As filed with the Securities and Exchange Commission on October 6, 2004
                                                     Registration No. 333-109574

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                AMENDMENT NO. 2
                                       TO

                                    FORM S-1

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                        THE SINGING MACHINE COMPANY, INC.
                  --------------------------------------------
                 (Name of Small Business Issuer in Its Charter)




                DELAWARE                                  5065                                 95-3795478
   --------------------------------            -------------------------                   ------------------
                                                                                    
      (State or other jurisdiction                  (Primary Standard                         (IRS Employer
   of incorporation or organization)           Industrial Classification)                  Identification No.)




                                 --------------


                 YI PING CHAN, INTERIM CHIEF EXECUTIVE OFFICER,
                     CHIEF OPERATING OFFICER AND SECRETARY
                           6601 LYONS ROAD, BLDG. A-7
                             COCONUT CREEK, FL 33073
                                 (954) 596-1000

(Address and telephone number of Registrant's principal executive offices
and principal place of business)

                             DARRIN M. OCASIO, ESQ.
                       SICHENZIA ROSS FRIEDMAN FERENCE LLP
                           1065 AVENUE OF THE AMERICAS
                               NEW YORK, NY 10018
                                 (212) 930-9700
                           (212)-930-9725 - FACSIMILE

           (Name, address and telephone number of agent for service)

                                 --------------



      APPROXIMATE  DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:  AS SOON
AS PRACTICABLE AFTER THE REGISTRATION STATEMENT BECOMES EFFECTIVE.


      If any of the securities  being  registered on this form are to be offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933, check the following box: [X]

      If this form is filed to register  additional  securities  for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. [_]

      If this form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [_]

      If this form is a  post-effective  amendment filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [_]

      If delivery of the Registration  Statement is expected to be made pursuant
to Rule 434, check the following box. [_]










                                                CALCULATION OF REGISTRATION FEE
==================================================================================================================
    TITLE OF EACH CLASS OF SECURITIES      AMOUNT TO BE     PROPOSED MAXIMUM     PROPOSED MAXIMUM      AMOUNT OF
    TITLE OF EACH CLASS OF SECURITIES      AMOUNT TO BE     OFFERING PRICE       AGGREGATE OFFERING   REGISTRATION
             TO BE REGISTERED               REGISTERED          PER SECURITY          PRICE                FEE
------------------------------------------ -------------    -----------------    -----------------    ------------
                                                                                          
Common Stock (1)                               1,838,602    $          0.575(1)  $    1,057,196.15    $     133.95
Common Stock (2)                                  40,151    $            1.21    $       48,582.71    $       4.46(4)
Common Stock (3)                               1,038,962    $            4.25    $    4,405,198.88    $     356.38(4)
Common Stock (5)                                 561,039    $            4.25    $    2,384,157.50    $     192.88(4)
Common Stock (6)                                 207,791    $            4.25    $      883,111.75    $      71.44(4)
Common Stock (7)                                 311,680    $            4.25    $    1,324,640.00    $     107.16(4)
Common Stock (7)                                 635,842    $            4.25    $    2,702,328.50    $     218.67(4)

   Total                                       4,634,067


(1)   Represents 1,797,917 shares of our common stock issuable upon conversion
      of outstanding securities, and an additional 40,685 additional shares that
      we are required to registered pursuant to registration rights agreement.
      Estimated solely for the purpose of determining the registration fee, in
      accordance with Rule 457(c), based on the average high and low prices of
      our common stock as reported on the American Stock Exchange on September
      27, 2004 ($0.575).

(2)   Represents shares of common stock issued to A.G. Edwards & Sons, Inc.

(3)   Represents  shares of common stock  issuable upon exercise of  outstanding
      convertible  debentures held by certain selling stockholders.  Pursuant to
      Rule 416, there are also being registered such additional number of shares
      of common  stock as may  become  issuable  pursuant  to the  anti-dilution
      provisions of the debentures.

(4)   Previously paid in the Registration Statements that we filed on October 9,
      2003, and April 6, 2004.

(5)   Represents  shares  of  common  stock  being  issuable  upon  exercise  of
      outstanding  common  stock  purchase  warrants  held  by  certain  selling
      stockholders.  Pursuant to Rule 416, there are also being  registered such
      additional  number  of  shares  of  common  stock as may  become  issuable
      pursuant to the  anti-dilution  provisions  of the common  stock  purchase
      warrants.

(6)   Represents  a good faith  estimate of the  anticipated  maximum  number of
      shares of common stock which the  Registrant  may issued to the holders of
      the debentures in payment of interest accruing thereon. ===

(7)   Represents  additional  shares that the Registrant's  required to register
      pursuant to a registration rights agreement. The Registrant has registered
      an  additional   40,685  shares  (described  in  footnote  1).  Under  the
      registration  rights agreement,  the Registrant is required to register an
      additional  30% of the  aggregate  amount  of  shares  issuable  upon  (a)
      conversion of the  convertible  debentures,  (b) exercise of the warrants;
      (c)  interest   payments  on  the  debentures  and  (d)  pursuant  to  the
      anti-dilution provision in the debenture.

The Registrant hereby amends this  registration  statement on such date or dates
as may be necessary to delay its effective date until the registrant  shall file
a further amendment which specifically  states that this registration  statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  registration  statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.







THE INFORMATION IN THIS PROSPECTUS IS NOT COMPETE AND MAY BE CHANGED. WE MAY NOT
SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE SECURITIES
AND EXCHANGE  COMMISSION IS EFFECTIVE.  THIS  PROSPECTUS IS NOT AN OFFER TO SELL
THESE  SECURITIES AND IT IS NOT  SOLICITING AN OFFER TO BUY THOSE  SECURITIES IN
ANY STATE WHERE THE OFFER OR SALE IS PROHIBITED.


                  SUBJECT TO COMPLETION, DATED OCTOBER 6, 2004



                                   PROSPECTUS

                        4,634,067 SHARES OF COMMON STOCK


                               [GRAPHIC OMITTED]

                        THE SINGING MACHINE COMPANY, INC.


      We are registering  for resale an aggregate of 4,634,067  shares of common
stock of The  Singing  Company,  Inc.  that have been issued or may be issued to
certain of our stockholders named in this Prospectus and their transferees.

      We will not receive any proceeds from the sale of the shares,  but we will
receive proceeds from the selling  stockholders if they exercise their warrants.
Our common stock is quoted on the American Stock Exchange under the symbol "SMD.
" On  September  27,  2004,  the  closing  sales price of our common  stock,  as
reported on AMEX was $0.575 per share. We are registering  approximately  45.90%
of our common stock for resale as determined on a fully diluted basis.

      The  shares of common  stock may be sold from time to time by the  selling
stockholders in one or more  transactions  at fixed prices,  at market prices at
the  time of  sale,  at  varying  prices  determined  at the  time of sale or at
negotiated  prices.  The  selling  stockholders  and any  broker-dealer  who may
participate  in the sale of the  shares  may use this  Prospectus.  See "Plan of
Distribution."

      INVESTING  IN OUR COMMON STOCK  INVOLVES A HIGH DEGREE OF RISK.  SEE "RISK
FACTORS" BEGINNING ON PAGE 1.



      Neither the  Securities and Exchange  Commission nor any state  securities
commission  has approved or disapproved  of these  securities,  or determined if
this Prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.


               THE DATE OF THIS PROSPECTUS IS OCTOBER __, 2004










                                TABLE OF CONTENTS


Prospectus Summary...........................................................  1
Risk Factors.................................................................  2
Special Note regarding Forward-Looking Statements............................  9
Use of Proceeds..............................................................  9
Selling Stockholders......................................................... 10
Plan of Distribution......................................................... 14
Market Price of Common Stock................................................. 16
Dividend Policy.............................................................. 16
Selected Financial Information and Other Data................................ 17
Management's Discussion and Analysis of Financial Condition and
   Results of Operations..................................................... 20
Changes in and Disagreements with Accountants on Accounting and
   Financial Disclosure...................................................... 33
Business..................................................................... 34
Management................................................................... 42
Executive Compensation....................................................... 44
Certain Transactions......................................................... 49
Principal Stockholders....................................................... 50
Description of Securities.................................................... 51
Shares Eligible for Future Sale.............................................. 53
Legal Matters................................................................ 54
Experts...................................................................... 54
Where You Can Find Additional Information.................................... 54
Index to Consolidated Financial Statements...................................F-1
















                               PROSPECTUS SUMMARY


      This  Summary   highlights   information   contained   elsewhere  in  this
Prospectus. We encourage you to read the entire Prospectus carefully,  including
the section  entitled "Risk Factors" and the financial  statements and the notes
to those financial statements.

COMPANY OVERVIEW

      We are  engaged  in the  production  and  distribution  of  karaoke  audio
software and electronic recording equipment. Our electronic karaoke machines and
audio  software  products are  marketed  under the Singing  Machine(R),  MTV(R),
Nickelodeon(R),  Care Bears(R) and Motown(R) brand names. Our corporate  offices
are located at 6601 Lyons Road, Building A-7, Coconut Creek,  Florida 33073, and
our telephone number is (954) 596- 1000.


                                  THE OFFERING


Common Stock offered by the Selling Stockholders         4,634,067
Common Stock Outstanding Prior to the Offering(1)        9,202,318
Common Stock Outstanding after the Offering(2)          13,836,385

Use of  Proceeds                                        We will not  receive any
                                                        proceeds  from  the sale
                                                        of  common  stock by the
                                                        selling stockholders.
----------
(1)   Based on the number of shares  actually  outstanding  as of September  27,
      2004.  Does not  include (a)  options to  purchase  949,490  shares of our
      common stock which are  currently  outstanding  under our 1994 Amended and
      Restated Stock Option Plan and our Year 2000 Stock Option Plan, and (b) an
      aggregate  of  4,634,067   shares  which  are  being  registered  in  this
      registration  statement,  which includes  2,836,879  shares  issuable upon
      conversion  of our  outstanding  convertible  debentures,  591,039  shares
      issuable upon exercise of outstanding  warrants,  207,791 shares which may
      be issued as interest payments on the debentures, 988,307 shares as a good
      faith  estimate of  additional  shares that may be issued  pursuant to our
      obligations under a registration rights agreement and 40,151 shares issued
      to AG Edwards.

(2)   Assumes the  issuance of  4,634,067  shares of our common  stock which are
      being  registered  in this  registration.  Does  not  include  options  to
      purchase  1,027,530  shares  of  our  common  stock  which  are  currently
      outstanding under our 1994 and 2000 Year Stock Option Plans.



                                       1



                                  RISK FACTORS

      You should carefully  consider the following factors and other information
in this Prospectus before deciding to purchase our common stock.


FACTORS THAT MAY AFFECT FUTURE RESULTS AND MARKET PRICE OF STOCK

RISKS ASSOCIATED WITH OUR BUSINESS


WE HAVE  SIGNIFICANT  WORKING  CAPITAL  NEEDS  AND IF WE ARE  UNABLE  TO  OBTAIN
ADDITIONAL  FINANCING,  WHEN NEEDED, WE MAY NOT HAVE SUFFICIENT CASH FLOW TO RUN
OUR BUSINESS


      As  of  September  27,  2004,  our  cash  on  hand  is  limited.  We  need
approximately $1.8 million in working capital in order to finance our operations
over the next three months.  We plan on financing our working capital needs from
the collection of accounts  receivable,  and sales of existing inventory.  As of
June 30,  2004,  our  inventory  was valued at $4.8  million.  We are  currently
finalizing financing from a company that will factor our accounts receivable. We
have  reached a factoring  agreement in principal  with  Crestmark  Financing in
August  2004.  The  agreement  allows us to  receive  up to 70% of our  eligible
account receivables by pledging these accounts as collateral. The maximum amount
we may  receive is  $2,500,00.  The account  receivable  is with  recourse.  The
interest  rate  on the  advance  is 2%  plus  prime  rate  currently  6.5%.  The
maintenance  fee is 1% of the invoice  face  value,  which will be posted to the
account  when the cash is  collected.  The minimum  fee per month is $9000.  See
"Liquidity"  beginning  on page  30.  If we are  not  able  to  obtain  adequate
financing,  when needed, it will have a material adverse effect on our cash flow
and our  ability to run our  business.  If we have a severe  shortage of working
capital,  we may not be able to  continue  our  business  operations  and may be
required  to  file a  petition  for  bankruptcy  under  Chapter  11 of the  U.S.
Bankruptcy  Code or enter into some other form of liquidation or  reorganization
proceeding.


WE MAY BE DEEMED TO INSOLVENT AND WE MAY GO OUT OF BUSINESS


      As of June 30, 2004, our cash position is limited.  We are not able to pay
all of our creditors on a timely basis. We are current on  approximately  33% of
our accounts payable, which totaled $3.9 million as of June 30, 2004. We are not
current on our accounts payable of $2.6 million to factories in China. If we are
not able to pay our  current  debts as they  become  due, we may be deemed to be
insolvent. We may be required to file a petition for bankruptcy under Chapter 11
of the U.S.  Bankruptcy  Code or enter into some other  form of  liquidation  or
reorganization proceedings.

OUR INDEPENDENT  REGISTERED PUBLIC  ACCOUNTANTING  FIRM RAISED SUBSTANTIAL DOUBT
ABOUT OUR ABILITY TO CONTINUE AS A GOING CONCERN AS OF MARCH 31, 2004 AND 2003



      We received a report dated June 16, 2004 (except for the last paragraph of
note 7 as to which the date is July 14,  2004) from our  independent  registered
public  accounting firm covering the consolidated  financial  statements for our
fiscal year ended March 31, 2004 that included an  explanatory  paragraph  which
stated that the financial  statements were prepared assuming the Singing Machine
would  continue  as a going  concern.  This  report  stated  that our  operating
performance in fiscal 2004 and our minimal  liquidity raised  substantial  doubt
about our ability to continue  as a going  concern.  If we are not able to raise
additional capital, we may need to curtail or stop our business  operations.  We
may be required to file a petition for  bankruptcy  under Chapter 11 of the U.S.
Bankruptcy  Code or enter into some other form of liquidation or  reorganization
proceedings.

WE ARE IN TECHNICAL DEFAULT OF THE TERMS OF THE CONVERTIBLE DEBENTURES AND THERE
COULD BE A MATERIAL ADVERSE EFFECT ON OUR OPERATIONS AND FINANCIAL RESULTS IF WE
ARE DEEMED TO BE IN DEFAULT

      We are in technical  default of the terms of the $4 million in convertible
debentures that we issued to 6 institutional investors in September 2003. We had
an obligation to have the  registration  statement  registering  the  securities
underlying  the  debentures  issued  to the  institutional  investors  filed and
declared  effective by July 1, 2004. As of September 27, 2004, the  registration
statement  has not been  declared  effective.  As such,  under  the terms of the
registration  rights  agreement we are liable to pay  liquidated  damages in the
amount of $80,000 for each month that the registration statement is not declared
effective. Additionally, the institutional investors could declare us in default
of the  convertible  debentures  and demand  repayment of the debentures and all
other amounts due under the transaction  documents  evidencing  their $4 million
investment. In September 2004, one investor demanded repayment of its $300,000
debenture, however has subsequently informed us that it is not seeking repayment
at this time.



                                       2






IF WE ARE UNABLE TO EFFECTIVELY AND EFFICIENTLY  IMPLEMENT OUR PLAN TO REMEDIATE
THE MATERIAL  WEAKNESSES WHICH HAVE BEEN IDENTIFIED IN OUR INTERNAL CONTROLS AND
PROCEDURES,  THERE  COULD BE A  MATERIAL  ADVERSE  EFFECT ON OUR  OPERATIONS  OR
FINANCIAL RESULTS

      We have  identified  a number of  differences  which  constitute  material
weaknesses in our internal  controls and procedures in connection with the audit
of our financial  statements for fiscal 2004. The  deficiencies  in our internal
controls relate to:

      o     weaknesses  in our  financial  reporting  processes as a result of a
            lack of adequate staffing in the accounting department,

      o     accounting for consigned inventory and inventor costing.

      We are  implementing a number of procedures to correct these weaknesses in
our internal controls.  However, no assurances can be given that we will be able
to successfully  implement our revised internal  controls and procedures or that
our revised  controls and  procedures  will be effective in remedying all of the
identified material weaknesses in our controls and procedures.  In addition,  we
may be required to hire  additional  employees,  and may experience  higher than
anticipated   capital   expenditures   and   operating   expenses,   during  our
implementation  of these  changes.  If we are unable to implement  these changes
effectively  or  efficiently  there  could be a material  adverse  effect on our
operations or financial results.

A SMALL  NUMBER  OF OUR  CUSTOMERS  ACCOUNT  FOR A  SUBSTANTIAL  PORTION  OF OUR
REVENUES, AND THE LOSS OF ONE OR MORE OF THESE KEY CUSTOMERS COULD SIGNIFICANTLY
REDUCE OUR REVENUES AND CASH FLOW

      We rely on a few large  customers to provide a substantial  portion of our
revenues.  As a percentage of total revenues,  our net sales to our five largest
customers  during the fiscal  period  ended March 31,  2004,  2003 and 2002 were
approximately  53%, 67% and 87%,  respectively.  In fiscal 2004, three customers
accounted  for 20%,  12% and 8% of our net sales.  The  customers  are  Arbiter,
Giochi  and  Best  Buy,  respectively.  We do  not  have  long-term  contractual
arrangements  with any of our  customers and they can cancel their orders at any
time prior to delivery. A substantial reduction in or termination of orders from
any of our largest customers would decrease our revenues and cash flow.

WE ARE RELYING ON SIX FACTORIES TO  MANUFACTURE  AND PRODUCE THE MAJORITY OF OUR
KARAOKE MACHINES FOR FISCAL 2005, AND IF THE RELATIONSHIP  WITH THESE  FACTORIES
IS  DAMAGED  OR  INJURED  IN  ANY  WAY,  IT   WOULD  REDUCES  OUR  REVENUES  AND
PROFITABILITY

      We have  worked  out a verbal  agreement  with six  factories  in China to
produce  approximately 95% of our karaoke machines in fiscal 2005. We owe one of
these  factories  approximately  $1.6 million as of September  27, 2004 and have
worked out a payment plan with it. See the "Liquidity"  Section.  If the factory
is unwilling or unable to deliver our karaoke  machines to us, our business will
be adversely  affected.  Because our cash on hand is minimal,  we are relying on
revenues  received from the sale of our ordered karaoke machines to provide cash
flow for our operations.  If we do not receive cash from these sales, we may not
be able to continue our business operations.


WE ARE SUBJECT TO THE RISK THAT SOME OF OUR LARGE  CUSTOMERS MAY RETURN  KARAOKE
PRODUCTS THAT THEY HAVE PURCHASED  FROM US AND IF THIS HAPPENS,  IT WOULD REDUCE
OUR REVENUES AND PROFITABILITY


      In  fiscal  2004 and  2003,  a number of our  customers  and  distributors
returned  karaoke  products  that they  purchased  from us.  Our  total  returns
represented  9.4% and  10.4% of our net sales in fiscal  2004 and  fiscal  2003,
respectively. In the fourth quarter of fiscal 2004, our customers returned goods
valued  at  $1.8  million,  or  2.5%  of our net  sales.



                                       3




Because we are dependent upon a few large customers,  we are subject to the risk
that any of these customers may elect to return unsold karaoke products to us in
the future.  If any of our customers were to return  karaoke  products to us, it
would reduce our revenues and profitability.

WE ARE SUBJECT TO PRESSURE  FROM OUR CUSTOMERS  RELATING TO PRICE  REDUCTION AND
FINANCIAL  INCENTIVES  AND IF WE ARE PRESSURED TO MAKE THESE  CONCESSIONS TO OUR
CUSTOMERS, IT WILL REDUCE OUR REVENUES AND PROFITABILITY

      Because  there is intense  competition  in the  karaoke  industry,  we are
subject to pricing  pressure  from our  customers.  Many of our  customers  have
demanded that we lower our prices or they will buy our competitor's products. If
we do not meet our customer's demands for lower prices, we will experience lower
sales volume. In our fiscal year ended March 31, 2004, our sales to customers in
the United  States  decreased  because of increased  price  competition.  During
fiscal 2004, we sold 20.2% of our karaoke  machines at prices that were equal to
or below  cost.  We will not be able to stay in  business if we continue to sell
our karaoke machines at prices that are at or below cost. We are also subject to
pressure from our customers  regarding  certain  financial  incentives,  such as
return credits or large advertising or cooperative advertising allowances, which
effectively  reduce our selling  prices.  In fiscal 2004,  we gave our customers
$2.1  million of credits  on these  accounts  because  the  sell-through  of our
products was not as strong as we had  expected.  We also  provided our customers
with advertising allowances in the amount of $2.3 million during fiscal 2004 and
$4.1  million  during  fiscal 2003.  We have  historically  offered  advertising
allowances  to our  customers  because  it is  standard  practice  in the retail
industry.

WE EXPERIENCE DIFFICULTY  FORECASTING THE DEMAND FOR OUR KARAOKE PRODUCTS AND IF
WE DO NOT ACCURATELY FORECAST DEMAND, OUR REVENUES, NET INCOME AND CASH FLOW MAY
BE AFFECTED

         Because  of our  reliance  on  manufacturers  in Asia  for our  machine
production,  our production lead times range from one to four months. Therefore,
we must commit to production in advance of customers  orders. It is difficult to
forecast  customer  demand because we do not have any scientific or quantitative
method to predict this demand. Our forecasting is based on management's  general
expectations  about customer  demand,  the general strength of the retail market
and  management's  historical  experiences.  We  overestimated  demand  for  our
products in fiscal 2003 and had $25.2 million in inventory as of March 31, 2003.
Because of this excess inventory,  we had liquidity  problems in fiscal 2004 and
our revenues,  net income and cash flow were  adversely  affected.  We had a net
loss of $22.7 million in fiscal 2004, which limited our cash flow.

WE ARE SUBJECT TO THE COSTS AND RISKS OF CARRYING  INVENTORY  FOR OUR  CUSTOMERS
AND IF WE HAVE TOO MUCH INVENTORY, IT WILL AFFECT OUR REVENUES AND NET INCOME

      Many of our  customers  place  orders with us several  months prior to the
holiday season, but they schedule delivery two or three weeks before the holiday
season  begins.  As such,  we are  subject  to the risks  and costs of  carrying
inventory  during the time  period  between the  placement  or the order and the
delivery  date,  which reduces our cash flow. As of March 31, 2003, we had $25.2
million in inventory on hand,  which  impacted our cash flow and liquidity  from
operations in fiscal 2004. As of June 30, 2004, our inventory was valued at $4.8
million.  It is important that we sell this inventory  during fiscal 2005, so we
have sufficient cash flow for operations.

