XML 54 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows from operating activities:    
Net Income $ 855,506us-gaap_NetIncomeLoss $ 603,559us-gaap_NetIncomeLoss
Adjustments to reconcile net income to net cash (used in) provided by operating activities:    
Depreciation 96,173us-gaap_Depreciation 112,483us-gaap_Depreciation
Amortization of deferred financing costs 33,952us-gaap_AmortizationOfFinancingCosts 0us-gaap_AmortizationOfFinancingCosts
Change in inventory reserve (103,000)us-gaap_InventoryWriteDown 25,000us-gaap_InventoryWriteDown
Change in allowance for bad debts 81,523us-gaap_ProvisionForDoubtfulAccounts 116,426us-gaap_ProvisionForDoubtfulAccounts
Loss from disposal of property and equipment 0us-gaap_GainLossOnDispositionOfAssets 4,479us-gaap_GainLossOnDispositionOfAssets
Stock based compensation 44,307us-gaap_ShareBasedCompensation 74,953us-gaap_ShareBasedCompensation
Warranty provisions 512,038us-gaap_ProductWarrantyExpense 558,495us-gaap_ProductWarrantyExpense
Change in net deferred tax assets 397,995us-gaap_IncomeTaxExpenseBenefit 488,084us-gaap_IncomeTaxExpenseBenefit
Changes in operating assets and liabilities:    
Accounts receivable (6,942,761)us-gaap_IncreaseDecreaseInAccountsReceivable (5,085,599)us-gaap_IncreaseDecreaseInAccountsReceivable
Due from Crestmark Bank 0us-gaap_IncreaseDecreaseDueFromAffiliates (212,505)us-gaap_IncreaseDecreaseDueFromAffiliates
Inventories (1,710,616)us-gaap_IncreaseDecreaseInInventories (1,625,394)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets (1,325)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (1,877)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Other non-current assets 6,236us-gaap_IncreaseDecreaseInOtherNoncurrentAssets 142,326us-gaap_IncreaseDecreaseInOtherNoncurrentAssets
Increase (Decrease) in:    
Accounts payable 2,479,331us-gaap_IncreaseDecreaseInAccountsPayable 3,078,953us-gaap_IncreaseDecreaseInAccountsPayable
Net due to related parties 368,359us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties 2,172,814us-gaap_IncreaseDecreaseInAccountsPayableRelatedParties
Accrued expenses 879,896us-gaap_IncreaseDecreaseInAccruedLiabilities 624,222us-gaap_IncreaseDecreaseInAccruedLiabilities
Obligations to clients for returns and allowances (194,580)smdm_IncreaseDecreaseInCustomerRefundLiability (20,572)smdm_IncreaseDecreaseInCustomerRefundLiability
Net cash (used in) provided by operating activities (3,196,966)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 1,055,847us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:    
Purchase of property and equipment (35,599)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (207,178)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Refund (deposit) of restricted cash 138,042us-gaap_IncreaseInRestrictedCash (137,967)us-gaap_IncreaseInRestrictedCash
Net cash provided by (used by) investing activities 102,443us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (345,145)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:    
Payment of deferred financing costs (222,231)us-gaap_PaymentsOfFinancingCosts 0us-gaap_PaymentsOfFinancingCosts
Payments on long-term capital lease (9,006)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations (7,670)us-gaap_RepaymentsOfDebtAndCapitalLeaseObligations
Net cash provided by (used in) financing activities 2,213,825us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (7,670)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net change in cash (880,698)us-gaap_CashPeriodIncreaseDecrease 703,032us-gaap_CashPeriodIncreaseDecrease
Cash at beginning of year 1,354,099us-gaap_Cash 1,652,996us-gaap_Cash
Cash at end of period 473,401us-gaap_Cash 2,356,028us-gaap_Cash
Supplemental Disclosures of Cash Flow Information:    
Cash paid for interest 170,729us-gaap_InterestPaid 50,810us-gaap_InterestPaid
Supplemental Disclosures of Non-cash Investing and Financing Activities:    
Conversion of related party payables to note payable 1,100,000us-gaap_DebtConversionOriginalDebtAmount1 0us-gaap_DebtConversionOriginalDebtAmount1
Property and equipment purchased under capital lease 0us-gaap_CapitalLeaseObligationsIncurred 36,388us-gaap_CapitalLeaseObligationsIncurred
Revolving Credit Facility [Member]    
Cash flows from financing activities:    
Net proceeds from credit facility 2,425,424us-gaap_ProceedsFromLinesOfCredit
/ us-gaap_CreditFacilityAxis
= us-gaap_RevolvingCreditFacilityMember
0us-gaap_ProceedsFromLinesOfCredit
/ us-gaap_CreditFacilityAxis
= us-gaap_RevolvingCreditFacilityMember
Crestmark Bank [Member]    
Cash flows from financing activities:    
Net proceeds from credit facility $ 19,638us-gaap_ProceedsFromLinesOfCredit
/ us-gaap_ShortTermDebtTypeAxis
= smdm_CrestmarkBankMember
$ 0us-gaap_ProceedsFromLinesOfCredit
/ us-gaap_ShortTermDebtTypeAxis
= smdm_CrestmarkBankMember