XML 14 R6.htm IDEA: XBRL DOCUMENT v3.23.2
Unaudited Condensed Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Cash flows from operating activities:    
Net Income (loss) $ (96,322) $ (1,384,263)
Adjustments to reconcile net loss to net cash in operating activities:    
Depreciation and amortization 2,880 107,253
Write-off of inventories 110,504 34,406
Bad debt 19,871 625,000
Deferred taxes 125,000 956,000
Non-cash interest expense 26,307 30,194
Amortization of right-to-use asset 34,048 0
Stock based compensation 69,498 0
Forgiveness of Paycheck Protection Program loan 0 (693,817)
Warrant liability 0 182,161
Changes in operating assets and liabilities balances:    
Accounts receivable 231,928 (189,863)
Inventories (310,614) (67,344)
Prepaid expenses and other current assets 47,296 (10,702)
Loan receivable (81,487) 0
Accounts payable (6,915) (34,751)
Increase (Decrease) in Bank Overdraft 36,071 98,766
Customer deposits 96,104 (30,019)
Accrued expenses and other current liabilities (77,265) 2,669
Payments of operating lease liability (101,880) (101,875)
Net cash provided by (used in) operating activities 125,024 (476,185)
Cash flows provided (used) in financing activities:    
Due to shareholder (36,607) (39,158)
Proceeds from line of credit 167,894 308,000
Repayments of line of credit (389,845) (199,653)
Proceeds (payments) from/to PPP loan 0 2,690
Proceeds (payments) from/to PPP loan (0) (2,690)
Net cash provided by (used in) financing activities (258,558) 66,499
Net increase (decrease) in cash and cash equivalents (133,534) (409,686)
Cash and cash equivalents - beginning of period 1,137,264 1,546,950
Cash and cash equivalents - end of period 1,003,730 1,137,264
Cash paid for:    
Interest 7,884 15,597
Taxes 0 0
Non-cash activities:    
Reclass of Warrant Liability to Additional Paid in Capital (182,161) 0
Initial recognition of prepaid warrant expense $ (105,683) $ 0