XML 16 R5.htm IDEA: XBRL DOCUMENT v3.23.2
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Cash flows from operating activities    
Net (Loss) Income $ (4,638,462) $ 230,471
Adjustments to reconcile net (loss) income to net cash used in operating activities:    
Depreciation 228,004 245,890
Amortization of deferred financing costs 46,618 45,047
Change in inventory reserve 535,553 (271,892)
Change in allowance for bad debts 43,436 (16,030)
Loss from disposal of property and equipment 2,565 4,394
Stock based compensation 381,826 44,287
Change in net deferred tax assets 892,559 (5,395)
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) (339,311)
Changes in operating assets and liabilities:    
Accounts receivable 666,516 (558,127)
Due from banks 100,822 4,456,298
Accounts receivable - related parties (86,866) (64,171)
Inventories 3,986,091 (8,399,489)
Prepaid expenses and other current assets 78,341 (123,338)
Other non-current assets (37,771) 60,732
Accounts payable (3,510,217) 3,217,659
Accrued expenses 533,069 77,198
Due to related parties (63,050)
Customer deposits (139,064)
Refunds due to customers 485,355 (47,440)
Reserve for sales returns (90,000) 30,000
Operating lease liabilities, net of operating leases - right of use assets (19,344) (171)
Net cash used in operating activities (330,272) (2,011,930)
Cash flows from investing activities    
Purchase of property and equipment (243,729) (117,573)
Net cash used in investing activities (243,729) (117,573)
Cash flows from financing activities    
Proceeds from Issuance of stock - net of transaction expenses 3,362,750 9,000,579
Proceeds from Issuance of stock - at the market offering 30,522
Payment of redemption and retirement of treasury stock (7,162,451)
Net (payment) proceeds from revolving lines of credit (2,500,000) 2,435,085
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 (74,299) (68,332)
Proceeds from exercise of stock options 14,000
Proceeds from exercise of pre-funded warrants 168,334
Proceeds from exercise of common warrants 989,651
Payment on subordinated note payable (352,659) (150,000)
Payments on finance leases (8,874) (7,973)
Net cash provided by financing activities 1,178,092 4,023,407
Net change in cash 604,091 1,893,904
Cash at beginning of year 2,290,483 396,579
Cash at end of period 2,894,574 2,290,483
Supplemental disclosures of cash flow information:    
Cash paid for interest 481,425 546,545
Cash paid for income taxes - SMC (Comercial Offshore de Macau) Limitada 34,390
Equipment purchased under capital lease 54,953 23,651
Issuance of common stock and warrants for stock issuance expenses 243,901 547,838
Operating leases - right of use assets and lease liabilities at inception of lease $ 191,951 $ 16,364