by operations for the three months ended March 31, 2025 was $734,810 compared to $1,025,634 for the three month period ending March 31, 2024. This decrease was a result of a number of factors including an increase in accounts receivable and a decrease in payables and customer deposits, offset partially by an increase in income tax payable and a decrease in inventory.

For the three months ended March 31, 2025 net cash provided by investing activities was $2,570,085 compared to cash used of $18,565 for the same period in 2024. This increase was a result of one of the Company's certificates of deposit maturing.

For the three months ended March 31, 2025 net cash used in financing activities was $92,789 compared to $0 for the same period in 2024, which was the payment of cash dividends.

Off-Balance Sheet Arrangements

The Company had no off-balance sheet arrangements as of March 31, 2025.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, we are not required to provide information required by this Item.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures designed to provide reasonable assurance that information required to be disclosed in our reports filed pursuant to the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.

As of March 31, 2025, our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness of our disclosure controls and procedures as such term is defined in Rule 13a-15(e) under the Securities and Exchange Act of 1934. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded our disclosure controls and procedures were effective as of March 31, 2025.

Changes in Internal Control over Financial Reporting

There were no changes in our internal controls over financial reporting during the quarter ended March 31, 2025 that have materially affected or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1A. Risk Factors

In addition to the other information set forth in this Quarterly Report on Form 10-Q, the reader should carefully review the risks discussed in our Annual Report on Form 10-K filed with the SEC on March 19, 2025 relating to our year ended December 31, 2024 before making an investment decision. The risk factors summarized in our Annual Report on Form 10-K for the year ended December 31, 2024 do not include all of the risks that we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition, or future results of operations. We may disclose changes to such factors or disclose additional factors from time to time in our future filings with the SEC.

Item 5. Other Information

None

Item 6. Exhibits

Exhibit		Description

3.1		Articles of Incorporation, filed with the Nevada Secretary of State on June 2, 1995 (incorporated by reference to Exhibit 3 to the registrant’s registration statement on Form 10SB-12G filed on December 6, 1999).

3.2		Amendment to Articles of Incorporation, filed with the Nevada Secretary of State on January 26, 2010 (incorporated by reference to Exhibit 3.2 to the registrant’s annual report on Form 10-K filed on March 31, 2011).

3.3		Amended and Restated Bylaws (incorporated by reference to Exhibit 3.3 to the registrant’s annual report on Form 10-K filed on March 31, 2011).

3.4		Amendment No. 1 to Bylaws dated March 9, 2016 (incorporated by reference to Exhibit 3.1 to the registrant’s current report on Form 8-K filed on March 15, 2016).

31.1		Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002 (filed herewith).

31.2		Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes Oxley Act of 2002 (filed herewith).

32		Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).

101.INS		Inline XBRL Instance Document

101.SCH		Inline XBRL Taxonomy Extension Schema Document

101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document

104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated: May 13, 2025	Table Trac, Inc.
	(Registrant)

	By:	/s/ Chad Hoehne
		Chad Hoehne Chief Executive Officer (principal executive officer)

By:

/s/ Randy Gilbert

Randy Gilbert

Chief Financial Officer

(principal financial and accounting officer)

TABLE TRAC INC 10-Q