OUR  GROSS  PROFIT  MARGINS  HAVE  DECREASED  OVER THE PAST  YEAR AND WE  EXPECT
COMPETITIVE MARKET CONDITIONS

      Over the past year, our gross profit margins have decreased. In the fiscal
year  ended  March 31,  2004,  our  gross  profit  margin  was 2.6% of net sales
compared to 24.4% of net sales in fiscal year ended March 31, 2003. This decline
resulted  from the  closeout  of older  models and  excessive  inventory,  price
competition   and  increased   sales  by   International   SMC.  Sales  made  by
International  SMC  increased  from 52% of our  sales in  fiscal  2003 to 61% in
fiscal  2004.  International  SMC  delivers  our karaoke  products to  customers
directly from  factories in China and therefore  does not incur costs related to
logistics,  handling,  warehousing  and  just  in  time  inventory  support.  In
contrast,  such costs are incurred by our parent company in the United States on
sales from the US.  Accordingly,  the average  sales price per unit  realized by
International  SMC is  significantly  lower (due to lower expenses) than that of
our parent company in the United States. We expect further price competition and
a continuing shift of sales volume to International SMC. Accordingly,  we expect
that our gross profit margin will decrease in fiscal 2005.



                                       4



OUR  SENIOR  CORPORATE  MANAGEMENT  TEAM IS NEW TO THE  SINGING  MACHINE  AND IS
REQUIRED  TO  DEVOTE  SIGNIFICANT  ATTENTION  TO OUR  FINANCING  AGREEMENTS  AND
SETTLING OUR CLASS ACTION LAWSUITS

      Beginning on May 2, 2003,  through the present date, four of our executive
officers have resigned.  We hired a new Chief Operating Officer, Yi Ping Chan on
April 1, 2003,  and a new Chief  Financial  Officer,  Jeff Barocas,  on April 9,
2004.  Three new directors  have joined our Board since October 31, 2003 and one
of them has resigned since that date.  Bernard Appel joined our Board  effective
as of October 31,  2003,  Harvey  Judkowitz  joined on March 29, 2004 and Joseph
Testa joined in September 8, 2004.  Richard Ekstract joined our Board on October
31,  2003 and  resigned  for  personal  reasons on June 2,  2004.  We are in the
process of searching for a new Chief  Executive  Officer and new  directors.  It
will take some time for our new  management  and our new board of  directors  to
learn about our business and to develop strong working  relationships  with each
other and our  employees.  Our new  senior  corporate  management's  ability  to
complete  this process has been and continues to be hindered by the time that it
needs to devote to other pressing  business  matters.  New  management  needs to
spend  significant  time on overseeing  our liquidity  situation and  overseeing
legal matters,  such as our class action lawsuit. We cannot assure you that this
major  restructuring  of our board of directors  and senior  management  and the
accompanying  distractions,  in this environment,  will not adversely affect our
results of operations.

THE SEC IS  CONDUCTING AN INFORMAL  INVESTIGATION  OF THE COMPANY AND IF WE HAVE
DONE SOMETHING THAT DOES NOT COMPLY WITH THE FEDERAL SECURITIES LAWS, WE WILL BE
SUBJECT TO FINES, PENALTIES AND OTHER SANCTIONS BY THE SEC

      In August 2003,  we were  advised  that the SEC had  commenced an informal
investigation  of our company.  It appears that the  investigation is focused on
the  restatement  of our  financial  statements  for fiscal years 2002 and 2001;
however,  the SEC may be reviewing  other issues as well.  If the SEC finds that
our company has not fully complied with all applicable  federal securities laws,
we could be subject to fines, penalties and other sanctions imposed by the SEC.

OUR LICENSING AGREEMENT WITH MTV NETWORKS IS IMPORTANT TO OUR BUSINESS AND IF WE
WERE TO LOSE OUT MTV LICENSE IT COULD AFFECT OUR REVENUES AND PROFITABILITY

      Our license with MTV Networks is important to our  business.  We generated
11.8% and 32.3% of our  consolidated  net sales from products sold under the MTV
license in fiscal 2004 and 2003,  respectively.  Our MTV  license  was  extended
through December 31, 2004. If we were to lose our MTV license,  it would have an
adverse effect on our revenues and net income.


OUR BUSINESS IS SEASONAL AND THEREFORE OUR ANNUAL OPERATING RESULTS WILL DEPEND,
IN LARGE PART, ON OUR SALES DURING THE RELATIVELY BRIEF HOLIDAY SEASON


      Sales of consumer  electronics  and toy products in the retail channel are
highly  seasonal,  with a majority of retail sales  occurring  during the period
from September  through  December in anticipation  of the holiday season,  which
includes  Christmas.  A substantial  amount of our sales occur during the second
quarter ended September 30 and the third quarter ended December 31. Sales in our
second and third quarter, combined, accounted for approximately 86% of net sales
in fiscal 2004 and 2003 and 81% of net sales in fiscal 2002.


IF WE ARE UNABLE TO COMPETE IN THE KARAOKE PRODUCTS  CATEGORY,  OUR REVENUES AND
NET PROFITABILITY WILL BE REDUCED


      Our major  competitors for karaoke machines and related products are Craig
and Memorex. We believe that competition for karaoke machines is based primarily
on price,  product features,  reputation,  delivery times, and customer support.
Our primary  competitors for producing karaoke music are Compass,  Pocket Songs,
Sybersound,  UAV and Sound Choice. We believe that competition for karaoke music
is based primarily on popularity of song titles, price, reputation, and delivery
times. To the extent that we lower prices to attempt to enhance or retain market
share, we may adversely impact our operating margins.  Conversely, if we opt not
to match  competitor's  price reductions we may lose market share,  resulting in
decreased  volume and  revenue.  To the extent our  leading  competitors  reduce
prices on their karaoke  machines and music,  we must remain  flexible to reduce
our  prices.  If we are forced to reduce  our  prices,  it will  result in lower
margins and reduced profitability. Because of intense competition in the karaoke
industry in the United  States  during  fiscal 2004,  we expect that the intense
pricing  pressure  in the low end of the market  will  continue  in the  karaoke
market in the United  States in fiscal 2005.  In addition,  we must compete with
all the other existing  forms of  entertainment  including,  but not limited to:
motion pictures,  video arcade games, home video games, theme parks, nightclubs,
television and prerecorded tapes, CD's and video cassettes.



                                       5



IF WE ARE UNABLE TO DEVELOP NEW KARAOKE PRODUCTS,  OUR REVENUES MAY NOT CONTINUE
TO GROW


      The  karaoke  industry is  characterized  by rapid  technological  change,
frequent new product introductions and enhancements and ongoing customer demands
for greater performance.  In addition,  the average selling price of any karaoke
machine has  historically  decreased  over its life, and we expect that trend to
continue.  As a  result,  our  products  may  not be  competitive  if we fail to
introduce  new  products or product  enhancements  that meet  evolving  customer
demands.  The development of new products is complex,  and we may not be able to
complete  development in a timely manner,  or at all. Edward Steele,  our former
Chief  Executive  Officer,  has  overseen our Product  Development  for the past
twelve years.  Mr. Steele  currently  serves as a Senior Advisor and Director of
Product Development under a contract which expires on February 28, 2005. We have
not yet  identified a successor  who will  oversee  product  development  if Mr.
Steele were to leave our company.  To introduce  products on a timely basis,  we
must:

      o     accurately define and design new products to meet market needs;

      o     design  features  that continue to  differentiate  our products from
            those of our competitors;

      o     transition our products to new manufacturing process technologies;

      o     identify emerging technological trends in our target markets;

      o     anticipate  changes  in  end-user  preferences  wit  respect  to our
            customers' products;

      o     bring  products to market on a timely basis at  competitive  prices;
            and

      o     respond   effectively   to   technological    changes   or   product
            announcements by others.


      We believe  that we will need to continue to enhance our karaoke  machines
and  develop  new  machines  to keep pace  with  competitive  and  technological
developments and to achieve market acceptance for our products.

OUR PRODUCTS ARE SHIPPED FROM CHINA AND ANY DISRUPTION OF SHIPPING COULD PREVENT
OR DELAY OUR CUSTOMERS' RECEIPT OF INVENTORY


      We rely  principally on four contract ocean carriers to ship virtually all
of the products that we import to our warehouse facility in Compton, California.
Retailers  that take  delivery  of our  products  in China  rely on a variety of
carriers to import those  products.  Any  disruptions  in  shipping,  whether in
California or China, caused by labor strikes,  other labor disputes,  terrorism,
and international incidents or otherwise prevent or delay our customers' receipt
of inventory. If our customers do not receive their inventory on a timely basis,
they may  cancel  their  orders  or return  products  to us.  Consequently,  our
revenues and net income would be reduced.

THE FACTORIES THAT  MANUFACTURE OUR KARAOKE PRODUCTS ARE LOCATED IN THE PEOPLE'S
REPUBLIC OF CHINA, SUBJECTING US TO RISKS COMMON IN INTERNATIONAL OPERATIONS. IF
THERE IS ANY  PROBLEM  WITH THE  MANUFACTURING  PROCESS,  OUR  REVENUES  AND NET
PROFITABILITY MAY BE REDUCED.

      We are dependent  upon six factories in the People's  Republic of China to
manufacture the majority of our karaoke machines. One of these factories will be
producing  approximately  68% of our karaoke  products in fiscal 2005. We do not
have written agreements with any of these factories. Our arrangements with these
factories  are  subject to the risks of doing  business  abroad,  such as import
duties, trade restrictions,  work stoppages,  and foreign currency fluctuations,
limitations on the  repatriation  of earnings and political  instability,  which
could have an  adverse  impact on our  business.  Furthermore,  we have  limited
control  over  the  manufacturing   processes  themselves.   As  a  result,  any
difficulties encountered by our third-party manufacturers that result in product
defects,  production delays, cost overruns or the inability to fulfill orders on
a timely basis could adversely affect our revenues, profitability and cash flow.
Also, since we do not have written  agreements with any of these  factories,  we
are subject to additional  uncertainty if the factories do not deliver  products
to us on a timely basis.



                                       6



WE DEPEND ON THIRD  PARTY  SUPPLIERS  FOR PARTS  FOR OUR  KARAOKE  MACHINES  AND
RELATED  PRODUCTS,  AND IF WE CANNOT OBTAIN  SUPPLIES AS NEEDED,  OUR OPERATIONS
WILL BE SEVERELY DAMAGED


      Our growth  and  ability to meet  customer  demand  depends in part on our
capability to obtain timely  deliveries of karaoke  machines and our  electronic
products.  We rely on third party  suppliers to produce the parts and  materials
that our  factories  use to produce our karaoke  products.  If our suppliers are
unable to provide our factories with the parts and supplies,  the factories will
be unable to produce our products.  We cannot  guarantee that we will be able to
purchase the parts we need at reasonable  prices or in a timely fashion.  In the
last several years,  there have been shortages of certain chips that are used in
our karaoke machines.  If we are unable to anticipate any shortages of parts and
materials  in  the  future,  the  factories  may  experience  severe  production
problems, which would impact our sales.


CONSUMER  DISCRETIONARY SPENDING MAY AFFECT KARAOKE PURCHASES AND IS AFFECTED BY
VARIOUS ECONOMIC CONDITIONS AND CHANGES

      Our  business  and  financial  performance  may be damaged  more than most
companies by adverse financial conditions affecting our business or by a general
weakening of the economy. Purchases of karaoke machines and music are considered
discretionary  for  consumers.  Our success will  therefore be  influenced  by a
number of economic factors affecting  discretionary and consumer spending,  such
as employment levels, business, interest rates, and taxation rates, all of which
are not under our  control.  Additionally,  other  extraordinary  events such as
terrorist  attacks or military  engagements,  which adversely  affect the retail
environment  may restrict  consumer  spending and thereby  adversely  affect our
sales growth and profitability.

WE MAY HAVE  INFRINGED  THE  COPYRIGHTS OF CERTAIN  MUSIC  PUBLISHERS  AND IF WE
VIOLATE FEDERAL COPYRIGHT LAWS, WE WILL BE SUBJECT TO MONETARY PENALTIES


      Over the past several years,  we have received  notices from several music
publishers who have alleged that we did not have the proper  copyright  licenses
to sell  certain  songs  included  in our  compact  discs  with  graphics  discs
("CDG"s).  CDG's are compact discs which  contain the musical  recordings of the
karaoke  songs and  graphics  which  contain  the lyrics of the  songs.  We have
settled or are in the process of settling  all of these  copyright  infringement
issues  with these  publishers.  We have spent  approximately  $70,000 to settle
these copyright infringement suits in fiscal year 2003 and 2004. These copyright
infringement  claims may have a negative effect on our ability to sell our music
products to our customers.  If we do not have the proper copyright  licenses for
any other songs that are included in our CDG's and cassettes, we will be subject
to additional  liability under the federal  copyright laws,  which could include
settlements with the music publishers and payment of monetary damages.



WE MAY BE SUBJECT TO CLAIMS  FROM THIRD  PARTIES FOR  UNAUTHORIZED  USE OF THEIR
PROPRIETARY  TECHNOLOGY,  COPYRIGHTS  OR TRADE  SECRETS AND ANY CLAIMS  ASSERTED
AGAINST US COULD AFFECT OUR NET PROFITABILITY


      We believe that we  independently  developed  the  technology  used in our
electronic  and audio  software  products  and that it does not  infringe on the
proprietary  rights,  copyrights or trade secrets of others.  However, we cannot
assure you that we have not infringed on the proprietary rights of third parties
or those third parties will not make  infringement  violation claims against us.
During fiscal 2000, Tanashin Denki, Ltd., a Japanese company that holds a patent
on a cassette  tape drive  mechanism  alleged that some of our karaoke  machines
violated their  patents.  We settled the matters with Tanashin in December 1999.
Subsequently  in December 2002,  Tanashin again alleged that some of our karaoke
machines violated their patents.  We entered into another  settlement  agreement
with them in May 2003. In addition to Tanashin,  we could  receive  infringement
claims from other third  parties.  Any  infringement  claims may have a negative
effect on our profitability and financial condition.



                                       7



WE ARE  EXPOSED  TO THE  CREDIT  RISK OF OUR  CUSTOMERS,  WHO  ARE  EXPERIENCING
FINANCIAL  DIFFICULTIES,  AND IF  THESE  CUSTOMERS  ARE  UNABLE  TO PAY US,  OUR
REVENUES AND PROFITABILITY WILL BE REDUCED


      We sell  products to retailers,  including  department  stores,  lifestyle
merchants,  direct mail  retailers,  which are catalogs and showrooms,  national
chains, specialty stores, and warehouse clubs. Some of these retailers,  such as
K-Mart,  FAO  Schwarz  and  KB  Toys,  have  engaged  in  leveraged  buyouts  or
transactions  in which they incurred a significant  amount of debt, and operated
under the protection of bankruptcy  laws. As of September 27, 2004, we are aware
of only two customers,  FAO Schwarz and KB Toys,  which are operating  under the
protection of bankruptcy laws.  Deterioration in the financial  condition of our
customers  could  result in bad debt  expense to us and have a material  adverse
effect on our revenues and future profitability.


A DISRUPTION IN THE OPERATION OF OUR WAREHOUSE  CENTERS IN CALIFORNIA OR FLORIDA
COULD  IMPACT OUR  ABILITY TO DELIVER  MERCHANDISE  TO OUR  STORES,  WHICH COULD
ADVERSELY AFFECT OUR REVENUES AND PROFITABILITY


      A significant  amount of our  merchandise is shipped to our customers from
one of our two warehouses, which are located in Compton, California, and Coconut
Creek,  Florida.   Events  such  as  fire  or  other  catastrophic  events,  any
malfunction  or disruption of our  centralized  information  systems or shipping
problems  may  result in delays or  disruptions  in the timely  distribution  of
merchandise to our customers,  which could  substantially  decrease our revenues
and profitability.


OUR BUSINESS  OPERATIONS  COULD BE DISRUPTED IF THERE ARE LABOR  PROBLEMS ON THE
WEST COAST


      During fiscal 2004, approximately 39% of our sales were domestic warehouse
sales, which were made from our warehouses in California and Florida. During the
third quarter of fiscal 2003,  the dock strike on the West Coast  affected sales
of two of our karaoke  products  and we estimate  that we lost between $3 and $5
million in orders  because we couldn't get the  containers of these products off
the pier.  If  another  strike  or work  slow-down  occurs  and we do not have a
sufficient  level of  inventory,  a strike  or work  slow-down  would  result in
increased costs to us and may reduce our profitability.


THE MARKET PRICE OF OUR COMMON STOCK MAY BE VOLATILE  WHICH MAY CAUSE  INVESTORS
TO LOSE ALL OR A PORTION OF THEIR INVESTMENT


      From June 1, 2003 through  September 27, 2004, our common stock has traded
between a high of $6.55 and a low of $0.30. During this period, we have restated
our earnings,  lost senior executives and Board members, had liquidity problems,
and  incurred a net loss of $22.7  million in fiscal  2004.  Our stock price may
continue to be volatile  based on similar or other adverse  developments  in our
business.  In addition,  the stock market periodically  experiences  significant
adverse  price and volume  fluctuations  which may be unrelated to the operating
performance of particular companies.



                                       8



OUR OBLIGATION TO MAKE SEVERANCE PAYMENTS COULD PREVENT OR DELAY TAKEOVERS


      Our employment  agreement with Yi Ping Chan and Edward Steele requires us,
under  certain   conditions,   to  make  substantial   severance  payments  upon
resignation  and after a change of control.  Mr. Chan is entitled to a severance
payment of  $250,000  if he resigns  after a change in  control.  Mr.  Steele is
entitled  to a  severance  payment of  $125,000  upon  resignation  or change of
control.  These provisions could delay or impede a merger, tender offer or other
transaction  resulting  in a change in control of the Singing  Machine,  even if
such a transaction  would have significant  benefits to our  shareholders.  As a
result,  these provisions could limit the price that certain  investors might be
willing to pay in the future for  shares of our  common  stock.  See  "Executive
Compensation - Employment Agreements" on page 44.


RISKS ASSOCIATED WITH OUR CAPITAL STRUCTURE


OUR COMMON STOCK MAY BE DELISTED  FROM THE AMERICAN  STOCK  EXCHANGE,  WHICH MAY
HAVE A MATERIAL ADVERSE IMPACT ON THE PRICING AND TRADING OF OUR COMMON STOCK

      Our common stock is quoted on the American  Stock Exchange  ("Amex").  The
Amex,  as a matter of policy,  will  consider the  suspension  of trading in, or
removal  from  listing  of, any stock  when,  in the  opinion  of Amex,  (i) the
financial  condition  and/or  operating  results  of  an  issuer  appear  to  be
unsatisfactory;  (ii) it appears that the extent of public  distribution  or the
aggregate  market  value of the stock has become so  reduced as to make  further
dealings  on the Amex  inadvisable;  (iii)  the  issuer  has  sold or  otherwise
disposed of its  principal  operating  assets;  or (iv) the issuer has sustained
losses which are so  substantial  in relation to its overall  operations  or its
existing   financial   condition   has  become  so  impaired   that  it  appears
questionable,  in the  opinion  of  Amex,  whether  the  issuer  will be able to
continue operations and/or meet its obligations as they mature.

      As of  September  27,  2004,  we have not  received  any notices from AMEX
notifying us that they will delist us.  However,  we cannot assure you that Amex
will not take any actions in the near future to delist our common stock.  If our
common stock were delisted from the Amex, we would trade on the Over-the-Counter
Bulletin  Board and the  market  price  for  shares or our  common  stock  could
decline.  Further,  if our common stock is removed from listing on Amex,  it may
become more difficult for us to raise funds through the sale of our common stock
or securities convertible into our common stock.

IF WE SELL ANY OF OUR  SECURITIES  AT A PRICE  LOWER THAN  $1.41 PER SHARE,  THE
CONVERSION  PRICE OF OUR DEBENTURES AT $1.41 PER SHARE WILL BE REDUCED AND THERE
WILL BE ADDITIONAL DILUTION TO OUR SHAREHOLDERS

      We already had to reset the conversion price from $3.85 per share to $1.41
per share.  Given  that the  closing  price for our common  stock was $0.575 per
share on  September  27,  2004 it is  possible  that we may  again  need to sell
additional  securities for capital at a price lower than $1.41 per share.  If we
sell any securities at a price lower than $1.41 per share,  the conversion price
of our  debentures  currently  set at $1.41 per share will be reduced  and there
will be more  dilution  to our  shareholders  if and  when  the  debentures  are
converted into shares of our common stock. If we issue or sell any securities at
a price less than  $1.41 per  share,  the set price will be reduced by an amount
equal to 50% of the  difference  between  the set price and  effective  purchase
price of such shares.

      We have prepared a table,  which show the adjustments that will be made to
(i) the conversion  price of our  convertible  debentures and (ii) the number of
shares issued to the debenture  holders,  if we issue or sell our  securities at
the (a) closing price on September 27, 2004, which was $0.575 per share, (b) 50%
of the closing price on September  27, 2004,  which is $0.2875 per share and (c)
75% of the closing price on September 27, 2004, which is $0.1438 per share.




 PRICE OF SINGING MACHINE  ADJUSTED CONVERSION  NUMBER OF SHARES ISSUABLE UPON
       COMMON STOCK         PRICE OF DEBENTURE     CONVERSION OF DEBENTURE
-------------------------  -------------------  ------------------------------
$                   0.575  $              1.40                       2,857,142
$                  0.2875  $               .85                       4,705,882
$                  0.1438  $              0.78                       5,128,205


      If the price of our securities  continues to decrease,  and we continue to
issue or sell our  securities at price below $1.41 per share,  our obligation to
issue shares upon conversion of the debentures is essentially limitless.


                                       9



      When the conversion  price reset occurs,  the effective  conversion  price
will decrease,  the value of beneficial conversion will increase. The additional
value  of  beneficial   conversion  would  be  recognized  as  discount  on  the
convertible debentures.


