XML 14 R2.htm IDEA: XBRL DOCUMENT v3.21.2
CONSOLIDATED BALANCE SHEETS - USD ($)
Sep. 30, 2021
Sep. 30, 2020
Current assets:    
Cash $ 1,410,365 $ 2,924,627
Accounts receivable, net 8,760,715 7,602,316
Inventories, net 2,062,557 1,275,694
Prepaid expenses and other current assets 561,072 419,472
Total current assets 12,794,709 12,222,109
Property and equipment, net 167,997 215,323
Intangible assets, net 1,318,658 1,531,415
Goodwill 1,758,682 1,758,682
Operating lease right of use assets, net 3,743,242 3,512,042
Other assets 72,251 116,697
Total assets 19,855,539 19,356,268
Current liabilities:    
Line of credit 0 1,000,000
Note payable to Forward China 0 1,600,000
Accounts payable 391,992 197,022
Due to Forward China 5,733,708 3,622,401
Deferred income 187,695 485,078
Current portion of notes payable 0 983,395
Current portion of finance lease liability 1,523 18,411
Current portion of earnout consideration 25,000 45,000
Current portion of operating lease liability 340,151 259,658
Accrued expenses and other current liabilities 527,974 615,401
Total current liabilities 7,208,043 8,826,366
Other liabilities:    
Note payable to Forward China 1,600,000 0
Notes payable, less current portion 0 529,973
Operating lease liability, less current portion 3,559,053 3,359,088
Finance lease liability, less current portion 0 12,769
Earnout consideration, less current portion 45,000 45,000
Total other liabilities 5,204,053 3,946,830
Total liabilities 12,412,096 12,773,196
Commitments and contingencies
Shareholders' equity:    
Common stock, par value $0.01 per share; 40,000,000 shares authorized; 10,061,185 and 9,883,851 shares issued and outstanding at September 30, 2021 and 2020, respectively 100,612 98,838
Additional paid-in capital 19,914,476 19,579,684
Accumulated deficit (12,571,645) (13,095,450)
Total shareholders' equity 7,443,443 6,583,072
Total liabilities and shareholders' equity $ 19,855,539 $ 19,356,268