XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.4
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities    
Net (Loss) Income $ (1,652,902) $ 1,999,655
Adjustments to reconcile net (loss) income to net cash used in operating activities:    
Depreciation 173,206 190,087
Amortization of deferred financing costs 25,451 35,672
Change in inventory reserve 396,553 297,661
Change in allowance for bad debts 16,632 168,395
Loss from disposal of property and equipment 4,394
Stock based compensation 307,651 38,376
Change in net deferred tax assets (506,457) 248,773
Loss on debt extinguishment 183,333
Paycheck Protection Plan loan forgiveness (448,242)
Gain - related party (11,236)
Gain from extinguishment of accounts payable (48,650) (236,472)
Changes in operating assets and liabilities:    
Accounts receivable (4,255,197) (10,123,571)
Due from Crestmark Bank 100,822 4,557,120
Accounts receivable - related parties (130,105) (159,125)
Inventories 2,780,341 (5,933,704)
Prepaid expenses and other current assets 190,080 (63,135)
Other non-current assets (12,283) 10,288
Accounts payable (3,257,859) 3,769,157
Accrued expenses 1,502,359 762,252
Customer deposits (129,544)
Refunds due to customers (4,448) (55,333)
Reserve for sales returns 1,945,465 1,962,457
Operating lease liabilities, net of operating leases - right of use assets (17,680) 2,741
Net cash used in operating activities (2,263,688) (3,113,334)
Cash flows from investing activities    
Purchase of property and equipment (148,979) (77,599)
Net cash used in investing activities (148,979) (77,599)
Cash flows from financing activities    
Proceeds from Issuance of stock - net of transaction expenses 3,362,750 9,000,580
Payment of redemption and retirement of treasury stock (7,162,452)
Net (payment) proceeds from revolving lines of credit (738,505) 8,561,925
Payment of subordinated note payable - Starlight Marketing Development, Ltd. (352,659) (150,000)
Payment of deferred financing charges (254,000) (37,501)
Payment of early termination fees on revolving lines of credit (183,333)
Payments on installment notes (55,137) (50,709)
Proceeds from exercise of stock options 14,000
Proceeds from exercise of pre-funded warrants 168,334
Proceeds from exercise of common warrants 975,538
Payments on finance leases (5,633) (6,184)
Net cash provided by financing activities 2,917,355 10,169,659
Net change in cash 504,688 6,978,726
Cash at beginning of year 2,290,483 396,579
Cash at end of period 2,795,171 7,375,305
Supplemental disclosures of cash flow information:    
Cash paid for interest 456,978 378,076
Equipment purchased under capital lease 23,651
Issuance of common stock and warrants for stock issuance expenses 547,838
Operating leases - right of use assets and lease liabilities at inception of lease $ 16,364