IF OUR  OUTSTANDING  DERIVATIVE  SECURITIES  ARE  EXERCISED  OR  CONVERTED,  OUR
EXISTING SHAREHOLDERS WILL SUFFER DILUTION


      As of September 27, 2004, there were outstanding stock options to purchase
an aggregate of 949,490  shares of common stock at exercise  prices ranging from
$1.30 to $14.30 per share,  not all of which are  immediately  exercisable.  The
weighted   average   exercise  price  of  the   outstanding   stock  options  is
approximately  $3.95 per share. As of September 27, 2004, there were outstanding
immediately exercisable option to purchase an aggregate of 521,815 shares of our
common stock.  There were outstanding  stock warrants to purchase 591,040 shares
of common stock at exercise prices ranging from $1.52 to $4.03 per share, all of
which are  exercisable.  The weighted  average exercise price of the outstanding
stock warrants is  approximately  $3.98 per share.  In addition,  we have issued
$4,000,000 of convertible debentures, which are convertible into an aggregate of
2,836,879  shares  of  common  stock.  To the  extent  that  the  aforementioned
convertible securities are exercised or converted,  dilution to our stockholders
will occur.


THE $4 MILLION  PRIVATE  PLACEMENT  THAT WE CLOSED IN SEPTEMBER 2003 WILL AFFECT
OUR ABILITY TO RAISE CAPITAL IN THE FUTURE


      On September 8, 2003,  we closed a private  offering in which we issued $4
million  of  convertible   debentures   and  stock  purchase   warrants  to  six
institutional  investors.  As part of this  investment,  we  agreed  to  several
limitations on our corporate  actions,  some of which limit our ability to raise
financing in the future. If we enter into any financing  transactions during the
one year period prior to September 8, 2004,  we need to offer the  institutional
investors  the right to  participate  in such offering in an amount equal to the
greater of (a) the principal amount of the debentures  currently  outstanding or
(b) 50% of the financing  offered to the outside  investment group. For example,
if we offer to sell $10 million worth of our securities to an outside investment
group,  the  institutional  investors  will have the right to  purchase up to $5
million of the  offering.  This right may  affect our  ability to attract  other
investors if we require external financing to remain in operations. Furthermore,
for a period of 90 days after the effective date of the  registration  statement
registering  shares of common stock issuable upon  conversion of the convertible
debentures and the warrants, we cannot sell any securities.

      Additionally, we cannot:

      o     sell any of our  securities in any  transactions  where the exercise
            price is adjusted  based on the trading price of our common stock at
            any time after the initial issuance of such securities; and

      o     sell any  securities  which  grant  investors  the right to  receive
            additional  shares  based on any  future  transaction  on terms more
            favorable  than  those  granted  to  the  investor  in  the  initial
            offering.

      These  limitations  are in place until the earlier of February 20, 2006 or
the date on which all the  debentures  are  converted  into shares of our common
stock.



                                       10



FUTURE SALES OF OUR COMMON STOCK HELD BY CURRENT  STOCKHOLDERS AND INVESTORS MAY
DEPRESS OUR STOCK PRICE


      As of September 27, 2004,  there were 9,202,318 shares of our common stock
outstanding.  Of these shares,  approximately  5,954,796 shares are eligible for
sale under Rule 144. We have filed two  registration  statements  registering an
aggregate  3,794,250 of shares of our common stock (a registration  statement on
Form S-8 to register the sale of 1,844,250  shares  underlying  options  granted
under our 1994 Stock  Option Plan and a  registration  statement  on Form S-8 to
register  1,950,000 shares of our common stock underlying  options granted under
our Year 2001 Stock Option Plan). An additional  registration  statement on Form
S-1, of which this Prospectus is a part, was filed in October 2003,  registering
an aggregate of  4,634,067shares  of our common  stock.  The market price of our
common  stock could drop due to the sale of large number of shares of our common
stock, such as the shares sold pursuant to the registration  statements or under
Rule 144, or the perception that these sales could occur.


OUR STOCK PRICE MAY DECREASE IF WE ISSUE ADDITIONAL SHARES OF OUR COMMON STOCK


      Our  Certificate  of  Incorporation  authorizes the issuance of 18,900,000
shares of common stock.  As of September  27, 2004,  we had 9,202,318  shares of
common stock issued. We have an obligation to issue up to:

      o     1,540,530  shares issuable under  outstanding  options and warrants;
            and

      o     2,836,879 shares upon conversion of the convertible debentures.

      We have also reserved up to 207,791 additional shares for interest payment
on the  debentures and 988,207  additional  shares that we may issue pursuant to
the  anti-dilution  provisions  contained in the  convertible  debentures  which
relate to price protection protections for the convertible debenture holders. As
such, our Board of Directors has the power,  without  stockholder  approval,  to
issue up to 5,117,503 shares of common stock.


      Any issuance of additional  shares of common  stock,  whether by us to new
stockholders or the exercise of outstanding warrants or options, may result in a
reduction of the book value or market  price of our  outstanding  common  stock.
Issuance of additional shares will reduce the proportionate ownership and voting
power of our then existing stockholders.

PROVISIONS  IN OUR CHARTER  DOCUMENTS  AND DELAWARE LAW MAKE IT DIFFICULT  FOR A
THIRD PARTY TO ACQUIRE  OUR  COMPANY  AND COULD  DEPRESS THE PRICE OF OUR COMMON
STOCK

      Delaware  law and our  certificate  of  incorporation  and bylaws  contain
provisions that could delay, defer or prevent a change in control of our company
or a change in our management.  These  provisions  could also  discourage  proxy
contests  and make it more  difficult  for you and other  stockholders  to elect
directors and take other  corporate  actions.  These  provisions of our restated
certificate  of  incorporation  include:  authorizing  our board of directors to
issue  additional  preferred  stock,  limiting  the persons who may call special
meetings of  stockholders,  and  establishing  advance notice  requirements  for
nominations for election to our board of directors or for proposing matters that
can be acted on by stockholders at stockholder meetings.


                                       11



                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS


      This Prospectus contains forward-looking  statements within the meaning of
Section 27A of the Securities Act and Section 21E of the Securities Exchange Act
of 1934, as amended (the "Exchange Act"). Any statements about our expectations,
beliefs, plans, objectives,  assumptions or future events or performance are not
historical facts and may be forward-looking. These statements are often, but not
always,  made  through  the  use of  words  or  phrases  such  as  "anticipate,"
"estimate," "plans," "projects," "continuing," "ongoing," "expects," "management
believes," "we believe," "we intend" and similar words or phrases.  Accordingly,
these statements involve estimates,  assumptions and uncertainties,  which could
cause actual  results to differ  materially  from those  expressed in them.  Any
forward-looking  statements  are qualified in their entirety by reference to the
"Risk Factors" contained on pages 2 through 8 of this Prospectus.


      Because the  factors  discussed  in this  Prospectus  could  cause  actual
results  or  outcomes  to  differ   materially   from  those  expressed  in  any
forward-looking  statements  made by us or on behalf of our company,  you should
not place undue reliance on any such  forward-looking  statements.  Further, any
forward-looking statement speaks only as of the date on which it is made, and we
undertake no obligation to update any forward-looking statement or statements to
reflect events or  circumstances  after the date on which such statement is made
or to reflect the occurrence of  unanticipated  events.  New factors emerge from
time to time,  and it is not  possible  for us to predict  which will arise.  In
addition,  we cannot  assess the impact of each  factor on our  business  or the
extent to which any factor, or combination of factors,  may cause actual results
to differ materially from those contained in any forward- looking statements.

                                USE OF PROCEEDS

      We will not  receive any  proceeds  from the sale of shares by the selling
stockholders.  Although we may receive  proceeds if the warrants are  exercised,
these proceeds,  if any, will be used for working capital  purposes or any other
purpose approved by the Board of Directors.

                              SELLING STOCKHOLDERS


      The  following  table sets forth  information  as of August 27,  2004 with
respect  to the  beneficial  ownership  of our  common  stock  both  before  and
immediately following the offering by each of the selling stockholders.

      Calculation of the percent of outstanding  shares owned is based on shares
of our common stock  issued and  outstanding  as of August 27, 2004.  Beneficial
ownership  is  determined  in  accordance  with Rule  13d-3  promulgated  by the
Securities and Exchange Commission,  and generally includes voting or investment
power with respect to  securities.  Except as indicated in the  footnotes to the
table,  we believe each holder  possesses sole voting and investment  power with
respect to all of the shares of common  stock owned by that  holder,  subject to
community  property  laws where  applicable.  In computing  the number of shares
beneficially  owned by a holder and the  percentage  ownership  of that  holder,
shares of common stock  underlying  options,  warrants,  debentures or preferred
stock by that  holder  that are  currently  exercisable  or  convertible  or are
exercisable or convertible within 60 days after the date of the table are deemed
outstanding.  Those shares,  however, are not deemed outstanding for the purpose
of computing the percentage ownership of any other person or group.

      The terms of the debentures and warrants owned by Omicron Master Trust, SF
Capital  Partners,  Ltd, Bristol  Investment  Fund, Ltd.,  Ascend Offshore Fund,
Ltd.,  Ascend  Partners,  LP and Ascend Partners Sapient LP  (collectively,  the
"Institutional  Investors")  prohibit conversion of those debentures or exercise
of those  warrants to the extent that a  conversion  of those  debentures  would
result in the  holder,  together  with its  affiliates,  beneficially  owning in
excess of 4.99% of our  outstanding  shares of common  stock,  and to the extent
that  exercise of the  warrants  would result in the holder,  together  with its
affiliates,  beneficially owning in excess of 4.99% of our outstanding shares of
common stock. A holder may waive the 4.99% limitation upon 60 days prior written
notice to us. However,  we have registered for resale all of the shares that can
be resold by each  selling  shareholder,  without  regard to the  conversion  or
exercise  limitations  described  herein.  After each selling  shareholder sells
shares,  we will file a  prospectus  supplement  which  indicates  the number of
shares that each selling shareholder is eligible to sell.



                                       12




      Because  the  4.99%  conversation  limitation  only  affects  one  of  our
investors, Omicron Master Trust, we have prepared the beneficial ownership table
without regard to any exercise or conversion limitations.



                                  SECURITIES OWNED
                                  PRIOR TO OFFERING                            SHARES OF          SECURITIES AFTER OFFERING(11)
                              -------------------------                      COMMON STOCK         ----------------------------
                                                        SHARES OF STOCK      BEING OFFERED          NUMBER OF     PERCENT OF
                                SHARES       PERCENT     AMT. DILUTION         UNDER THIS           SHARES OF       COMMON
NAME OF SELLING STOCKHOLDER    OF STOCK      OF STOCK      ADJUSTED           PROSPECTUS(3)       COMMON STOCK       STOCK
-----------------------------  --------      --------   ---------------      --------------       ------------    ------------
                                                                                                
Omicron Master Trust          2,058,764(1)      22.37           617,629(2)        2,806,262(4)               0               *
SF Capital Partners, Ltd.       411,753(1)       4.47           123,526(2)          561,252(5)               0               *
Bristol Investment Fund, Ltd.   247,052(1)       2.68            74,116(2)          336,751(6)               0               *
Ascend Offshore Fund, Ltd.      393,636(1)       4.28           118,091(2)          536,557(7)               0               *
Ascend Partners, LP              47,928(1)          *            14,378(2)           65,330(8)               0               *
Ascend Partners Sapient, LP     134,890(1)       1.47            40,467(2)          183,866(9)               0               *
Roth Capital Partners, LLC      103,896(10)      1.13           103,896             103,896(10)              0               *
AG Edwards & Sons, Inc.          40,151             *            40,151              40,151(11)              0               *


--------------
*     Less than 1%.

(1)   Represents  shares  of  common  stock  issuable  upon  conversion  of  the
      debentures and exercise of the warrants, which the Institutional Investors
      have the right to acquire within sixty (60) days of September 27, 2004.

(2)   Represents  shares  of  common  stock  issuable  upon  conversion  of  the
      debentures,  exercise  of the  warrants  and  shares  which  may be issued
      pursuant to the  anti-dilution  provision of the debentures to the selling
      stockholder.

(3)   Represents  130% of the shares  issuable upon conversion on the debentures
      and exercise of the warrants, shares as well as shares underlying interest
      payments on the debentures (collectively,  the "Registrable  Securities").
      Also includes shares issued to Roth and AG Edwards.

(4)   Shares offered  pursuant to this Prospectus  consist of 21,773,050  shares
      issuable upon conversion of the  debentures;  285,714 shares issuable upon
      exercise of warrants; up to 129,870 shares which we may issued as interest
      payable on the debentures;  and 617,629  shares,  an additional 30% of the
      registrable   securities.   Omicron  Capital,  L.P.,  a  Delaware  limited
      partnership  ("Omicron  Capital") serves as investment  manager to Omicron
      Master  Trust,  a trust  formed  under  the laws of  Bermuda  ("Omicron").
      Omicron Capital,  Inc., a Delaware  corporation  ("OCI") serves as general
      partner of Omicron  Capital and  Winchester  Global Trust Company  Limited
      ("Winchester")  serves  as the  trustee  of  Omicron.  By  reason  of such
      relationships,  Omicron Capital and OCI may be deemed to share dispositive
      power of the shares of our common  stock owned by Omicron  and  Winchester
      may be deemed to share voting and dispositive power over the shares of our
      common stock owned by Omicron. Omicron Capital, OCI and Winchester Capital
      has  delegated  authority  from  the  board  of  directors  of  Winchester
      regarding the portfolio management decisions with respect to the shares of
      common stock owned by Omnicron and as of September 27, 2004, Mr. Oliver H.
      Morali  and Mr.  Bruce  T.  Bernstein,  officers  of OCI,  have  delegated
      authority  from the board of  directors  of OCI  regarding  the  portfolio
      management  decisions  of Omicron  Capital  with  respect to the shares of
      common  stock owned by  Omicron.  By reason of such  delegated  authority,
      Messrs.  Morali and Bernstein disclaim beneficial ownership of such shares
      of our common  stock and  neither of such  persons  has any legal right to
      maintain  such power with respect to shares of our common stock offered by
      Omicron,  as those terms as used for purposes of the  Securities  Exchange
      Act of 1934, as amended.

(5)   Shares  offered  pursuant  to this  Prospectus  consist of 354,610  shares
      issuable upon  conversion of the  debentures;  57,143 shares issuable upon
      exercise of warrants,  up to 25,974 shares which we may issued as interest
      payable  on  the  debentures,  and  123,526,  an  additional  30%  of  the
      Registrable  Securities.  Michael  A.  Roth  and  Brian J.  Stark  are the
      founding  members and director the  management of Staro Asset  Management,
      L.L.C.,  a Wisconsin  limited  liability  company  ("Staro") which acts as
      investment  manager  and has sole  power to direct  the  management  of SF
      Capital Partners,  Ltd. Through Staro, Messrs. Roth and Stark possess sole
      voting and  dispositive  power over all of the shares  owned by SF Capital
      Partners, Ltd.



                                       13



(6)   Shares  offered  pursuant  to this  Prospectus  consist of 212,766  shares
      issuable upon  conversion of the  debentures;  34,286 shares issuable upon
      exercise of warrants,  up to 15,584 shares which we may issued as interest
      payable on the  debentures,  and 74,116  shares,  an additional 30% of the
      Registrable  Securities.  Paul  Kessler and Diana  Derycz-Kessler  are the
      managing  members of Bristol  Capital  Advisors,  LLC, a Delaware  limited
      liability  company  ("BCA") which acts as investment  manager and has sole
      power to direct the management of Bristol  Investment  Fund, Ltd.  Through
      BCA,  Mr.  Kessler  and Mrs.  Diana  Derycz  -Kessler  possess  voting and
      dispositive power over the shares owned by Bristol Investment Fund, Ltd.

(7)   Shares  offered  pursuant  to this  Prospectus  consist of 339,007  shares
      issuable upon  conversion of the  debentures;  54,629 shares issuable upon
      exercise of warrants,  up to 24,831 shares which we may issued as interest
      payable on the debentures,  and 118,091  shares,  an additional 30% of the
      Registrable Securities.  Ascend Capital, LLC, a Delaware limited liability
      company  ("Ascend")  serves as the investment  advisor to Ascend  Offshore
      Fund, Ltd. ("Ascend  Offshore") Malcolm Fairbain serves as the founder and
      sole managing  member of Ascend  Offshore and has the sole power to direct
      the management of Ascend Offshore.  Through Ascend, Mr. Fairbain possesses
      sole voting and  dispositive  power over all of the shares owned by Ascend
      Offshore.

(8)   Shares  offered  pursuant  to this  Prospectus  consist  of 41,277  shares
      issuable upon  conversion of the  debentures;  6,651 shares  issuable upon
      exercise of  warrants,  up to 3,023 shares which we may issued as interest
      payable on the  debentures,  and 14,378  shares,  an additional 30% of the
      Registrable Securities.  Ascend serves as the investment advisor to Ascend
      Partners,  LP ("Ascend LP").  Malcolm  Fairbain  serves as the founder and
      sole  managing  member of Ascend LP and has the sole  power to direct  the
      management of Ascend LP.  Through  Ascend,  Mr.  Fairbain  possesses  sole
      voting and dispositive power over all of the shares owned by Ascend LP.

(9)   Shares  offered  pursuant  to this  Prospectus  consist of 116,170  shares
      issuable upon  conversion of the  debentures;  18,720 shares issuable upon
      exercise of  warrants,  up to 8,509 shares which we may issued as interest
      payable on the  debentures,  and 40.467  shares,  an additional 30% of the
      Registrable Securities.  Ascend Capital, LLC, a Delaware limited liability
      company  ("Ascend")  serves as the investment  advisor to Ascend  Partners
      Sapient,  LLP, Ltd.  ("Ascend  Partners).  Malcolm  Fairbain serves as the
      founder and sole managing member of Ascend Partners and has the sole power
      to direct the management of Ascend Partners.  Through Ascend, Mr. Fairbain
      possesses sole voting and  dispositive  power over all of the shares owned
      by Ascend Partners.

(10)  Shares  offered  pursuant  to this  Prospectus  consist of 103,896  shares
      issuable upon exercise of warrants. Gordon and Byron Roth share voting and
      dispositive power with respect to the share held by Roth Capital.

(11)  AG Edwards & Sons, Inc. is a publicly traded company. The current officers
      and  directors  of AG Edwards may be deemed to possess the sole voting and
      dispositive power over all the shares owned by AG Edwards & Sons, Inc.

(12)  Because  the  selling  stockholders  may sell all or some  portion  of the
      shares  of  common  stock  beneficially  owned by them,  only an  estimate
      (assuming the selling  stockholders sell all of the shares offered hereby)
      can be given as to the  number  of shares  of  common  stock  that will be
      beneficially  owned by the selling  stockholders  after this offering.  In
      addition,  any selling stockholder may have sold, transferred or otherwise
      disposed or, or may sell, transfer or otherwise dispose of, at any time or
      from time to time since the dates on which they  provided the  information
      regarding the shares  beneficially  owned by them, all or a portion of the
      shares  beneficially  owned  by  them  in  transactions  exempt  from  the
      registration requirements of the Securities Act of 1933.



                                       14




CIRCUMSTANCES UNDER WHICH SELLING STOCKHOLDERS ACQUIRED SECURITIES

      Set forth below is a summary of the circumstances that led to the issuance
to the selling  stockholders  of shares of our common stock and the  securities,
which are exercisable or convertible into shares of our common stock.

      On August  20,  2003,  we entered  into a  Securities  Purchase  Agreement
("Purchase  Agreement")  with Omicron  Master Trust,  SF Capital  Partners Ltd.,
Bristol  Investment  Fund,  Ltd.,  Ascend  Offshore Fund,  Ltd.,  Ascend Sapient
Partners,  Ltd. and Ascend Partners,  LP., for the sale to these investors of 8%
debentures,  convertible  into shares of our common stock at a conversion  price
equal to $3.85 per share, for an aggregate amount of $4 million.  We closed this
offering on September 8, 2003. As of September  27, 2004,  due to a reduction in
the conversion  price the debentures were  convertible  into 2,836,879 shares of
common  stock.  The investors  also received  warrants to purchase up to, in the
aggregate  457,143  shares of our common  stock with an exercise  price equal to
$4.025 per share.  We also agreed to register the resale of the shares issued to
the investors in a registration rights agreements.  The debentures,  the warrant
agreements, the registration rights agreement and any other e documents relating
to the  securities  issued to the  investors  shall  sometimes  be  collectively
referred to as the e transaction documents. e

      The  debentures  mature on February 20, 2006 and they provide for interest
only payments on a quarterly basis, on March 1, June 1, September 1 and December
1. The interest rate was 8% per annum from September 8, 2003 through February 9,
2004, however,  in connection with an amendment to the transaction  documents we
agreed to increase the interest rate to 8.5% per annum  effective as of February
9, 2004.  We must make these  interest  payments  in cash.  However,  if we meet
certain  requirements  specified  in the  debentures,  we can make the  interest
payments by using shares of our common stock.  These requirements are that (1) a
registration  statement  registering  the  resale  of the  investor's  shares is
effective,  (2) our common  stock is listed for trading on a  principal  market,
such as the American Stock Exchange or the NASDAQ National Market (3) there is a
sufficient  number  of  authorized  but  unissued  shares  of our  common  stock
available  so that  all  shares  of our  common  stock  could be  issued  to the
investors under the transaction  documents,  (4) we are not in default of any of
the terms of the transaction  documents and (5) the issuance of the shares to an
investor  will not result in the  investor  owning more than 4.99% of our issued
and  outstanding  common  stock  (unless  the  investor  has  waived  the  4.99%
conversion limitation).

      If certain conditions are met after the registration statement is declared
effective, we have the right, but not the obligation to redeem the debentures at
100% of their face value, plus accrued interest. The first condition is that the
closing price of our common stock must exceed the set price of the debentures by
200% for more than 15 consecutive trading days. The set price of the convertible
debentures is $1.41,  so the trading price for 15 consecutive  trading days must
exceed $2.82 per share.  The other  conditions  are (1) we must have honored all
conversions  made  by the  investors  prior  to the  redemption  date,  (2)  our
registration  statement  registering the resale of shares is effective,  (3) our
common  stock is listed  for  trading  on a  principal  market,  such as AMEX or
NASDAQ,  (4) we  have  paid  all  liquidated  damages  that  are due  under  the
transaction  documents,  (5)  there is a  sufficient  number of  authorized  but
unissued  shares of our common  stock  available to issue to the  investors  all
shares of our  common  stock  that  could be issued to the  investors  under the
debentures,  (6) we are not in  default  of any of the terms of the  transaction
documents,  (7) the issuance of the shares to an investor  will not result in an
investor  owning  more than  4.99% of our issued and  outstanding  common  stock
(unless the investor has waived the 4.99% conversion  limitation) and (8) we had
not made any public  announcements about a pending or proposed change of control
or a fundamental transaction,  such as a merger or acquisition, has not occurred
and not been consummated.



         The warrants are  exercisable for a period of three years from the date
of issuance until September 7, 2006 and the initial exercise price is $4.025 per
share.  The  conversion  price of the  debentures  and the exercise price of the
warrants are subject to  adjustment in the event we issue  additional  shares of
our common stock or securities  convertible into shares of our common stock at a
price per share of common stock less than the conversion price or exercise price
on the basis of a weighted average formula. In addition, the conversion price of
the  debentures  and exercise price of the warrants are subject to adjustment at
any time as the result of any subdivision, stock split, combination of shares or
capitalization.  For example,  if we were to declare a 2-for-1 stock split,  the
conversion  price of the debentures would be reduced by half from $3.85 to $1.93
per share and the exercise price of the warrants would be reduced from $4.025 to
$2.0125 per share.


                                       15




      The  Institutional   Investors  and  Roth  Capital  Partners,  LLC  ("Roth
Capital"),  the placement agent in this transaction ("Roth Capital"),  were also
given certain  registration  rights in a registration  rights agreement with the
Company. We agreed to register:

      [_]   an aggregate of 2,836,879  shares  issuable  upon  conversion of the
            convertible debentures;

      [_]   an aggregate of 591,039 shares issuable upon exercise of warrants;

      [_]   an aggregate of 207,791 shares issuable as interest  payments on the
            debentures; and

      All of these  shares  are  collectively  referred  to as the  "Registrable
Securities."  In  addition,  we  agreed  that  we  would  register  130%  of the
Registrable  Securities.  As such,  we are  registering  an  additional  988,207
shares.


      We granted the  investors a right of first refusal to  participate  in our
future  offerings of our common stock or equivalent  securities  for a period of
one year after the effective  date of the  registration  statement.  If we enter
into  any  financing   transactions   during  the  one  year  period  after  the
registration statement is effective, of which this Prospectus is a part, we need
to offer the  institutional  investors the right to participate in such offering
in an amount equal to the greater of (a) the principal  amount of the debentures
currently  outstanding  or (b)  50%  of the  financing  offered  to the  outside
investment  group.  For  example,  if we offer to sell $10 million  worth of our
securities to an outside investment group, the institutional investors will have
the right to purchase up to $5 million of this offering.


      Additionally, we cannot:

      [_]   sell any of our  securities in any  transactions  which are based on
            the trading  price of our common stock at any time after the initial
            issuance of such securities; or

      [_]   sell any  securities  which  grant  investors  the right to  receive
            additional  shares  based on future  transaction  of our  company on
            terms more  favorable  than those  granted  to the  investor  in the
            initial offering.


      These  limitations  are in place until the earlier of February 20, 2006 or
the date on which all the debentures are converted into equity.  Furthermore, we
agreed not to sell any capital stock or capital stock  equivalents  for a period
of 90 days after the effective date of this registration statement.


      We are obligated to pay liquidated damages to the investors if an event of
default  occurs under the  registration  rights  agreement.  An event of default
occurs if:

      o     we do not give the debenture  holders the  opportunity to review and
            comment on the  registration  statement prior to filing an amendment
            to the registration statement with the SEC;

      o     if we fail to file a request for acceleration  within 5 trading days
            after the date that the SEC has  notified  us that the  registration
            statement is not subject to further review;

      o     if we fail to file a  pre-effective  amendment  to the  registration
            statement  within 10 trading  days after the  receipt of comments by
            the SEC; or

      o     a registration statement ceases to be effective for any reason after
            the  effectiveness  date or the holders are not permitted to utilize
            the prospectus for 20 consecutive trading days or an aggregate of 30
            consecutive dates during any 12-month period.



                                       16



      During each month that we have an event of default,  we are  obligated  to
pay each holder liquidated  damages in an amount equal to 2% per month, pro rata
on a daily basis, of (i) the subscription amount paid by such holder pursuant to
the purchase agreement,  which was $4 million in the aggregate,  and (ii) if the
warrants  are "in the  money"  and then  held by the  holder,  the  value of the
outstanding warrants (valued at the difference between the average volume weight
average price during the applicable  month and the exercise price  multiplied by
the number of shares of common stock the warrants are  exercisable  into). As of
September 27, 2004, the liquidated damages are $80,000 per month.

      We amended the convertible  debenture  agreements to increase the interest
rate to 8.5%  effective as of February 9, 2004 and granted  warrants to purchase
an  aggregate  of 30,000  shares of the Singing  Machine's  common  stock to the
debenture  holders on a pro-rata basis.  These concessions were in consideration
of the  debenture  holder's  agreements  to (i)  enter  into  new  subordination
agreements with Milberg Factors,  (ii) to waive all liquidated damages due under
the transaction documents through July 1, 2004 and (iii) to extend the effective
date of the Form S-1 registration statement until July 1, 2004. The new warrants
have an exercise  price equal to $1.52 per share,  the fair market  value of the
Company's  common  stock on  February 9, 2004,  the date of the grant.  The fair
value of these  warrants as calculated  pursuant to Statement No. 123 is $30,981
and has been expensed as other operating expenses in the accompanying statements
of operations.


      In connection with this financing,  we paid Roth, as placement agent, cash
compensation  of 5.5% of the proceeds  raised in this  offering and granted it a
warrant to purchase  103,896  shares of our common stock at an exercise price of
$4.025  per  share.  We agreed to  register  the  resale of the  103,896  shares
underlying the warrant issued to Roth.


      We have  agreed to  register  the  resale of  40,151  shares  issued to AG
Edwards & Sons, Inc. in connection  with a settlement  agreement that we entered
into with them,  effective  as of November 17,  2003.  AG Edwards  served as our
investment  advisor from October 8, 2002 through October 8, 2003. See the "Legal
Proceedings" Section.



                              PLAN OF DISTRIBUTION

      The  selling   stockholders   and  any  of  their   pledgees,   assignees,
transferees,  donees and successors-in-interest may, from time to time, sell any
or all of their shares of common stock on any stock exchange,  market or trading
facility on which the shares are traded or in private transactions.  These sales
may be at fixed or negotiated prices.  The selling  stockholders may use any one
or more of the following methods when selling shares:


      [_]   ordinary  brokerage  transactions  and  transactions  in  which  the
            broker-dealer solicits purchasers;

      [_]   block  trades  in which the  broker-deal  will  attempt  to sell the
            shares as agent but may  position  and resell a portion of the block
            as principal to facilitate the transaction;

      [_]   purchases  by  a  broker-dealer  as  principal  and  resale  by  the
            broker-dealer for its account;

      [_]   an  exchange  distribution  in  accordance  with  the  rules  of the
            applicable exchange;

      [_]   privately negotiated transactions;

      [_]   settlement of short sales;

      [_]   broker-dealers  may agree with the  selling  stockholders  to sell a
            specified number of such shares at a stipulated price per share;

      [_]   a combination of any such methods of sale; and

      [_]   any other method permitted pursuant to applicable law.

      If any of the  selling  stockholders  sell or engage in short sales of our
common stock,  it could have a negative  effect on our stock price.  Each of the
selling  stockholders  will  prior  to the  effectiveness  of  the  registration
statement  advise in  writing  that they  have not  since  the  purchase  of the
debentures and will not prior to the effectiveness of the registration statement
make a short sale of our common stock.  See "Risk  Factors - If investors  short
our securities, our stock price may decline" on page 2.



                                       17



      One of the  Institutional  Investors,  SF Capital  Partners,  Ltd.,  is an
affiliate of a broker dealer that is registered with the National Association of
Securities Dealers.  In the subscription  agreement that it entered into when it
purchased  the  convertible  debentures  and warrants in August 2003, SF Capital
Partners  represented  that it was purchasing  these  securities in the ordinary
course of business  and at that at the time of the  purchase it did not have any
agreements   directly  or  indirectly  with  any  persons  to  distribute  those
securities.  Broker-dealers  engaged by the selling stockholders may arrange for
other  brokers-dealers  to  participate  in sales.  Broker-dealers  may  receive
commissions or discounts from the selling stockholders (or, if any broker-dealer
acts as agent for the purchaser of shares,  from the purchaser) in amounts to be
negotiated.  The  selling  stockholders  do not  expect  these  commissions  and
discounts  to exceed what is customary  in the types of  transactions  involved.
Broker-dealers  may  agree  to  sell a  specified  number  of such  shares  at a
stipulated price per share,  and, to the extent such  broker-dealer is unable to
do so acting as agent for us or a selling shareholder,  to purchase as principal
any unsold shares at the price required to fulfill the broker-dealer commitment.
Broker-dealers who acquire shares as principal may thereafter resell such shares
from time to time in  transactions,  which may involve  block  transactions  and
sales to and through other broker-dealers,  including transactions of the nature
described  above, in the  over-the-counter  markets or otherwise at pries and on
terms  then  prevailing  at the time of sale,  at  prices  than  related  to the
then-current market price or in negotiated transactions. In connection with such
resales,  broker-dealers  may pay to or receive from the purchasers  such shares
commissions as described above.

      The selling  stockholders  may also sell  shares  under Rule 144 under the
Securities  Act, if  available,  rather than under this  Prospectus  The selling
stockholder may from time to time pledge or grant a security interest in some or
all of the  shares of common  stock  owned by them and,  if they  default in the
performance  of their  secured  obligations,  we will file a supplement  to this
Prospectus to list the pledgees and/or secured parties as selling  stockholders.
Furthermore,  if the selling stockholders assign or transfer their shares of our
common stock, we will file a supplement to this Prospectus to list the pledgees,
transferees and other successors-in interest as selling stockholders.

      The  selling  stockholders  and any  broker-dealers  or  agents  that  are
involved  in selling  the shares may be deemed to be  "underwriters"  within the
meaning of the Securities Act in connection with such sales. In such event,  any
commissions  received  by such  broker-dealers  or agents  and any profit on the
resale  of the  shares  purchased  by  them  may be  deemed  to be  underwriting
commissions or discounts under the Securities Act. The selling stockholders have
informed us that none of them have any agreement or  understanding,  directly or
indirectly, with any person to distribute the common stock.

      The  selling   stockholders,   their  affiliates  and  any  other  persons
participating  in the sale or  distribution  of the  shares  offered  under this
Prospectus will be subject to applicable  provisions of the Securities  Exchange
Act of 1934,  and the rules and  regulation  under that act,  including  without
limitation,  Regulation  M.  Regulation M applies to  activities  of the selling
stockholders and their affiliates that may be considered a "distribution," which
is an offering of securities, whether or not subject to a registration under the
Securities Act of 1933, what is distinguished from ordinary trading transactions
by the magnitude of the offering and the presence of special selling efforts and
selling methods by the selling  security  holders of their  affiliates may cause
the shares offered by those selling stockholders to be considered a distribution
under Regulation M.

      If the selling  stockholders  or their  affiliates  are  considered  to be
involved in a  "distribution"  with  respect to shares of our common  stock they
will be  prohibited  from  directly or  indirectly  bidding for,  purchasing  or
attempting  to induce any person to bid for or purchases  shares of common stock
offered under this Prospectus during the applicable  restricted period, which is
the  period   beginning  on  the  later  of  five  business  day  prior  to  the
determination  of the offering price of the shares of common stock offered under
this  Prospectus or such time that a person becomes a distribution  participant,
and ending upon such person's completion of participation in the distribution.


      The provisions  described above may restrict certain activities  including
stabilizing  activities by the selling  stockholders and their affiliates or any
other person  participating  in the sale or distribution of shares offered under
this  Prospectus,  and may limit the timing of purchases and sales of any of the
shares by the selling  stockholders,  their affiliates or any other such person.
Furthermore, under Regulation M, persons engaged in a distribution of securities
are prohibited from  simultaneously  engaging in market making and certain other
activities with respect to such securities for a specified  period of time prior
to the commencement of such  distributions,  subject to specified  exceptions or
exemptions.  All of these limitations may affect the marketability of the shares
of common stock offered under this Prospectus.


                                       18



      We  will  make  copies  of  this  Prospectus   available  to  the  selling
stockholders  and have  informed them of the need for delivery of copies of this
Prospectus to  purchasers at or prior to the time of any sale of the shares.  We
are  required to pay all fees and expenses  incurred by our company  incident to
the  registration  of the  shares.  We have  agreed  to  indemnify  the  selling
stockholders against certain losses, claims, damages and liabilities,  including
liabilities under the Securities Act.

                         MARKET PRICES OF COMMON STOCK


      Our common stock currently trades on the American Stock Exchange under the
symbol "SMD." Set forth below is the range of high and low  information  for our
common stock as traded on the American  Stock  Exchange  during  fiscal 2004 and
fiscal  2003.  This  information  regarding  trading on AMEX  represents  prices
between  dealers and does not reflect retail mark-up or markdown or commissions,
and may not necessarily represent actual market transactions.

               FISCAL PERIOD                                    HIGH       LOW
---------------------------------------------                 -------     ------
2004:
First quarter (April 1 - June 30, 2003)                       $ 7.94      $ 2.85
Second quarter (July 1 - September 30, 2003)                    5.03        2.70
Third quarter (October 1 - December 31, 2003)                   4.43        1.80
Fourth quarter (January 1 - March 31, 2004)                     2.43        1.14

2003:
First quarter (April 1 - June 30, 2002)                       $16.89      $12.06
Second quarter (July 1 - September 30, 2002                    12.74        8.05
Third quarter (October 1 - December 31, 2002)                  13.49        8.50
Fourth quarter (January 1 - March 31, 2003)                     9.19        5.30


      As of September 27, 2004, there were  approximately  311 record holders of
our outstanding common stock.

COMMON STOCK

      We have never  declared or paid cash dividends on our common stock and our
Board of Directors  intends to continue its policy for the  foreseeable  future.
Future  dividend  policy  will depend upon our  earnings,  financial  condition,
contractual  restrictions and other factors considered  relevant by our Board of
Directors and will be subject to limitations imposed under Delaware law.

      On March 14, 2002, we affected a 3-for-2 stock split for all  shareholders
on record as of March 4, 2002.



                                 DIVIDEND POLICY


      We do not  anticipate  the  declaration or payment of any dividends in the
foreseeable  future. We have never declared or paid cash dividends on our common
stock  and our  Board of  Directors  intends  to  continue  its  policy  for the
foreseeable future.  Also, we will consider our earnings,  financial  condition,
contractual  restrictions  and  other  factors  in  deciding  whether  to  issue
dividends in the future.  Under Delaware law, we are  prohibited  from declaring
dividends  unless we have  legally  available  surplus,  as such term is defined
under Delaware law. Alternatively,  if we do not have legally available surplus,
we can pay  dividends  out of our net  profits in the  fiscal  year in which the
dividend is declared.


                 SELECTED FINANCIAL INFORMATION AND OTHER DATA


      The selected  financial  information  set forth below is derived from, and
should be read in  conjunction  with,  the more  detailed  financial  statements
(including  the notes  thereto)  appearing  elsewhere  in this  Prospectus.  See
"Consolidated Financial Statements."



                                       19





INCOME STATEMENT ITEMS

                                                                 YEAR ENDED MARCH 31,
                                               ---------------------------------------------------
                                                2004       2003       2002*      2001*       2000
                                               -------   --------   --------    -------    -------
                                                                            
                                                        (IN THOUSANDS, EXCEPT PER SHARE DATA)

Net Sales                                       70,541     95,614     62,476     34,875     19,032
Cost of Sales                                   68,722     72,329     40,853     22,159     13,727
Total Operating Expenses                        22,013     21,671     13,388      7,689      3,779
Earnings (Loss) From Operations                (20,195)     1,614      8,235      5,028      1,526
Net Other (Expenses) Income                     (1,730)      (198)       (51)      (840)       948
Income Tax (Benefit) Expense                      (758)       199      1,895        492        160
Net Earnings (Loss)                            (22,683)     1,218      6,289      3,696        738
Net Earnings (Loss) per common share basic       (2.65)      0.15       0.88       0.59       0.23
Net Earnings (Loss) per common share diluted     (2.65)      0.14       0.79       0.50       0.19
Shares used in computing net earnings (loss)
   per common share - basic                      8,556      8,114      7,159      6,292      2,726
Shares used in computing net earnings (loss)
   per common share - diluted                    8,556      8,931      7,943      7,457      3,342



--------------
* As Restated




                       THREE MONTHS ENDED     SIX MONTHS ENDED      NINE MONTHS ENDED        YEAR ENDED        THREE MONTHS ENDED
                            JUNE 30,            SEPTEMBER 30,          DECEMBER 31,           MARCH 31,             JUNE 30,
                       ------------------    ------------------    ------------------    ------------------    ------------------
                        2003       2002*       2003      2002*      2003        2002*     2004        2003       2004      2003
                       -------    -------    -------    -------    -------     ------    -------     ------    -------    -------
                                                                                            
                                                          (In Thousands, Except Per Share Data)

Net Sales                7,628      4,297     39,364     36,256     68,054     81,915     70,541     95,614      3,857      7,628
Cost of Sales            5,902      2,991     34,166     27,527     65,457     64,155     68,722     72,329      3,087      5,902
Gross Profit             1,726      1,306      5,198      8,729      2,597     17,760      1,819     23,285        770      1,726
Total Operating
  Expenses               3,860      2,639      8,584      5,101     13,615      9,109     22,014     21,671      1,854      3,860
Earnings (Loss)
  From Operations       (2,134)    (1,333)    (3,386)     3,628    (11,018)     8,651    (20,195)     1,614     (1,084)    (2,134)
Net Other (Expenses)
  Income                  (181)        24       (590)        52     (1,245)       (20)    (1,730)      (198)      (435)      (181)
Income Tax (Expense)
  Benefit               (2,315)      (118)     1,003       (993)    (1,161)    (2,675)      (759)      (199)        (2)

Net Earnings (Loss)     (4,630)    (1,427)    (2,973)     2,687    (13,424)     5,956    (22,684)     1,217     (1,519)    (2,317)
Net Earnings (Loss)
 per common
   share basic           (0.56)     (0.18)     (0.35)      0.33      (1.58)      0.74      (2.65)      0.15      (0.17)     (0.28)
Net Earnings (Loss)
  per common share
    diluted              (0.56)     (0.18)     (0.35)      0.30      (1.58)      0.67      (2.65)      0.14      (0.17)     (0.28)
Shares used in
   computing net
earnings (loss)
  per common
   share - basic         8,278      8,061      8,389      8,090      8,503      8,101      8,566      8,114      8,787      8,278
Shares used in
  computing net
Earnings (loss)
 per common share
   - diluted             8,278      8,061      8,387      8,889      8,503      8,948      8,566      8,931      8,787      8,278


----------
* As Restated

BALANCE SHEET AND OTHER ITEMS
*As Restated




                                SEPTEMBER 30,            DECEMBER 31,              MARCH 31,            JUNE 30,
                            ---------------------- ----------------------- --------------------- -----------------------
                              2003         2002*       2003       2002*        2004      2003       2004        2003
                            ---------  ----------- ----------- ----------- ---------  ---------- ----------  -----------
                                                                                     
                           (UNAUDITED) (UNAUDITED) (UNAUDITED) (UNAUDITED)                      (UNAUDITED)   (UNAUDITED)

Cash (excluding restricted      1,106         658         236         363        356         268    313,574            86
cash)
Total current assets           46,948      48,764      27,267      53,341     13,162      36,531     11,214        35,075
Working capital                17,536      17,248       8,275      20,740     (1,383)     15,281     (2,670)       13,085
Total Assets                   49,995      50,581      29,604      54,940     14,762      38,935     12,635        37,566
Inventory                      20,563      31,382       8,029      30,017      5,228      25,194      4,763        25,960
Current liabilities            29,412      31,516      18,992      32,601     14,545      21,250     13,885        21,990
Long term obligations             595          --         954          --          0           0          0            --
Total shareholders' equity     19,988      19,065       9,658      22,338        217      17,685     (1,250)       15,576



*As Restated


                                       20




                        SELECTED QUARTERLY FINANCIAL DATA


QUARTERLY FISCAL 2005

                                                               UNAUDITED
                                                               3-MONTHS
                                                                 ENDED
                                                               JUNE 30,
                                                                  2004
                                                             ------------
Net Sales                                                    $  3,856,872
Gross Profit                                                 $    770,139
Net Loss                                                     $ (1,519,510)
Net Loss Per Share (basic & diluted)                         $      (0.17)


QUARTERLY FISCAL 2004



                             UNAUDITED       UNAUDITED      UNAUDITED       UNAUDITED
                             3-MONTHS        3-MONTHS        3-MONTHS       3-MONTHS
                               ENDED           ENDED          ENDED           ENDED
                             JUNE 30,     SEPTEMBER 30,    DECEMBER 31,     MARCH 31,
                                2003           2003            2003           2004
                           ------------   -------------   -------------    -----------
                                                               
Net Sales                  $  7,379,866   $  31,984,251   $  28,689,622    $ 2,239,279
Gross Profit               $  1,394,036   $   3,803,539   $  (2,601,126)   $(1,109,973)
Net Loss                   $ (2,317,352)  $    (656,669)  $  (9,942,122)   $(9,258,802)
Net Loss Per Share         $      (0.28)  $       (0.08)  $       (1.14)   $     (1.09)
 (basic & diluted)


QUARTERLY FISCAL 2003

                             UNAUDITED      UNAUDITED       UNAUDITED       UNAUDITED
                             3-MONTHS       3-MONTHS         3-MONTHS       3-MONTHS
                               ENDED          ENDED           ENDED           ENDED
                              JUNE 30,    SEPTEMBER 30,    DECEMBER 31,     MARCH 31,
                                2002           2002            2002           2003
                           ------------   -------------   -------------    -----------
Net Sales                  $  4,264,203   $  33,044,306   $  49,102,372    $ 9,202,885
Gross Profit               $  1,273,322   $   9,754,954   $  14,525,191    $(2,268,736)
Net Earnings (loss)        $ (1,358,780)  $   4,837,926   $   3,846,894    $(6,108,228)

Net Earnings (loss)
   Per Share (basic)              (0.17)           0.60            0.47          (0.75)
   Per Share (diluted)            (0.18)           0.55            0.48          (0.75)





                                       21







QUARTERLY FISCAL 2002

                             UNAUDITED      UNAUDITED       UNAUDITED       UNAUDITED
                             3-MONTHS       3-MONTHS         3-MONTHS       3-MONTHS
                               ENDED          ENDED           ENDED           ENDED
                              JUNE 30,    SEPTEMBER 30,    DECEMBER 31,     MARCH 31,
                                2001*          2001*           2001*          2002
                           ------------   -------------   -------------    -----------
                                                               
Net Sales                  $  5,523,228   $  15,797,752   $  34,324,556    $ 6,780,217
Gross Profit               $  1,923,199   $   5,408,430   $  11,884,855    $ 2,406,429
Net Earnings (loss)        $   (470,447)  $   1,881,321   $   5,444,081    $  (565,890)

Net Earnings (loss)
   Per Share (basic)              (0.07)           0.28            0.74          (0.07)
   Per Share (diluted)            (0.07)           0.25            0.65          (0.07)


*As Restated



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OVERVIEW

      We had a challenging  year in the twelve month period ended March 31, 2004
("fiscal 2004"). During fiscal 2004, we reported a net loss of $22.7 million, or
$2.65 per diluted share,  on sales of $70.5 million which compares to net income
of $1.2  million in fiscal  2003 or $.14 per  diluted  share,  on sales of $95.6
million.  Sales  decreased  primarily from  increased  competition in the United
States and in international markets. In fiscal 2003, we overestimated the demand
for our products and as result had $25 million of excess  inventory at year end.
In  addition,  both our  retail  customers  and our  international  distributors
carried excess Singing  Machine  inventory into fiscal 2004,  which impacted our
ability to sell into the trade and distribution channels.

      Our gross profit  decreased  to $1.8 million or 2.6% of total  revenues in
fiscal 2004 compared to gross profit of $23.3 million or 24.4% of total revenues
in fiscal 2003. Our net loss for fiscal 2004 was $22.7  million,  which includes
several unusual operating  expenses:  litigation  expenses  severance  expenses,
lease termination  costs,  write off of prepaid  royalties,  tooling  impairment
charges and the settlement  will be final if no appeals are filed by the next 30
days, write off of capitalized cost of reorganization intangible.

      In  July  2003,  we made a  decision  to  restate  our  audited  financial
statements  for the fiscal years ended March 31, 2002 and March 31, 2001 because
we revised  our  position  on the Hong Kong and U.S.  taxation  of the income of
International SMC, our Hong Kong subsidiary. See "Restatement" on pages 24. As a
result of this  restatement we were named as a defendant in several class action
lawsuits and a derivative lawsuit. The shareholder  complaints were consolidated
into one  lawsuit in the United  States  District  Court for  Southern  Florida.
Settlement  was  approved by the court on July 30,  2004.  The court  entered an
order approving our settlement  agreement with the plaintiffs on August 2, 2004.
See "Legal Proceedings" on page 41. We incurred  approximately  $706,000 for the
settlement  and  related  expenses,  net of  reimbursement  from  our  insurance
carrier.

      In July 2003, we raised $1 million in subordinated  debt financing from an
investment  group comprised of an officer,  directors and an associate of one of
our directors.  On August 19, 2004, LaSalle amended our credit agreement,  which
extended  the loan until March 31,  2004 and waived the  existing  condition  of
default.  On  September  8,  2003,  we raised $4 million  in an  offering  of 8%
convertible subordinated debentures to six accredited investors. The proceeds of
the debenture were used to pay down our accounts payable, finance operations and
pay down a portion of our loan with  LaSalle.  On December  31,  2003,  we again
violated the tangible net worth  requirement  and working  capital  requirements
under our credit  agreement  with LaSalle.  On January 31, 2004, we paid off our
loan with LaSalle and LaSalle released its security  interests in our assets and
terminated  the credit  agreement.  We entered into a factoring  agreement  with
Milberg  Factors  effective as of February 9, 2004 and terminated this agreement
on July 14, 2004.



                                       22



      Despite the reduction in expenses,  we still had minimal  liquidity during
fiscal 2004. As such, we were forced to sell excess  inventory at or below cost.
During fiscal 2004, we sold approximately 20.2% of our inventory at prices at or
below cost. As such,  our gross profit  percentage  decreased to 2.6% of our net
sales. As of March 31, 2004, we did not have any advances  outstanding under our
factoring agreement with Milberg; however, we were in violation of the covenants
relating to working capital and tangible net worth. We terminated this factoring
agreement,  effective as of July 14, 2004. Because of our limited liquidity,  we
received  a  going  concern  uncertainty  paragraph  on  our  audited  financial
statements  for  fiscal  2004.  Although  our cash on hand as of July 1, 2004 is
limited,  we believe that we will have  sufficient  cash from operations to fund
our operating  requirements  for the next three months.  After three months,  we
expect to begin  collecting  accounts  receivable  from the sales of our karaoke
products  in the second and third  quarters.  If there is a need for  additional
funds,  short  term  loans  will be  obtained.  We will  continue  to sell older
inventory models at discounted  prices to generate cash as well as continuing to
reduce operating expenses.



                                       23




RESULTS OF OPERATIONS

      The following table sets forth, for the periods indicated,  certain income
and expense items expressed as a percentage of the Company's total revenues:

                                        2004      2003      2002*
                                       -----     -----     -----
Total revenues                         100.0%    100.0%    100.0%
Cost of sales                           97.4%     75.6%     65.4%
Operating expenses                      31.2%     22.7%     21.4%
Operating (loss) income                (28.6%)     1.7%     13.2%
Other (expenses), income, net           (2.5%)    (0.2%)    (0.1%)
(Loss) Income before taxes             (31.1%)     1.5%     13.1%
Provision (benefit) for income taxes     1.1%       .2%      3.0%
(Loss) income                          (32.2%)     1.3%     10.1%

----------
* AS RESTATED.

RESTATEMENT OF FINANCIAL STATEMENTS

      In  June  2003,  management  revised  its  position  on  taxation  of  its
subsidiary's income by the United States and by the Hong Kong tax authorities.

      With  regard to  taxation  in Hong Kong,  our  subsidiary  had  previously
applied  for a Hong  Kong  offshore  claim  income  tax  exemption  based on the
locality of profits of the Hong Kong subsidiary.  Management previously believed
that the  exemption  would be approved  because the source of all profits of the
Hong Kong  subsidiary  is from  exporting  to  customers  outside  of Hong Kong.
Accordingly,  no provision  for income  taxes was  provided in the  consolidated
financial statements as of March 31, 2002 and 2001. However, full disclosure was
previously  reflected in the audited financial  statements for years ended March
31, 2002 and 2001 of the estimated amount that would be due to the Hong Kong tax
authority should the exemption be denied. Management is continuing its exemption
application  process.  However,  due to the  extended  period  of time  that the
application has been  outstanding,  as well as management's  reassessment of the
probability  that the  application  will be approved,  management  determined to
restate the 2002 and 2001 consolidated  financial statements to provide for such
taxes.  The effect of such  restatement  was to  increase  income tax expense by
$748,672 and  $468,424 in fiscal 2002 and 2001,  respectively.  However,  we can
claim United States foreign tax credits in 2002 for these Hong Kong taxes, which
is reflected in the final restated amounts.

      With regard to United States taxation of foreign income, we had originally
taken the position that the foreign income of the Hong Kong subsidiary qualified
for a deferral  under the Internal  Revenue Code  allowing for such income to be
indefinitely  deferred  and not taxed in the United  States until such income is
repatriated. Full disclosure of the amount and nature of the indefinite deferral
for  fiscal  year  2002  was  reflected  in  the  income  tax  footnote  of  the
consolidated  financial  statements  for that year.  The Internal  Revenue Code,
regulations  and case  law  regarding  international  income  taxation  is quite
complex  and subject to  interpretation.  Each case is  determined  based on the
individual facts and circumstances.  Due to certain  inter-company loans made in
2002 and 2003, the profits  previously  considered to be  indefinitely  deferred
became partially taxable as "deemed dividends" under section 956 of the Internal
Revenue Code.  Although  certain  arguments  against the imposition of a "deemed
dividend" may be asserted, management determined to restate the fiscal year 2002
consolidated  financial  statements  based on its  reassessment  of its original
position.  The effect of such  restatement was to increase income tax expense by
$1,027,545 in fiscal year 2002,  which  includes the  utilization of the foreign
tax credits referred to above.

      The net effect of the above two  adjustments was to decrease net income by
$1,776,217  and  $468,424 in fiscal 2002 and 2001.  The net effect on net income
per share was to  decrease  net income per share  basic and diluted by $0.25 and
$0.23,  respectively  in fiscal 2002 and decrease net income per share basic and
diluted by $0.07 and $0.06, respectively in fiscal 2001.



                                       24




FISCAL YEAR ENDED MARCH 31, 2004 COMPARED WITH FISCAL YEAR ENDED MARCH 31, 2003

NET SALES

      Net sales for the fiscal  year ended  March 31,  2004  decreased  to $70.5
million compared to revenues of $95.6 million in the fiscal year ended March 31,
2003. The decrease in net sales was due to both decreases in unit volume as well
as  pricing,   due  to  increases  in  competition  in  the  United  States  and
international  markets. In fiscal year 2004, 61% of our sales were direct sales,
which  represent sales made by  International  SMC, and 39% were domestic sales,
which represent sales made from our warehouse in the United States.

      The sales  decreases  occurred in all segments of our business.  Our total
hardware  sales  decreased to $67.7  million,  in fiscal 2004  compared to total
hardware  sales of $87 million in fiscal  2003.  The total  decrease of hardware
sales of $19.3  million from the previous year sales level is the primary due to
the increasing  market  competition.  Also we had to lower our price in order to
move the overstocked inventory from fiscal year 2003.

      In addition,  there was a significant  decrease in our music sales.  Music
sales decreased to $2.8 million, or 4% of net sales, in fiscal 2004, compared to
$9.1 million,  or 9.5% of net sales, in fiscal 2003. The decrease in music sales
is also a result of increased competition in this category, both domestically as
well as internationally.

GROSS PROFIT

      Gross  profit for fiscal 2004 was $1.8  million or 2.6% of total  revenues
compared to $23.3  million or 24.4% of sales for fiscal  2003.  The  decrease in
gross  margin  compared  to the prior  year is  primarily  due to the  following
factors:  (i)  write-down  of  inventories,  (ii) sales made at lower  prices to
generate cash from operation,  (iii) increased sales by International SMC, which
sales have lower gross profit  margins than sales from the U.S.  parent  company
and (iv) tooling impairment cost of $443,000.

      At the end of fiscal  2004,  our  inventory  levels  were  higher  than we
expected.  We determined that due to liquidation sales,  inventory would be sold
at a loss;  therefore,  a decrease in the value of specific  inventory items was
made to reverse the value of the inventory on hand to its net realizable  value.
The total amount of the  provision for inventory was $6.6 million in fiscal 2004
compared to a provision of $3.7 million in fiscal 2003.

      In addition to the write-down of  inventories,  due to  competitive  price
pressure,  a  significant  amount of sales  shipped in fiscal  2004 were made at
lower margins than in previous years. In the fourth quarter,  we sold $1 million
of inventory with a negative margin of $366,751.

      Our product line did not sell as well as our retailers and mass  merchants
had expected.  As a result, we agreed to give our customers pricing  concessions
and  allowed  them to  return  inventory  to us. We issued  over $1  million  in
customer  credits during the fourth  quarter,  which reduced our sales and gross
profit margins equally.  Our gross margins were also negatively  affected by the
return of $1.8 million of additional inventory.

      Our decrease in our gross  margin  percentage  in fiscal 2004  compared to
fiscal 2003 was also reduced by the mix of our sales.  The  percentage  of sales
made by our Hong Kong subsidiary increased from 52% of the total sales in fiscal
2003 to 61% in  fiscal  2004.  Historically,  sales  made by  International  SMC
maintain a lower gross profit margin. We reduced the sales price of our products
sold by  International  SMC because its  customers  are  required to pay for the
shipping, duty and the warranty costs.

      Our gross profit may not be comparable to those of other  entities,  since
some entities include the costs of warehousing,  inspection, freight charges and
other  distribution  costs in their  cost of  sales.  We  account  for the above
expenses as  operating  expenses and classify  them under  selling,  general and
administrative expenses


OPERATING EXPENSES

      Operating  expenses  were $22 million or 31.2% of net sales in fiscal 2004
compared  to $21.67  million or 22.7% of net sales in fiscal  2003.  The primary
factors that contributed to the increase in operating expenses are:



                                       25



      o     Increased  compensation expenses in the amount of $953,000 in fiscal
            2004 of which  approximately  $323,000 was for severance payments to
            four former executive officers; and

      o     Increased selling, general and administrative expenses of $2,706,000
            due to:

            -     increased  legal  fees in the  amount  of  $1,080,00  of which
                  approximately  $706,000 was for the class  action  settlement,
                  and increased  consulting fees in the amount of  approximately
                  $370,000 which was related to consulting work performed by our
                  lender;

            -     increased  rent  expenses in the amount of $690,000 due to the
                  expansion  of the  warehouse  facility in Rancho  Dominguez in
                  fiscal 2003.  The increase  warehouse  space was  necessary to
                  stock the unanticipated unsold inventories in fiscal year 2004
                  and expenses of $180,000 for early termination of the lease in
                  Rancho Dominguez, California;

            -     a  write  off of the  capitalized  cost of  reorganization  of
                  $185,000;

            -     increased accounting expenses in the amount of $426,000, which
                  was due to the additional work needed to restate our financial
                  statements  for the fiscal years ended March 31, 2001 and 2002
                  and  work  required  on the  filing  of  certain  registration
                  statements; and

            -     increased  bank fees and loan cost in the amount of  $271,000,
                  which was related to the loan agreement with LaSalle bank.

      This  increase  in expenses  was offset by  decreases  in our  advertising
expenses and our freight and handling  charges in the amount of  $2,692,000  and
$689,000,   respectively.   Advertising  expense  consists  of  two  components:
co-operative   advertising   and  direct   advertising   expense.   Co-operative
advertising is paid directly to the customer and the allowances are based on the
amount of sales.  The customer  provides  copies of  advertising  on which these
funds are spent, but has complete discretion as to the use of these funds. As we
believe that there is a separate and  identifiable  benefit  associated with the
co-operative advertising,  such amounts are recorded as a component of operating
expenses.  Co-operative  advertising  expenses decreased to $2,340,439 in fiscal
2004  compared to  $5,032,367  in fiscal 2003 because our sales  decreased.  Our
royalty expenses were $2,294,727 in fiscal 2004 compared to $2,257,653 in fiscal
2003.  Our royalty  expenses in fiscal 2004  included a write-off of $980,000 in
pre- paid royalties under our licensing agreement with MTV.


DEPRECIATION AND AMORTIZATION

      Our depreciation  and amortization  expenses were $750,359 for fiscal 2004
compared  to  $622,298  for fiscal  2003.  This  increase  in  depreciation  and
amortization  expenses can be attributed  to our  investment in tooling and dies
for the new models,  in addition to the acceleration in the depreciation  method
used to depreciate tools and dies.

NET OTHER EXPENSES

      Net other  expenses were $1.73 million in fiscal 2004 compared to $197,646
in fiscal  2003.  Net other  expenses  increased  because our  interest  expense
increased to $1.75  million in fiscal 2004  compared to $406,000 in fiscal 2003.
Our interest expense increased because we recorded $917,853 for the amortization
of  the  discount  and  related  deferred  financing  fees  on  our  convertible
debentures and approximately $800,000 relates to interest expense on the LaSalle
loan, interest on the convertible debentures, interest on the insiders loan, and
interest  expense  incurred  at our Hong Kong  subsidiary.  We  expect  interest
expense to increase  further in fiscal 2005, as we will have a full year's worth
of  amortization  of the  discount  on the  convertible  debentures  and related
deferred financing fees.

INCOME BEFORE TAXES

      We had a net loss before taxes of $21.9 million in fiscal 2004 compared to
net income of $1.42 million in fiscal 2003.


                                       26




INCOME TAX EXPENSE

      Significant  management  judgment is required in developing  our provision
for income  taxes,  including  the  determination  of foreign  tax  liabilities,
deferred tax assets and liabilities  and any valuation  allowances that might be
required  against the deferred tax assets.  Management  evaluates its ability to
realize its deferred tax assets on a quarterly  basis and adjusts its  valuation
allowance  when it believes  that it is more likely than not that the asset will
not be realized.  At December 31, 2003 and March 31, 2004,  we concluded  that a
valuation allowance was needed against all of our deferred tax assets, as it was
not more likely than not that the deferred taxes would be realized. At March 31,
2004 and 2003,  we had  gross  deferred  tax  assets  of $8.2  million  and $1.9
million,  against which we recorded valuation  allowances  totaling $8.2 million
and $0, respectively.

      For the fiscal year ended March 31, 2004,  we recorded a tax  provision of
$758,505.  This occurred because the valuation allowance established against our
deferred  tax assets  exceeded the amount of the benefit  created from  carrying
back a portion of the current year's  losses.  The carry-back of the losses from
the current year resulted in an income tax receivable of $1.1 million,  which is
included in  refundable  tax in the  accompanying  balance  sheets.  We have now
exhausted our ability to carry back any further  losses and therefore  will only
be able to  recognize  tax  benefits  to the extent  that we has future  taxable
income.

      Our  subsidiary  has applied for an  exemption of income tax in Hong Kong.
Therefore,  no taxes have been expensed or provided for at the subsidiary level.
Although no decision has been reached by the governing  body, the parent company
has reached the decision to provide for the possibility that the exemption could
be denied and accordingly has recorded a provision for Hong Kong taxes in fiscal
2003 and 2002.  There was no provision for Hong Kong income taxes in fiscal 2004
due to the  subsidiary's net operating loss for the year. Hong Kong income taxes
payable  totaled  $2.4 million at March 31, 2004 and 2003 and is included in the
accompanying balance sheets as income taxes payable.

      We effectively  repatriated  approximately $2.0 million,  $5.6 million and
$5.7 million from our foreign  operations in 2004, 2003 and 2002,  respectively.
Accordingly,  these  earnings  were  taxed  as a deemed  dividend  based on U.S.
statutory  rates.  We have no  remaining  undistributed  earnings of our foreign
subsidiary.

      We operate within multiple taxing  jurisdictions  and are subject to audit
in those jurisdictions.  Because of the complex issues involved,  any claims can
require  an  extended  period to  resolve.  In  management's  opinion,  adequate
provisions for income taxes have been made.


NET LOSS/NET INCOME

      As a result of the  foregoing,  we had a net loss of $22.7 million in 2004
compared to net income of $1.2 million in fiscal 2003.

QUARTER ENDED JUNE 30, 2004 COMPARED TO THE QUARTER ENDED JUNE 30, 2003

NET SALES

      Net sales for the quarter ended June 30, 2004 were $3,856,872, compared to
net sales of $7,627,975  for the  comparative  period of 2003.  Sales  decreased
$3,771,103 or 49.4% from the comparative  period.  The decrease is a result of a
planned management  decision,  to defer the launch of our new products until the
quarter ended September 30, 2004. This management  decision provided us with the
opportunity to focus on selling  existing models in inventory,  to generate cash
for operations.

      We were  notified,  by a customer in the quarter  ended June 30, 2004 that
they would not continue  participating in a promotion  program.  During the year
ended March 31,2004 and as a result of this promotion program, this customer was
given a credit in the amount of $372,000. As a result of the customer's decision
not to continue participation in this program, the amount previously credited to
their account was reversed during the quarter ended June 30, 2004.



                                       27



GROSS PROFIT

      Gross profit for the quarter  ended June 30, 2004 was $770,139 or 20.0% of
sales as compared to $1,726,109 or 22.6% of sales for the quarter ended June 30,
2003. The decrease in gross margin percentage  compared to the prior year is due
primarily to sales of existing older models that we held in inventory at reduced
costs to generate cash for  operations in the first quarter of fiscal 2005.  The
sales of these older models at reduced  prices  resulted in lower profit margins
on these  sales.  Due to the  level of  inventory  of older  model  machines  of
$4,763,060 at June 30, 2004, we anticipate that the gross profit  percentage for
the sale of these models will be lower for the balance of fiscal 2005,  compared
to the sales of newer model machines  being  introduced in the second quarter of
fiscal 2005.

OPERATING EXPENSES

      Total  operating  expenses were  $1,854,434 for the quarter ended June 30,
2004,  compared to  $3,860,347  for the  comparative  period of 2003.  Operating
expenses decreased compared to prior period by 52% or $2,005,913.  This decrease
of expenses is a result of two primary factors:

      o     In fiscal  2004,  one of our  primary  objectives  was to reduce our
            operating expenses.  Total controllable operating expenses decreased
            51%  from  the   comparative   last  year  quarter  or   $1,663,841.
            Controllable  expenses include selling,  general and  administrative
            and  compensation,  expense.  Selling,  general  and  administrative
            expense  was  reduced  by  $1,050,861  or  53%,  to  $929,691,  from
            $1,980,552.  Compensation expense on a comparative basis was reduced
            by $612,980 or 47% from $1,299,195 to $686,215.

      o     In  addition,   variable  selling  related   expenses   advertising,
            commissions,  freight & handling and royalty, decreased as a percent
            of sales  from 7.6% to 6.2% of sales.  In total,  variable  expenses
            decreased $342,072, from $580,600 in the quarter ended June 30, 2003
            to $238,528 in the quarter ended June 30, 2004.

Management  anticipates that the controllable operating expense will continue to
be at  approximately  the same levels as the quarter ended June 30, 2004 for the
balance of the fiscal year.

OTHER EXPENSES

Other  expenses were  $435,224 for the quarter ended June 30, 2004,  compared to
other expense of $180,799 for the quarter ended June 30, 2003.  The  significant
increase  over prior year is the result of  amortization  of the discount on the
convertible  debentures  totaling  $332,715 compared to zero for the comparative
period of last year.  The  Company  did not close on the  convertible  debenture
until September 2004,  therefore for the comparative period; the amortization on
discount of the convertible  debentures was zero. Interest expense decreased for
the quarter  ended June 30, 2004 vs. the quarter  ended June 30,  2003.  For the
quarter  ended  June 30,  2004  interest  expense  decreased  to  $114,200  from
$188,468. The decrease is a result of reduced borrowings,  compared to the prior
year.

INCOME TAXES

      For the three  months  ended June 30,  2004,  the Company  recorded no tax
provision.  This occurred  because the Company has net  operating  losses during
this  period and has not  recorded a benefit  for the  current  period's  losses
because realizability is not more likely than not.



FISCAL YEAR ENDED MARCH 31, 2003 COMPARED WITH FISCAL YEAR ENDED MARCH 31, 2002


NET SALES

      Net sales for the fiscal  year ended  March 31,  2003  increased  53.0% to
$95.6  million  compared  to $62.5  million  for the fiscal year ended March 31,
2002. Our growth was driven in large part by the addition of international sales
in Europe, Asia, and Australia.  We also generated $30.9 million or 32.3% of our
net sales from products sold under the MTV license in fiscal 2003.

      Strong sales of our music  titles were also driving  forces in our revenue
growth for fiscal  2003.  In fiscal 2003,  our sales of music  increased to $8.9
million or 9.3% of sales as  compared  to $6.3  million or 10.1% of net sales in
fiscal 2002. In fiscal 2004, 52% of our sales were direct sales, which represent
sales made by  International  SMC, and 48% were domestic sales,  which represent
sales made from our warehouse in the U.S.




                                       28



GROSS PROFIT

      Gross profit for the fiscal year ended March 31, 2003 was $23.3 million or
24.4% of sales as  compared  to $21.6  million  or 34.6% of sales for the fiscal
year ended March 31, 2002.  The  decrease in gross margin  compared to the prior
year is due  primarily  to the  following  factors:  (i)  increased  sales  from
International  SMC both to domestic and  international  customers;  (ii) a write
down  of the  value  of  inventory  and  (iii) a  reduction  of  sales  due to a
guaranteed gross profit agreement with Transworld.


      International sales were primarily in Europe, Canada and Australia.  Sales
to international customers historically maintain lower selling prices, and thus,
a lower gross profit margin. The main reason for this is that the sales are made
to  distributors  in  those  countries  and  there  are no  additional  variable
expenses.  Other variable  expenses that are seen in conjunction with U.S. sales
are advertising allowances, handling charges, returns and commissions.

      In fiscal 2003, we entered into a guaranteed  gross profit  agreement with
Transworld,  a specialty music retailer.  We guaranteed Transworld that it would
earn a minimum gross profit of $3,573,000 from the sale of our karaoke  products
during the period between September 1, 2002 through January 15, 2003. Under this
agreement,  we agreed to pay  Transworld  for the  difference  between the gross
profit earned on its sales of our karaoke products and the minimum guarantee. As
of the settlement date of the contract,  Transworld had not realized the minimum
guarantee of gross  profit.  As such, we had to provide them with a check in the
amount of $2.5 million,  which was recorded in the fourth quarter of fiscal 2003
as a reduction to revenue.


      At the end of fiscal 2003, our inventory level was much higher than we had
expected.  As of March 31, 2003,  we had  inventory  on hand of $25 million.  We
determined  that due to liquidation  sales,  inventory  would be sold at a loss;
therefore,  a  decrease  in the value of  specific  inventory  items was made to
reduce  inventory  on hand to its  realizable  value.  The  total  amount of the
provision for inventory was $3.7 million at March 31, 2003.


      Gross profit may not be comparable to those of other entities,  since some
entities include the costs of warehousing, inspection, freight charges and other
distribution  costs in their cost of sales. We account for the above expenses as
operating  expenses and classify them under selling,  general and administrative
expenses.



OPERATING EXPENSES

      Operating expenses were $21.7 million or 22.7% of total revenues in fiscal
2003 up from  $13.4  million or 21.4% of total  revenues,  in fiscal  2002.  The
primary factors that contributed to the increase of  approximately  $8.3 million
in operating expenses for the fiscal year 2003 are:

      o     increased  advertising expenses of $2.7 million due to increased use
            of our  outside  advertising  agency  to  oversee  more  advertising
            projects for us, the production of a television commercial,  as well
            as cooperative  advertising with customers,  which is variable based
            on the level of sales ;

      o     the increase in  depreciation in the ======== amount of $240,000 due
            to the addition of molds for new product  additions  for fiscal year
            2003;

      o     compensation  expense  in  the  amount  of  1.2  million  due to the
            addition of key personnel in Florida, at our California facility and
            at International SMC, which include the executive  vice-president of
            sales, sales administration,  music licensing coordinator, and music
            production  personnel,  as well as  warehouse  employees  and repair
            personnel;

      o     increased freight and handling charges to customers in the amount of
            $870,000;

      o     expansion of the California warehouse and its associated expenses in
            the amount of $874,000;

      o     expansion  of   International   SMC's  operations  and  its  related
            expenses, in the amount of $581,000; and

      o     increases in product  development fees for the development of future
            product in the amount of $571,000.


      Other increases in operating expenses were to selling expenses,  which are
considered variable. These expenses are based directly on the level of sales and
include royalty expenses and  commissions.  We also incurred $79,000 of expenses
for catalogue expenses and show expenses. These expenses are not variable and do
not  change  based on the  level of sales.  Show  expenses  are  costs  that are
associated with the Consumer  Electronics Show and Toy Fair, such as promotional
materials, show space and mock up samples.


                                       29




      Our advertising  expense  increased $2.7 million for the fiscal year ended
March 31, 2003 as compared to fiscal 2002.  Advertising  expense consists of two
components:   co-operative   advertising   and   direct   advertising   expense.
Co-operative advertising is paid directly to the customer and the allowances are
based on the amount of sales.  The customer  provides  copies of  advertising on
which these funds are spent, but has complete  discretion as to the use of these
funds.  As  we  believe  that  there  is a  separate  and  identifiable  benefit
associated  with the co- operative  advertising,  such amounts are recorded as a
component of operating expenses. Co-operative advertising expenses accounted for
$2.3  million of the  increase  in  advertising  expenses.  In fiscal  2002,  we
embarked on our first television advertising and continued with the use of print
advertising,  radio spots,  sponsorships,  promotions  and other media.  This is
considered direct  advertising,  whereby we actually contract for advertising of
the product. The increased costs for our advertising firm were $334,024 over the
prior year.  The expense for direct  advertising is at our discretion and is not
variable  based  on the  level  of  sales  attained.  Both  of  these  types  of
advertising are direct expenses of the Company.


DEPRECIATION AND AMORTIZATION

      Our depreciation  and  amortization  expenses were $622,298 for the fiscal
year ended March 31,  2003 as  compared  to  $394,456  for the fiscal year ended
March 31, 2002. The increase in depreciation  and  amortization  expenses can be
attributed  to the  Company's  acquisition  of new  molds  and  tooling  for our
expanded  product  line,  as well as additional  costs for  additional  computer
equipment and furniture for additional personnel.


OTHER EXPENSES

      Net other  expenses were $200,000 for the fiscal year ended March 31, 2003
as compared  with net other  expenses of $50,821 for the fiscal year ended March
31, 2002. Our interest expense  increased during the fiscal year ended March 31,
2003  compared  to the  same  period  of the  prior  year  primarily  due to our
increased  borrowings under our credit facility with LaSalle during this period.
Prior to August 2002, we had cash reserves to fund  operations  and did not need
to borrow under our revolving credit facility. However, in August 2002, we began
borrowing our credit facility with LaSalle.  Our interest income  decreased from
$16,934  during the fiscal year 2002 to $11,943  during the fiscal year 2003 due
to our interest  earning's  cash balance is lower than previous  year. We expect
interest  expense to  increase  in fiscal 2004 as compared to prior years due to
the credit facility accruing  interest at a higher rate,  effective as of August
19, 2003 when we entered into the Fourteenth  Amendment to our credit  facility.
As of December 31, 2003, our credit facility  accrued interest at 6.5%, which is
prime plus 2.5%, our former default rate.  Since interest is calculated based on
the  average  monthly  balance of the  credit  facility,  we can not  reasonably
estimate the degree to which this year's  expense will exceed last years.  We do
know, however,  that the interest spread is 1.75% higher than in the same period
last year.


INCOME TAX EXPENSE

      Our tax  expense is based on an  aggregation  of the taxes on  earnings of
International SMC and our domestic operations. Income tax rates in Hong Kong are
approximately  16%, while the statutory  income tax rate in the U.S. is 34%. Our
effective  tax rate in fiscal 2003 was 14% as  compared  to 23% in fiscal  2002.
This decrease in the effective tax rate is a result of our company  generating a
pretax loss in the United States in fiscal 2003,  resulting in a tax benefit, as
compared  to pretax  income in the U.S.  in fiscal  2002.  Our future  effective
income tax rate will fluctuate  based on the level of earnings of  International
SMC and our domestic operations.



                                       30



NET INCOME


      As a result of the foregoing, our net income was $1,217,812 for the fiscal
year ended March 31, 2003 compared to net income of $6,289,065 for fiscal 2002.

LIQUIDITY AND CAPITAL RESOURCES


      At June 30, 2004, we had cash on hand of $313,574 and a bank  overdraft of
$55,504 compared to cash on hand of $356,342 and a bank overdraft of $ 62,282 at
March  31,  2004.  Our  current   liabilities   decreased  to  $13,937,515  from
$15,200,581 as of March 31, 2004. We had a working capital deficit of $2,670,548
as of June 30, 2004.

      As of June 30, 2004, our current  liabilities  consist of accounts payable
of $3.9 million,  accrued expenses of $2.8 million,  customer credits on account
of $1.8 million,  a bank overdraft of $55,504,  subordinated debt of $1 million,
convertible  debenture of $1.8  million,  related party notes payable of $40,000
and an income tax payable of $2.6 million.  Our most significant account payable
is a $2.4 million  obligation to a factory in China.  We have agreed to a verbal
payment plan with the factory, which provides that we will begin making payments
in September  2004. The payments will continue  through the year-end March 2005.
We are current on approximately 22% of our accounts payable.

      As of June 30,  2004,  we did not have any  advances  outstanding  under a
factoring agreement with Milberg; however, we were in violation of the covenants
relating to working  capital and tangible net worth. We terminated our factoring
agreement with Milberg Factors, effective as of July 14, 2004. We paid a $25,000
fee to  terminate  this  agreement  prior to the  scheduled  expiration  date of
February 9, 2006. Milberg has agreed to release its security interest in all our
assets and accounts receivable.  We accrued the $25,000 fee as legal expense for
the quarter  ended June 30,  2004,  which is  included  as selling,  general and
administrative  expenses in the accompanying  statements of operation.

      We are actively seeking financing from other sources to fund operations.

      Our Hong Kong subsidiary, International SMC, has credit facilities at Hong
Kong Shanghai Bank and Fortis Bank. The primary  purpose of these  facilities is
to  provide  International  SMC with  access to letters of credit so that it can
purchase  inventory  for direct  shipment  of goods  into the United  States and
international  markets.  These  facilities are secured by a corporate  guarantee
from the U.S. parent company and restricted cash on deposit with the lender. The
maximum  credit under the  facilities is $2.0  million.  The balance at June 30,
2004 and March 31, 2004 was $55,505 and $62,282, respectively. The interest rate
is  approximately  4% per annum.  As of June 30, 2004 there was no  availability
under these facilities.

      As of June 30,  2004,  our cash on hand is limited.  Our  average  monthly
operating  costs are  approximately  $600,000  and we  expect  that we will need
approximately  $1.8  million for  working  capital  during the next  three-month
period between October and December.  Our primary  expenses are normal operating
costs including salaries, payments under the severance agreements for two of our
former executives, lease payments for our warehouse space in Compton, California
and other operating costs.

      On June 16, 2004, an executive and beneficial owner of the Singing Machine
advanced us a short-term  loan of $40,000,  to be used to meet  working  capital
obligations.  The loan is  non-interest  bearing  and was  repaid on August  30,
2004.



                                       31



      On July 14, 2004, a director,  Jay Bauer, advanced us a short-term loan of
$200,000,  to be  used to meet  working  capital  obligations.  The  loan  bears
interest at 8.75% per annum. The loan was repaid on August 26.

      We currently  expect to order  between $8 and $12 million of new inventory
for  domestic  stock  for the year.  During  fiscal  2005,  we will  attempt  to
liquidate the excess  inventory  from fiscal 2004. We believe this  inventory is
marketable  and saleable;  however,  there can be no assurances  that we will be
able to liquidate this inventory during our upcoming fiscal year.

      Cash flows used in operating activities were $67,066 for the quarter ended
June 30, 2004. Cash used in operating  activities primarily related to decreases
in accounts  payable,  accrued  expense and customer  credits on account of $1.7
million,  which was offset by cash flows  provided  by  collection  of  accounts
receivable.

      Cash used in investing  activities for the quarter ended June 30, 2004 was
$19,240.  Cash used in investing  activities resulted from the purchase of fixed
assets in the amount of $19,240.  The purchase of fixed  assets  consists of the
tooling and molds required for production of new machines for this fiscal year.

      Cash flows provided by financing  activities  were $33,223 for the quarter
ended June 30, 2004.  This cash inflow was primarily  from a loan from a related
party.

      During the  three-month  period between October and December 2004, we plan
on financing our working capital needs from

      o     Collection of accounts receivable;

      o     Sales of existing inventory;

      o     Continued support from factories in China in financing our purchases
            of karaoke machines for fiscal 2005; and

      o     Utilizing credit  facilities that are available to International SMC
            to finance all direct shipments.

      o     We are also trying to secure a new  factoring  agreement  so that we
            can sell our  accounts  receivable  to the  factor  to  finance  our
            working  capital needs.  There can be no assurances  that we will be
            able to obtain a new factoring agreement.

      Our sources of cash for working  capital in the longer term, the six-month
period between  September and March 2004, are the same as our sources during the
short term.  We have  received a tax refund of $1.1  million on August 24, 2004,
which has been used to pay the loan from the related parties and the vendors. If
we need additional  financing,  we intend to approach other financing  companies
for financing.  If we need to obtain additional  financing and fail to do so, it
may  have a  material  adverse  effect  on our  ability  to meet  our  financial
obligations and to continue our operations.

      During  fiscal  2005,  we will  strive  to keep our  operating  costs at a
minimum.  In order to reduce the need to maintain inventory in our warehouses in
California and Florida,  we intend to generate a larger share of our total sales
through  sales  directly  from   International   SMC.  Sales   originating  from
International  SMC are shipped directly to our customers from the ports in China
and are primarily backed by customer letters of credit. Our customers take title
to the merchandise at their consolidators in China and are responsible for their
shipment,  duty, clearance and freight charges to their locations.  We will also
assist our customers in the forecasting  and management of their  inventories of
our product to reduce the amount of required warehouse inventory.



                                       32




      We are also  planning  to  finance a  significant  amount  of our  working
capital needs with customer issued letters of credit,  using International SMC's
credit  facility  with Hong Kong Bank and relying on  financing  from one of our
factories in China.  We anticipate  that total  purchases of  approximately  $28
million that will be financed by the above methods. We currently expect to order
between  approximately  $8 and  $12  million  in new  inventory,  which  will be
financed by using  International  SMC's  credit  facility and  financing  from a
Chinese factory.

      Customer  orders can be  cancelled  at any time prior to  delivery  and we
cannot assure you that our customers will complete these purchases. In the event
that we do not sell sufficient products in our second and third quarter, we have
considered  other sources of  financing,  such as trying to secure an additional
credit  facility,  private  offerings  and/or a venture capital  investment.  We
expect that our profit margin for sales of our karaoke products will continue to
be under price  pressure,  because of the sale of older  models.  During  fiscal
2005,  we plan on  introducing  three new karaoke  machines,  which will command
higher  prices and a higher  profit  margin.  We also will  continue  to cut its
operating expenses.

      We entered into a factoring  agreement with Milberg Factors,  effective as
of February 9, 2004.  Pursuant to the  agreement,  Milberg,  at its  discretion,
would  advance us the lesser of 80% of our accounts  receivable or $3.5 million.
To secure these  advances,  Milberg  received a security  interest in all of our
accounts  receivable and inventory  located in the United States and a pledge of
66 2/3%  of  the  stock  in   International  SMC  (HK)  Ltd.,  our  wholly-owned
subsidiary.  This agreement was effective for an initial term of two years, with
successive automatic renewals unless either party gave notice of termination.

      We borrowed  approximately  $250,000 under the factoring  agreement in the
fourth quarter of fiscal 2004 and repaid all  outstanding  amounts.  As of March
31,  2004,  we did  not  have  any  advances  outstanding  under  the  factoring
agreement;  however,  we were in violation of the covenants  relating to working
capital and tangible net worth.  We  terminated  our  factoring  agreement  with
Milberg  Factors,  effective  as of July  14,  2004.  We paid a  $25,000  fee to
terminate this agreement  prior to the scheduled  expiration date of February 9,
2006.  Milberg has agreed to release its security interest in all our assets and
accounts receivable.

      We  have  reached  a  factoring  agreement  in  principal  with  Crestmark
Financing in August 2004.  The  agreement  allows us to receive up to 70% of our
eligible  account  receivables by pledging  these  accounts as  collateral.  The
maximum  amount we may  receive is  $2,500,00.  The account  receivable  is with
recourse. The interest rate on the advance is 2% plus prime rate currently 6.5%.
The maintenance fee is 1% of the invoice face value, which will be posted to the
account when the cash is collected. The minimum fee per month is $9000.

      Our  Hong  Kong  subsidiary,  International  SMC,  has  access  to  credit
facilities at Hong Kong Shanghai  Bank and Fortis Bank.  The primary  purpose of
the facilities is to provide  International SMC with access to letters of credit
so that it can purchase  inventory for direct  shipment of goods into the United
States and  international  markets.  The  facilities  are secured by a corporate
guarantee from our U.S.  parent company and restricted  cash on deposit with the
lender.  The maximum available credit under the facilities is $2.0 million.  The
balance at March 31, 2004 and 2003 was $62,282 and $316,646,  respectively.  The
interest rate is  approximately  4% per annum. As of March 31, 2004 there was no
availability under these facilities.

      As of September 27, 2004, our cash on hand is limited. Our average monthly
operating  costs are  approximately  $600,000  and we  expect  that we will need
approximately  $1.8  million  for  working  capital  during the next three month
period between October and December.  Our primary  expenses are normal operating
costs including salaries, payments under the severance agreements for two of our
former executives, lease payments for our warehouse space in Compton, California
and other operating costs.  For more  information  about how we will finance our
working capital requirements,  see "Working Capital Requirement during the Short
and Long Term" on page 32.

      Our commitments for debt and other contractual arrangements are summarized
as follows:



                                                                          YEARS ENDING MARCH 31
                                      -------------------------------------------------------------------------------------------
                                         Total           2005             2006            2007           2008          2009
                                      -------------  --------------   --------------   ------------   ------------  -------------
                                                                                                  
Merchandise License Guarantee         $     525,000  $      375,000   $      150,000              -              -              -
Property Leases                       $   2,657,506  $      838,792   $      579,851   $    495,545   $    371,659  $     371,659
Equipment Leases                      $     120,263  $       71,746   $       19,502   $      7,969   $     13,044  $       8,002
Subordinated Debt-Related Parties     $   1,000,000               -   $    1,000,000              -              -              -
Convertible Debentures                $   4,000,000  $    4,000,000                -              -              -              -




                                       33




      Each of the contractual  agreements (except the equipment leases) provides
that all amounts due under that agreement can be accelerated if we default under
the terms of the agreement. For example, if we fail to make a minimum guaranteed
royalty  payment that is required  under a  Merchandise  License  Agreement on a
timely  basis,  the  licensor  can declare us in default  and  require  that all
amounts due under the  Merchandise  License  Agreement are  immediately  due and
payable.

      Merchandise  license  guarantee  reflects amounts that we are obligated to
pay as guaranteed  royalties  under our various  license  agreements.  In fiscal
2005, we have guaranteed  minimum royalty payments under our license  agreements
with Care Bears, MTV, Nickelodeon and Motown (Universal Music).

      Property  leases  represents  leases  for office  and  warehouse  space in
California,  Florida  and Hong  Kong.  Equipment  leases  represent  leases  for
forklifts and copy machines.

      On  September  8,  2003,  we  issued  an  aggregate  of  $4,000,000  of 8%
convertible  debentures in a private offering to six accredited  investors.  The
debentures  initially are convertible  into 1,038,962 shares of our common stock
at $3.85 per share, subject to adjustment in certain situations.  The conversion
price has been reset to $1.41 on July 30,  2004  pursuant  to the  antidilutions
provisions  and the  debentures are now  convertible  into  2,836,879  shares of
common  stock.  It may have  significant  impact  on the  Company's  results  of
operaton. We also issued an aggregate of 457,143 warrants to the investors.  The
exercise  price of the warrants is $4.025 per share and the  warrants  expire on
September 7, 2006.  We have an obligation to register the shares of common stock
underlying the debentures and warrants.

      On February 9, 2004 we amended our  convertible  debenture  agreements  to
increase  the  interest  rate to 8.5%  and to  grant  warrants  to  purchase  an
aggregate  of 30,000  shares of our common stock to the  debenture  holders on a
pro-rata basis. These concessions are in consideration of the debenture holder's
agreements to (i) enter into new subordination  agreements with Milberg, (ii) to
waive all liquidated damages due under the transaction documents through July 1,
2004 and  (iii)  to  extend  the  effective  date of the  Form S-1  registration
statement  until July 1, 2004.  The new warrants have an exercise price equal to
$1.52 per share and the fair value of these  warrants was estimated by using the
Black-Scholes Option-Pricing Model and totaled $30,981. This amount was expensed
as a component of selling, general and administrative expenses.  Pursuant to the
convertible  debenture  agreements,  we were  required to register the shares of
common stock  underlying the debentures and detachable  stock purchase  warrants
issued in connection with the debentures.  The registration of the common shares
was required to be effective by July 1, 2004.

      Because we did not have the registration  statement  declared effective by
July  14,  2004,  we are in  technical  default  of  the  convertible  debenture
agreements. As such, we are accruing liquidated damages in the amount of $80,000
per month.  Additionally,  the convertible debenture holders could declare us in
default of the convertible  debentures and accelerate all payments due under the
convertible  debentures,  which is the  principal  amount of $4 million plus any
liquidated damages and other fees that are assessed.  We are working to cure our
event of default  by filing  the  registration  statement  as soon as  possible.
Additionally,  we are trying to enter into another  amendment of the convertible
debentures and  transaction  documents with the  convertible  debenture  holders
which would extend the filing date for the registration  statement and eliminate
all liquidated damages. There can be no assurances that we will be able to enter
into an amendment of the convertible debenture agreements.


EXCHANGE RATES


      We  sell  all of our  products  in  U.S.  dollars  and  pay for all of our
manufacturing  costs in either U.S. or Hong Kong dollars.  Operating expenses of
the Hong Kong office are paid in Hong Kong  dollars.  The  exchange  rate of the
Hong Kong dollar to the U.S.  dollar has been fixed by the Hong Kong  government
since 1983 at HK$7.80 to U.S.  $1.00 and,  accordingly,  has not  represented  a
currency  exchange  risk to the  U.S.  dollar.  We  cannot  assure  you that the
exchange rate between the United States and Hong Kong  currencies  will continue
to be fixed or that exchange rate  fluctuations will not have a material adverse
effect on our business, financial condition or results of operations.



                                       34



SEASONAL AND QUARTERLY RESULTS


      Historically,  our  operations  have been  seasonal,  with the highest net
sales  occurring in our fiscal second and third quarters  (reflecting  increased
orders for equipment and music merchandise  during the Christmas selling months)
and to a lesser extent the first and fourth  quarters of the fiscal year.  Sales
in our fiscal second and third quarter,  combined,  accounted for  approximately
86% of net sales in fiscal 2004 and 2003, and 81% of net sales in fiscal 2002.

      Our results of operations  may also fluctuate from quarter to quarter as a
result of the amount and timing of orders  placed and shipped to  customers,  as
well as other factors.  The  fulfillment  of orders can therefore  significantly
affect results of operations on a quarter-to-quarter basis.


INFLATION


      Inflation  has not had a significant  impact on the Company's  operations.
The Company has  historically  passed any price  increases  on to its  customers
since  prices  charged  by the  Company  are  generally  not fixed by long- term
contracts.


CRITICAL ACCOUNTING POLICIES


      We prepared our  consolidated  financial  statements  in  accordance  with
accounting  principles  generally  accepted in the United States of America.  As
such,   management  is  required  to  make  certain  estimates,   judgments  and
assumptions that it believes are reasonable based on the information  available.
These  estimates  and  assumptions  affect  the  reported  amounts of assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and  expenses for the periods  presented.  The  significant  accounting
policies  which  management  believes  are the  most  critical  to aid in  fully
understanding  and evaluating our reported  financial  results included accounts
receivable - allowance for doubtful  accounts,  reserves on inventory,  deferred
tax assets and our Hong Kong income tax exemption.

      Collectibility Of Accounts Receivable. The Singing Machine's allowance for
doubtful accounts is based on management's  estimates of the creditworthiness of
its customers,  current economic conditions and historical information,  and, in
the opinion of management,  is believed to be an amount sufficient to respond to
normal  business  conditions.  Management  sets 100%  reserves for  customers in
bankruptcy  and other  reserves  based upon  historical  collection  experience.
Should  business  conditions  deteriorate or any major  customer  default on its
obligations  to  the  Company,  this  allowance  may  need  to be  significantly
increased, which would have a negative impact on operations.

      Inventory.  The  Singing  Machine  reduces  inventory  on  hand to its net
realizable  value  based on the  expected  on an item by item  basis  when it is
apparent that the expected realizable value of an inventory item falls below its
original  cost.  A  charge  to cost of sales  results  when  the  estimated  net
realizable  value of specific  inventory  items declines below cost.  Management
regularly  reviews the Company's  investment in inventories for such declines in
value.

      Income Taxes.  Significant  management  judgment is required in developing
our  provision  for income taxes,  including  the  determination  of foreign tax
liabilities,  deferred tax assets and liabilities  and any valuation  allowances
that might be required against the deferred tax assets. Management evaluates its
ability to realize its deferred tax assets on a quarterly  basis and adjusts its
valuation  allowance  when it believes  that it is more likely than not that the
asset  will not be  realized.  At  December  31,  2003 and  March 31,  2004,  we
concluded that a valuation  allowance was needed against all of our deferred tax
assets,  as it was not more  likely  than not that the  deferred  taxes would be
realized.  At March 31, 2004 and 2003, we had gross  deferred tax assets of $8.2
million  and $1.9  million,  against  which  we  recorded  valuation  allowances
totaling $8.2 million and $0, respectively.

      For the fiscal year ended March 31, 2004,  we recorded a tax  provision of
$758,505.  This occurred because the valuation allowance established against our
deferred  tax assets  exceeded the amount of the benefit  created from  carrying
back a portion of the current year's  losses.  The carry-back of the losses from
the current year resulted in an income tax receivable of $1.1 million,  which is
included in refundable tax in the accompanying  balance sheets. We have received
the tax fund of $1.1 million on August 24, 2004,  which has been used to pay the
related  parties'  loan and the vendors.  we have now  exhausted  our ability to
carry back any further  losses and therefore  will only be able to recognize tax
benefits to the extent that it has future taxable income.



                                       35




      Our  subsidiary  has applied for an  exemption of income tax in Hong Kong.
Therefore,  no taxes have been expensed or provided for at the subsidiary level.
Although no decision has been reached by the governing  body, the parent company
has reached the decision to provide for the possibility that the exemption could
be denied and accordingly has recorded a provision for Hong Kong taxes in fiscal
2003 and 2002.  There was no provision for Hong Kong income taxes in fiscal 2004
due to the  subsidiary's net operating loss for the year. Hong Kong income taxes
payable  totaled  $2.4 million at March 31, 2004 and 2003 and is included in the
accompanying balance sheets as income taxes payable.

      We effectively  repatriated  approximately $2.0 million,  $5.6 million and
$5.7  from  its  foreign  operations  in  2004,  2003  and  2002,  respectively.
Accordingly,  these  earnings  were  taxed  as a deemed  dividend  based on U.S.
statutory  rates. We have no remaining  undistributed  earnings of the Company's
foreign subsidiary.

      We operate within multiple taxing  jurisdictions  and are subject to audit
in those jurisdictions.  Because of the complex issues involved,  any claims can
require  an  extended  period to  resolve.  In  management's  opinion,  adequate
provisions for income taxes have been made.

      Other  Estimates.  We makes  other  estimates  in the  ordinary  course of
business  relating  to sales  returns and  allowances,  warranty  reserves,  and
reserves  for  promotional  incentives.  Historically,  past  changes  to  these
estimates have not had a material  impact on our financial  condition.  However,
circumstances could change which may alter future expectations.

      Set  forth  below  and  elsewhere  in  this  Prospectus  and in the  other
documents  we file with the SEC are risks and  uncertainties  that  could  cause
actual results to differ materially from the results contemplated by the forward
looking statements contained in this Annual Report.


                  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                     ON ACCOUNTING AND FINANCIAL DISCLOSURE


CHANGE OF ACCOUNTANTS IN MARCH 2003

      On March 24,  2003,  we  dismissed  Salberg & Company,  P.A.  ("Salberg  &
Company"), as our independent certified public accountant. On March 27, 2003, we
engaged Grant Thornton,  LLP ("Grant Thornton"),  as our independent  registered
public  accounting firm. Our decision to change  accountants was approved by our
Audit Committee on March 24, 2003.


      The report of Salberg & Company on our consolidated  financial  statements
for fiscal 2002, fiscal 2001 did not contain an adverse opinion or disclaimer of
opinion and was not  qualified  or modified  as to  uncertainty,  audit scope or
accounting principles. Furthermore, Salberg & Company did not advise us that:

      1)    internal  controls   necessary  to  develop  reliable   consolidated
            financial statements did not exist, or

      2)    information  had come to the  attention  of Salberg & Company  which
            made in unwilling to rely upon management's  representations or made
            it  unwilling  to be  associated  with  the  consolidated  financial
            statements prepared by management, or

      3)    the  scope  of  the  audit  should  be  expanded  significantly,  or
            information  had come to the  attention of Salberg & Company that it
            has concluded  will, or if further  investigated  might,  materially
            impact the  fairness or  reliability  of a  previously  issued audit
            report or the underlying  consolidated financial statements,  or the
            consolidated  financial  statements  issued or to be issued covering
            the  fiscal  periods   subsequent  to  March  31,  2002   (including
            information that may prevent it from rendering an unqualified  audit
            report  on  those  consolidated  financial  statements)  or  made in
            unwilling  to  rely  on  management's   representations   or  to  be
            associated with the consolidated  financial  statements  prepared by
            management or,

      4)    information  has come to the  attention  of Salber & Company that it
            has concluded  will, or if further  investigated  might,  materially
            impact the  fairness or  reliability  of a  previously  issued audit
            report or the underlying  consolidated  financial  statements or the
            consolidated  financial  statements  issued or to be issued covering
            the fiscal  periods  subsequent  to March 31, 2002 through March 28,
            2003,  the date of the Form  8-K  filing  reporting  our  change  in
            accountants,  that  had not been  resolved  to the  satisfaction  of
            Salberg & Company or which  would have  prevented  Salberg & Company
            from  rendering an  unqualified  audit  report on such  consolidated
            financial statements.



                                       36



      During our two most recent fiscal years and all subsequent interim periods
through March 24, 2003,  there were no  disagreements  with Salberg & Company on
any  matters  of  accounting   principles  or  practices,   financial  statement
disclosure  or  auditing  scope or  procedure,  which,  if not  resolved  to the
satisfaction  of Salberg & Company would have caused it to make reference to the
subject  matter of the  disagreements  in  connection  with its reports on these
financial statements for those periods.

      We did not  consult  with Grant  Thornton  regarding  the  application  of
accounting principles to a specific  transaction,  either completed or proposed,
or the type of audit opinion that might be rendered on our financial statements,
and no written or oral advice was provided by Grant  Thornton  that was a factor
considered  by us in  reaching  a decision  as to the  accounting,  auditing  or
financial reporting issues.

RESTATEMENT


      In July 2003, we revised our position on the taxation of the income of our
Hong Kong subsidiary by the United States and Hong Kong tax  authorities,  which
was contained in our audited financial  statements for fiscal 2002. We discussed
these  issues  with  Salberg  & Company  and it agreed to opine on the  restated
financial statements. See the "Restatement of Financial Statements" section.



                                    BUSINESS



OVERVIEW

      We are engaged in the  development,  distribution,  marketing  and sale of
consumer  karaoke audio  equipment,  accessories  and music. We contract for the
manufacture of all electronic equipment products with factories located in Asia.
We also produce and market karaoke music,  including compact disks plus graphics
("CDG's"),  and audiocassette tapes containing music and lyrics of popular songs
for use with karaoke  recording  equipment.  All of our  recordings  include two
versions of each song;  one track  offers  music and vocals for practice and the
other track is instrumental  only for performance by the participant.  Virtually
all of the  cassettes  sold by us are  accompanied  by printed  lyrics,  and our
karaoke CDG's contain lyrics,  which appear on the video screen. We contract for
the reproduction of music recordings with independent studios.

      We were  incorporated  in  California  in  1982.  We  originally  sold our
products exclusively to professional and semi-professional  singers. In 1988, we
began  marketing  karaoke  equipment for home use. In May 1994, we merged into a
wholly owned subsidiary incorporated in Delaware with the same name. As a result
of that merger,  the Delaware  Corporation  became the successor to the business
and operations of the California  Corporation  and retained the name The Singing
Machine Company,  Inc. In July 1994, we formed a wholly owned subsidiary in Hong
Kong, now known as  International  SMC (HK) Ltd.  ("International  SMC" or "Hong
Kong subsidiary"), to coordinate our production and finance in Asia.

      In November 1994, we closed an initial public offering of 2,070,000 shares
of our common stock and 2,070,000 warrants.  In April 1997, we filed a voluntary
petition for relief under Chapter 11 of the U.S.  Bankruptcy  Code. On March 17,
1998, our plan of reorganization  was approved by the U.S.  Bankruptcy Court. On
June 10, 1998, our plan of reorganization had been fully implemented. Our common
stock currently trades on the American Stock Exchange under the symbol "SMD." We
were listed on the AMEX on March 8, 2001.  Our principal  executive  offices are
located in Coconut Creek, Florida.



                                       37



PRODUCT LINES


      We  currently  have a  product  line of 40  different  models  of  karaoke
machines plus seven accessories such as microphones, incorporating such features
as CD plus  graphics  player,  sound  enhancement,  echo,  tape  record/playback
features,  and  multiple  inputs and  outputs  for  connection  to compact  disc
players,  video  cassette  recorders,  and home  theater  systems.  Ten of these
karaoke  machines  are models  that we plan on  discontinuing  after we sell our
excess inventory in fiscal 2005. Our machines sell at retail prices ranging from
$30 for basic units to $300 for semi-professional  units. We currently offer our
music in two formats - multiplex cassettes and CD+G's with retail prices ranging
from $6.99 to $19.99. We currently have a song library of over 3,500 recordings,
which we license from publishers.  Our library of master  recordings  covers the
entire range of musical tastes including popular hits,  golden oldies,  country,
rock and roll,  Christian,  Latin music and rap. We even have backing tracks for
opera and certain foreign language recordings.


MARKETING, SALES AND DISTRIBUTION


      Our karaoke machines and music are sold nationally and  internationally to
a broad spectrum of customers, primarily through mass merchandisers,  department
stores,  direct mail catalogs and showrooms,  music and record stores,  national
chains,  specialty stores, and warehouse clubs. Our karaoke machines and karaoke
music are currently sold in such stores as Best Buy,  Circuit City,  Costco,  JC
Penney, Kohl's, Radio Shack, and Sam's Club.

      In fiscal 2004, approximately 61% of our sales were domestic sales and 39%
were international  sales.  Domestic sales are sales that are made in the United
States and  international  sales are sales  that are made  outside of the United
States. Our domestic sales are primarily made by our in-house sales team and our
independent sales  representatives.  Our independent sales  representatives  are
paid a commission based upon sales in their respective  territories.  We utilize
some of our outside independent sales representatives to help us provide service
to  our  mass  merchandisers  and  other  retailers.  The  sales  representative
agreements are generally one (1) year agreements,  which  automatically renew on
an annual basis,  unless  terminated by either party on 30 days' notice. At June
30,  2004 we worked  with 16  independent  sales  representatives  in the United
States.  Our  international  sales  are  primarily  made by our  in-house  sales
representatives and our eight independent distributors.

      We also market our products at various  national and  international  trade
shows each year. We regularly  attend the following trade shows and conventions:
the Consumer  Electronics  Show each January in Las Vegas; the American Toy Fair
each  February in New York and the Hong Kong  Electronics  Show each  October in
Hong Kong.

      Our licensing  agreements  with MTV  Networks,  Inc., a division of Viacom
International,  Inc., Hard Rock Academy, Inc. and Universal Music Entertainment,
Inc. have also helped us to expand our product name.

LICENSE AGREEMENTS

      We entered into our licensing agreement with MTV in November 2000 and have
amended the agreement five times since that date. Our license covers the sale of
MTV products in the United States, Canada and Australia. During fiscal 2004, our
line consisted of nine MTV branded machines and a wide assortment of MTV branded
music. Our license  agreement as amended with MTV,  currently  expires on August
31,  2004,  subject  to MTV's  option,  at its sole  discretion,  to extend  the
agreement for an additional  four month period.  The license  period  contains a
minimum  guaranteed  royalty  payment of $100,000,  which is recoupable  against
sales throughout the calendar year, unless the license agreement is cancelled.

      We entered into our licensing agreement with Hard Rock Academy, a division
of Hard Rock Cafe in December 2001. This license  agreement allows us to produce
and  market  a line  of  karaoke  machines  and  complimentary  music  that  are
co-branded  with the Singing  Machine and Hard Rock Academy name.  The first co-
branded  machine was  produced  during the fourth  quarter of fiscal  2003.  The
agreement  originally  contained a minimum  guaranteed  royalty payment,  but in
September  2003  Hard Rock  agreed to  release  us from our  minimum  guaranteed
payment  obligations  during the remaining term of the license  agreement.  This
agreement  expires on  December  31,  2005 and does not  contain  any  automatic
renewal provisions.

      In February  2003,  we entered into a multi-year  license  agreement  with
Universal Music  Entertainment  to market a line of Motown Karaoke  machines and
music.  This agreement and its subsidiary  agreement signed in March 2003, allow
us to be the first to use  original  artist  recordings  for our CD+G  formatted
karaoke music. Over the term of the license agreement,  we are obligated to make
guaranteed  minimum  royalty  payments in the amount of $300,000.  The Universal
Music  Entertainment  license expires on March 31, 2006 and does not contain any
automatic renewal provisions.

      We entered into a license  agreement  with Care Bears in  September  2003.
Under this  agreement,  we are  marketing a line of Care Bears  branded  karaoke
machines  and music.  Over the term of the  license,  we are  obligated  to make
guaranteed  minimum  royalty  payments in the amount of  $200,000.  This license
expires  on  January  1,  2006  and  does  not  contain  any  automatic  renewal
provisions.


                                       38




      We entered into a license agreement with Nickelodeon,  Inc., a division of
Viacom International,  Inc. in December 2002. Under this agreement,  we licensed
Nickelodeon  branded machines and a wide assortment of music.  This license will
expire on December 31, 2004 and will not be renewed.

      We  distribute  all of  our  licensed  products  through  our  established
distribution  channels,  including Best Buy,  Circuit City,  Costco,  JC Penney,
Kohl's,  Radio Shack and Sam's Club. Our distribution  network also includes the
online versions of these retail customers.

      The  following  table sets forth the  percentage  of total sales that have
been  generated  under the MTV License,  our  Nickelodeon  License and our other
licenses (Care Bears, Hard Rock Academy and Universal Music).


                                           FOR THE FISCAL YEAR ENDED
                                                   DECEMBER 31,
                                          -----------------------------
                                               2004           2003
                                          -------------   -------------
MTV                                                11.8%           32.3%
Nickelodeon                                         5.5%              0%
Other Licenses                                      3.9%              0%
                                          -------------   -------------
Total Licensed Sales                               21.2%           32.3%
                                          =============   =============

DISTRIBUTORSHIP AGREEMENTS

      In November  2001, we signed an  international  distributorship  agreement
with Arbiter Group,  PLC  ("Arbiter").  Arbiter is the exclusive  distributor of
Singing Machine(R) karaoke machines and music products in the United Kingdom and
a  non-exclusive  distributor  in all other  European  countries.  The agreement
terminates on December 31, 2004, subject to an automatic renewal  provision.  If
either  party does not give  notice on or before  December 1 of year  during the
term of the agreement,  the agreement will  automatically be renewed for another
year on the same terms.

      In March 2003, we signed an international  distributorship  agreement with
Top-Toy  (Hong  Kong)  Ltd.  Top- Toy is the  exclusive  distributor  of Singing
Machine(R)  karaoke  machines  and music  products in Denmark,  Norway,  Sweden,
Iceland and Faeroe Islands. The agreement is for three years, from April 1, 2003
through March 31, 2006. The agreement  contains an automatic  renewal  provision
whereby if either party does not give notice at least three months  before March
31, 2006,  the agreement will  automatically  be renewed for another year on the
same terms.

      We also have verbal agreements with six other independent distributors who
sell our products throughout Europe


SALES


      As a percentage of total  revenues,  our net sales in the aggregate to our
five largest  customers  during the fiscal years ended March 31, 2004, 2003, and
2002, respectively, were approximately 53%, 67% and 87%, respectively. In fiscal
2004, three major customers accounted for 20%, 12% and 10% of our net revenues.

      In fiscal 2004,  Arbiter,  Giochi and Best Buy accounted for more than 10%
of our net  revenues.  Arbiter and Giochi are  independent  distributors  of our
products.  In fiscal 2003 and 2002, Best Buy and Toys "R" Us Inc. each accounted
for more than 10% of our  revenues.  In fiscal  2003  Target and in fiscal  2002
Costco  also  accounted  for more  than 10% of our  revenues.  Although  we have
long-established  relationships  with  all of  our  customers,  we do  not  have
contractual  arrangements  with any of them. A decrease in business  from any of
our major  customers  could have a  material  adverse  effect on our  results of
operations and financial condition.



                                       39





      During the last three years,  our revenues  from foreign  operations  have
increased. Sales by customer geographic regions were as follows:

                                 FOR THE FISCAL YEAR ENDED MARCH 31,
                           --------------------------------------------
                               2004            2003           2002
                           ------------   -------------   -------------
NORTH AMERICA              $ 43,044,496   $  77,696,780   $  62,381,366
LATIN AMERICA                   753,399       1,366,496          45,073
EUROPE                       25,783,789      15,714,846              --
ASIA/AUSTRALIA                  959,444         835,644          49,314
                           ------------   -------------   -------------
                           $ 70,541,128   $  95,613,766   $  62,475,753
                           ============   =============   =============

RETURNS

      Returns of  electronic  hardware and music  products by our  customers are
generally not permitted except in approved situations involving quality defects,
damaged goods, goods shipped in error or goods that are shipped on a consignment
basis.  Our  policy  is to give  credit  to our  customers  for the  returns  in
conjunction  with the  receipt of new  replacement  purchase  orders.  Our total
returns  represented  9.4% and 10.4% of our net  sales in fiscal  2004 and 2003,
respectively.


DISTRIBUTION


      We distribute  hardware  products to retailers and wholesale  distributors
through two methods:  shipment of products from  inventory held at our warehouse
facilities in Florida and California  (domestic sales),  and shipments  directly
through our Hong Kong subsidiary and  manufacturers  in Asia of products (direct
sales).  Domestic sales, which account for substantially all of our music sales,
are made to customers  located  throughout  the United  States from  inventories
maintained at our warehouse facilities. In the fiscal year ended March 31, 2004,
approximately  39%  of  our  sales  were  sales  from  our  domestic  warehouses
("Domestic  Sales")  and 61% were  sales  shipped  directly  from Asia  ("Direct
Sales").

      Domestic Sales. Our strategy of selling products from a domestic warehouse
enables us to provide  timely  delivery  and serve as a  "domestic  supplier  of
imported goods." We purchase karaoke machines overseas from certain factories in
China for our own account,  and warehouse  the products in leased  facilities in
Florida and California.  We are  responsible  for costs of shipping,  insurance,
customs  clearance,  duties,  storage and distribution  related to such products
and,  therefore,  warehouse sales command higher sales prices than direct sales.
We generally sell from our own inventory in less than container-sized lots.

      Direct  Sales.  We ship some  hardware  products  sold by us  directly  to
customers  from Asia  through  International  SMC,  our  subsidiary.  Sales made
through  International  SMC are completed by either  delivering  products to the
customers'  common carriers at the shipping point or by shipping the products to
the customers'  distribution  centers,  warehouses,  or stores. Direct sales are
made in larger quantities  (generally  container sized lots) to customers' world
wide,  who  pay   International   SMC  pursuant  to  their  own   international,
irrevocable, transferable letters of credit or on open account.



                                       40



MANUFACTURING AND PRODUCTION


      Our karaoke  machines are  manufactured  and  assembled  by third  parties
pursuant to design  specifications  provided by us.  Currently,  we have ongoing
relationships with six factories,  located in Guangdong Province of the People's
Republic of China,  who assemble our karaoke  machines.  During  fiscal 2005, we
expect  that  95% of our  karaoke  products  will be  produced  by one of  these
factories,  which has agreed to extend  financing to us. We are indebted to this
factory  in the  amount of $2.4  million  and have  worked  out a  payment  plan
regarding  our  outstanding  invoice.  Additionally,  this factory has agreed to
provide us with financing for fiscal year 2005. See "Management's Discussion and
Analysis of Financial  Condition -  Liquidity"  beginning on page 28. We believe
that the manufacturing capacity of our factories is adequate to meet the demands
for our products in fiscal year 2005.  However,  if our primary factory in China
were prevented from  manufacturing  and  delivering  our karaoke  products,  our
operation would be severely  disrupted while  alternative  sources of supply are
located.  See "Risk Factors - We are relying on one factory to  manufacture  and
produce  the  majority of our karaoke  machines  for fiscal  2005" on page 3. In
manufacturing  our  karaoke  related  products,  these  factories  use molds and
certain  other  tooling,  most of which  are  owned by  International  SMC.  Our
products contain electronic  components  manufactured by other companies such as
Panasonic,  Sanyo,  Toshiba,  and Sony. Our  manufacturers  purchase and install
these electronic  components in our karaoke machines and related  products.  The
finished  products  are packaged and labeled  under our  trademark,  The Singing
Machine(R).

      We have obtained  copyright  licenses from music publishers for all of the
songs in our music library.  We contract with outside studios on a work-for hire
basis to produce  recordings of these songs. After the songs have been recorded,
we author  the  CD+G's  in our in house  studio.  We use  outside  companies  to
mass-produce  the  CD+G's  and  audiocassettes,   once  the  masters  have  been
completed.

      While our  equipment  manufacturers  purchase  our  supplies  from a small
number of large  suppliers,  all of the electronic  components and raw materials
used  by us  are  available  from  several  sources  of  supply,  and  we do not
anticipate that the loss of any single supplier would have a material  long-term
adverse effect on our business,  operations, or financial condition.  Similarly,
we use a small  number of studios to record  our music  (including  our in house
production),  we do not anticipate that the loss of any single studio would have
a material  long-term  adverse  effect on our business,  operations or financial
condition.  To ensure that our high  standards of product  quality and factories
meet  our  shipping   schedules,   we  utilize  Hong  Kong  based  employees  of
International  SMC as  our  representatives.  These  employees  include  product
inspectors who are knowledgeable  about product  specifications and work closely
with the factories to verify that such specifications are met. Additionally, key
personnel  frequently  visit our factories for quality  assurance and to support
good working relationships.

      All of the  electronic  equipment  sold by us is warranted to the end user
against  manufacturing  defects  for a period of ninety  (90) days for labor and
parts. All music sold is similarly warranted for a period of 30 days. During the
fiscal years ended March 31, 2004, 2003 and 2002,  warranty claims have not been
material to our results of operations.


COMPETITION


      Our  business is highly  competitive.  Our major  competitors  for karaoke
machines and related products are Craig and Memorex.

      We believe that  competition  for karaoke  machines is based  primarily on
price,  product features,  reputation,  delivery times, and customer support. We
believe  that our brand name is well  recognized  in the  industry  and helps us
compete in the karaoke machine category.  Our primary  competitors for producing
karaoke music are Pocket Songs,  UAV,  Sybersound  and Sound Choice.  We believe
that  competition  for karaoke  music is based  primarily on  popularity of song
titles, price, reputation, and delivery times.

      In addition,  we compete with all other  existing  forms of  entertainment
including,  but not limited to, motion pictures,  video arcade games, home video
games,  theme parks,  nightclubs,  television and prerecorded  tapes,  CD's, and
videocassettes.  Our financial  position  depends,  among other  things,  on our
ability to keep pace with changes and developments in the entertainment industry
and to respond to the  requirements  of our customers.  Many of our  competitors
have significantly  greater financial,  marketing,  and operating  resources and
broader product lines than we do.



                                       41



TRADEMARKS


      We have obtained  registered  trademarks for The Singing  Machine name and
the logo in which the microphone is used in our name in the United States and in
the European Community.  We have also filed trademark  applications in Australia
and Hong Kong.  In fiscal 2003,  we filed an intent to use  application  for the
mark Karaoke Vision in the United States.


      Our  trademarks  are a  significant  asset  because they  provide  product
recognition.   We  believe  that  our  intellectual  property  is  significantly
protected,  but there are no  assurances  that these rights can be  successfully
asserted in the future or will not be invalidated, circumvented or challenged.

COPYRIGHTS AND LICENSES


      We hold federal and  international  copyrights to substantially all of the
music  productions  comprising  our song library.  However,  since each of those
productions is a re-recording  of an original work by others,  we are subject to
contractual and/or statutory licensing agreements with the publishers who own or
control the copyrights of the underlying musical compositions.  We are obligated
to pay royalties to the holders of such  copyrights  for the original  music and
lyrics of all of the songs in our  library  that have not passed into the public
domain.  We are currently a party to many different  written  copyright  license
agreements.

      The  majority  of the songs in our song  library  are  subject  to written
copyright  license   agreements,   oftentimes  referred  to  as  synchronization
licenses. Our written licensing agreements for music provide for royalties to be
paid on each song.  The actual  rate of royalty  is  negotiable,  but  typically
ranges  from  $0.09 to $0.18  per song on each CD that is sold.  Similarly,  the
terms of the licenses  vary,  but  typically  are for terms from two years up to
five years.  Our  written  licenses  typically  provide  for  quarterly  royalty
payments, although some publishers require reporting on a semi-annual basis.

      We currently have compulsory  statutory  licenses for certain songs in our
song library which are reproduced on  audiocassettes.  The Federal Copyright Act
creates a compulsory statutory license for all non-dramatic musical works, which
have been  distributed to the public in the United  States.  Royalties due under
compulsory  licenses are payable  quarterly and are based on the statutory rate.
We also have written  license  agreements for  substantially  all of the printed
lyrics,  which are  distributed  with our  audiocassettes,  which  licenses also
typically provide for quarterly payments of royalties at the statutory rate.


GOVERNMENT REGULATION


      Our karaoke  machines  must meet the safety  standards  imposed in various
national, state, local and provincial  jurisdictions.  Our karaoke machines sold
in the United  States are designed,  manufactured  and tested to meet the safety
standards of  Underwriters  Laboratories,  Inc.  ("ULE") or  Electronic  Testing
Laboratories  ("ETL").  In Europe and other foreign countries,  our products are
manufactured  to meet the CE marking  requirements.  CE  marking is a  mandatory
European  product  marking  and  certification  system  for  certain  designated
products.  When affixed to a product and product packaging, CE marking indicates
that a particular product complies with all applicable  European product safety,
health and  environmental  requirements  within the CE marking system.  Products
complying with CE marking are now presumed to be safe in 28 European  countries.
However, ULE or ETL certification does not mean that a product complies with the
product  safety,  health and  environmental  regulations  contained in all fifty
states in the U.S. Therefore,  we maintain a quality control program designed to
ensure  compliance  with all applicable  U.S. and federal laws pertaining to the
sale of our products.  Our  production  and sale of music products is subject to
federal copyright laws.

      The manufacturing operations of our foreign suppliers in China are subject
to foreign  regulation.  China has permanent  "normal trade  relations"  ("NTR")
status  under U.S.  tariff  laws,  which  provides a favorable  category of U.S.
import duties. China's NTR status became permanent on January 1, 2002, following
enactment of a bill authorizing such status upon China's  admission to the World
Trade Organization  ("WTO") effective as of December 1, 2001. This substantially
reduces the  possibility  of China losing its NTR status,  which would result in
increasing costs for us.



                                       42



SEASONALITY AND SEASONAL FINANCING


      Our business is highly seasonal,  with consumers making a large percentage
of karaoke purchases around the traditional  holiday season in our fiscal second
and third quarters.  These seasonal purchasing patterns and requisite production
lead times cause risk to our business  associated  with the  underproduction  or
overproduction  of products that do not match  consumer  demand.  Retailers also
attempt  to  manage  their  inventories  more  tightly,  requiring  that we ship
products  closer  to the time that  retailers  expect  to sell the  products  to
consumers.  These  factors  increase  the  risk  that we may not be able to meet
demand for  certain  products at peak demand  times,  or that our own  inventory
levels may be adversely impacted by the need to pre-build products before orders
are placed.  As of March 31, 2004, we had inventory of $5.2 million  compared to
inventory  of  $25.2   million  as  of  March  31,  2003.  In  fiscal  2003,  we
overestimated  the demand  for our  products  and as result  had $25  million of
excess inventory at year end.

      Our financing of seasonal working capital during fiscal 2004 was different
from prior years because of the excess inventory that we had on hand as of March
31, 2003.  During  fiscal 2004, we purchased  approximately  $9.1 million of new
inventory and the remainder of our sales were from the liquidation of the excess
inventory on hand. We financed the purchase of new inventory with our short-term
lines of credit in Hong Kong and through financing, with one of our factories in
China.

      During fiscal 2005, we plan on financing our inventory  purchases by using
credit that has been extended to us by one of our  factories in China,  by using
our short term lines of credit in Hong Kong and with  letters of credit that are
issued by our customers to be used as collateral for payment to our vendors.  As
of June 30, 2004, we expect to order an aggregate of  approximately  $28 million
of inventory during fiscal 2005.


BACKLOG


      We ship our products in accordance  with delivery  schedules  specified by
our customers, which usually request delivery within three months of the date of
the  order.  In  the  consumer  electronics  industry,  orders  are  subject  to
cancellation  or change at any time prior to  shipment.  We believe that backlog
orders  at any  given  time may not  accurately  indicate  future  sales.  As of
September 27, 2004, we had backlog of $15.1 million compared to backlog of $20.2
million at the same period in 2003.  We believe that we will be able to fill all
of these orders in fiscal year 2005.  However,  these orders can be cancelled or
modified at any time prior to delivery.


EMPLOYEES


      As of  September  27,  2004,  we  employed  42  persons,  all of whom  are
full-time  employees,   including  three  executive  officers.  Fifteen  of  our
employees are located at International SMC's corporate offices in Hong Kong. The
remaining 27 employees are based in the United  States,  including two executive
positions;  ten are engaged in warehousing and technical support,  and twelve in
accounting, marketing, sales and administrative functions.



                                       43



PROPERTIES


      Our corporate  headquarters  are located in Coconut  Creek,  Florida in an
18,000 square foot office and warehouse facility,  of which 7600 square feet has
been subleased. Our four leases for this office space expire on August 31, 2005.
We have leased 9,393 square feet of office and showroom  space in Hong Kong from
which we oversee China based manufacturing  operations.  Our two leases for this
space in the Ocean  Center  building  expire on April 30, 2005 and May 31, 2005,
respectively.

      We  have  one  warehouse  facility  in  Compton  California.  The  Compton
warehouse  facility has 79,000 square feet and the lease expires on February 23,
2008.  We  terminated  our  lease  for  warehouse  space  in  Rancho  Dominguez,
California effective as of May 1, 2004.

      We  believe  that the  facilities  are  well  maintained,  in  substantial
compliance with  environmental  laws and regulations,  and adequately covered by
insurance. We also believe that these leased facilities are not unique and could
be replaced, if necessary, at the end of the term of the existing leases.


LEGAL PROCEEDINGS


CLASS ACTION AND DERIVATIVE LAWSUIT

      From July 2, 2003 through October 2, 2003,  eight  securities class action
lawsuits and two purported shareholders derivative actions were filed against us
and certain of our officers and  directors in the United States  District  Court
("Court")  for the  Southern  District  of Florida on behalf of all  persons who
purchased our securities  during the various class action  periods  specified in
the complaints.  All of these class action lawsuits were  consolidated  into one
case styled Frank  Bielansky,  etc. v. Salberg & Company et al.,  United  States
District Court, Southern District of Florida, Case No.  03-80596-CIV-ZLOCH  (the
"Class Action") in September 2003.

      The complaints allege violations of Section 10(b) and Section 20(a) of the
Securities  Exchange  Act of 1934 and  Rule  10(b)-5  and  allege  that  certain
officers  and  directors  breached  their  fiduciary  duties and the  accountant
committed  professional  malpractice.  The complaints seek compensatory damages,
attorney's fees and injunctive relief.

      We entered into a settlement  agreement  with the  plaintiffs in the Class
Action in March  2004.  The court  entered  an order  approving  the  settlement
agreement on August 2, 2004. The settlement was declared final by the court.

      Pursuant to the terms of the settlement agreement, we are required to make
a cash payment of $800,000 and Salberg & Company,  P.A., our former auditor,  is
required to make a payment of $475,000.  Our cash payment of $800,000 is covered
by our liability  insurance and our insurer has placed this payment in an escrow
account to be released.  In  addition,  we issued  400,000  shares of our common
stock in  September  2004.  The  settlement  will also  obligate us to implement
certain  corporate  governance  changes,  including an expansion of our Board of
Directors to six members with independent  directors  comprising at least 2/3 of
the total Board seats.

BANKRUPTCY FILING IN FISCAL YEAR 1997

      We  filed  a  voluntary  petition  for  relief  under  Chapter  11 of  the
Bankruptcy Code in the United States  Bankruptcy Court for the Southern District
of Florida, case number 97-22199-BKC-RBR,  on April 11, 1997. On March 17, 1998,
the U.S. Bankruptcy Court confirmed our First Amended Plan of Reorganization. As
of June 10, 1998, our plan has been fully implemented.

OTHER MATTERS

      We are involved in various other  litigation and legal matters,  including
claims  related  to  intellectual  property,  product  liability  which  we  are
addressing or defending in the ordinary course of business.  Management believes
that any liability that may  potentially  result upon resolution of such matters
will not have a material adverse effect on our business,  financial condition or
results of operation.



                                       44




      In September 2003, we had a disagreement  with AG Edwards & Sons, Inc., an
investment banker ("AG Edwards") regarding our investment banking agreement with
it. We believed  that AG Edwards had waived its right of first refusal to assist
us in raising capital in a private offering and retained Roth Capital  Partners,
LLC to raise $4 million  in the  convertible  debenture  offering.  However,  AG
Edwards did not believe  that it had waived its right of first  refusal and took
the position that we had breached the terms of our investment  banking agreement
with it.  Although  we believe  that our  position is correct and AG Edwards had
waived its right of first  refusal,  for  business  reasons we decided to settle
this potential claim. We entered into a settlement  agreement with AG Edwards on
November 17, 2003 in which we agreed to pay the sum of $181,067 over a six month
period.  We were deemed to have paid  $94,355 of this  amount by issuing  40,151
shares of our common stock to AG Edwards.


                                   MANAGEMENT



DIRECTORS, EXECUTIVE OFFICERS AND SIGNIFICANT EMPLOYEES

      The  following  table sets forth certain  information  with respect to our
executive  officers,  directors  and  significant  employees as of September 27,
2004.


NAME                Age      Position
-----------------   ---      -------------------------------------
Yi Ping Chan        40       Interim CEO, Chief Operating Officer,
                             Director, Secretary

Jeff Barocas        40       Chief Financial Officer

Josef A. Bauer      65       Chairman

Harvey Judkowitz    58       Director

Bernard Appel       72       Director


      Yi Ping Chan has served as our Chief  Operating  Officer  from May 2, 2003
and as our Interim Chief Executive Officer since October 17, 2003. Prior to this
appointment,  Mr.  Chan was a  consultant  to Singing  Machine.  Mr.  Chan was a
founder  and  general  partner  of  MaxValue  Capital  Ltd.,  a Hong  Kong-based
management  consulting  and  investment  firm,  and co-founder and director of E
Technologies  Ltd.,  Hong Kong,  which  specialized  in health  care  technology
transfer from April 1996 to March 2003.  Prior to that, he was Chief  Strategist
and Interim  Chief  Financial  Officer  from January 2000 to June 2002 of a Hong
Kong-based IT and business process consulting firm with operations in Hong Kong,
China  and the  U.S.  He also  held a  senior  management  position  with a Hong
Kong-based  venture  capital and technology  holding  company with operations in
Hong Kong,  China and the U.S. Mr. Chan earned an MBA in 1994 and a MSEE in 1990
from  Columbia  University,  and a BSEE  with  Magna  Cum  Laude  in  1987  from
Polytechnic University, New York.

      Jeff Barocas has served as our Chief Financial  Officer from April 9, 2004
through the present date.  Prior to joining our company,  Mr.  Barocas was Chief
Financial  Officer at  Biometrics  Security  Technology,  Inc., a Florida  based
security  software  developer where he was  responsible  for all  administrative
functions,  purchasing, financial and SEC reporting and new business development
for Latin America and the Caribbean.  From 1996 to 2002, he was Chief  Financial
Officer at Quipp,  Inc.,  a Florida  based  manufacturer  of  automated  capital
equipment for the newspaper industry.  From 1986 to 1995, he was Chief Financial
Officer at London  International  US  Holdings,  a  Sarasota,  Florida  consumer
products  and  medical   products   company  where  he  managed  all  financial,
information systems and material procurements activities.

      Josef A. Bauer has served as a director  from October 15, 1999.  Mr. Bauer
previously  served as a director of the Singing Machine from February 1990 until
September 1991 and from February 1995 until July 1997, when we began our Chapter
11 proceeding.  Mr. Bauer presently serves as the Chief Executive Officer of the
following three  companies:  Banisa  Corporation,  a privately owned  investment
company, since 1975; Trianon, a jewelry manufacturing and retail sales companies
since 1978 and Seamon  Schepps,  also a jewelry  manufacturing  and retail sales
company since 1999.).

      Bernard S. Appel has served as a director since October 31, 2003. He spent
34 years at Radio Shack,  beginning in 1959. At Radio Shack, he held several key
merchandising  and  marketing  positions  and was  promoted to the  positions of
President  in 1984 and to Chairman of Radio Shack and Senior Vice  President  of
Tandy  Corporation  in 1992.  Since 1993 through the present date, Mr. Appel has
operated the private  consulting firm of Appel Associates,  providing  companies
with  merchandising,   marketing  and  distribution  strategies,  creative  line
development and domestic and international procurement.



                                       45




      Harvey  Judkowitz has served as a director since March 29, 2004 and is the
Chairman of our Audit Committee. He is licensed as a Certified Public Accountant
in New York and  Florida.  From 1988 to the  present  date,  Mr.  Judkowitz  has
conducted his own CPA practices.  He currently  serves as the Chairman and Chief
Executive Officer of UniPro Financial Services, a diversified financial services
company.  He also sits on the Board of Directors  and serves as the Chair of the
Audit Committee of the following  public  companies:  Global Business  Services,
Inc., Pony Express USA, Intelligent Motor Cars, Inc. and Kirshner  Entertainment
& Technologies,  Inc. He currently serves as the Interim Chief Financial Officer
of Kirshner Entertainment & Technologies, Inc.


BOARD COMMITTEES


      We  have  an  audit  committee,  an  executive  compensation/stock  option
committee  and a  nominating  committee.  As of September  27,  2004,  the audit
committee  consists  of  Messrs.  Judkowitz,  Appel  and  Bauer.  The  Board has
designated Mr. Judkowitz as the "audit committee  financial  expert," as defined
by Item 401(h) of Regulation  S-K of the  Securities  Exchange Act of 1934.  The
Board has determined  that Harvey  Judkowitz and Bernard Appel are  "independent
directors"  within the meaning of the listing  standards of the  American  Stock
Exchange.  The audit committee recommends the engagement of independent auditors
to the board,  initiates and oversees  investigations  into matters  relating to
audit  functions,  reviews the plans and results of audits with our  independent
auditors,  reviews our internal accounting controls, and approves services to be
performed by our independent auditors. The executive  compensation/stock  option
committee consists of Messrs. Judkowitz, Appel and Bauer.


      The executive compensation/stock option committee considers and authorizes
remuneration  arrangements  for senior  management and grants options under, and
administers  our  employee  stock  option  plan.  The entire  Board of Directors
operates as a nominating committee.  The nominating committee is responsible for
reviewing the  qualifications of potential nominees for election to the Board of
Directors  and  recommending  the  nominees to the Board of  Directors  for such
election.


CODE OF ETHICS

      We have adopted a Code of Business Conduct and Ethics, which is applicable
to all directors,  officers and employees of the Singing Machine,  including our
principal  executive officer,  our principal  financial  officer,  our principal
accounting  officer or controller or other persons performing similar functions.
The Code of Ethics is available on our website at www.singingmachine.com  and is
filed as  Exhibit  14.1 to our Annual  Report on Form 10-K for the  fiscal  year
ended March 31, 2004. We intend to post amendments to our Code of Ethics (to the
extent applicable to our chief executive officer,  principal  financial officer,
principal  accounting  officer or controller or other persons performing similar
functions) on our website.

DIRECTOR'S COMPENSATION

      During fiscal 2004, our employee  directors did not receive any additional
or special  compensation  for serving as  directors.  During  fiscal  2004,  our
compensation package for our non-employee directors consisted of grants of stock
options and  reimbursement  of costs and expenses  associated with attending our
Board meetings.  Our three non-employee  directors during fiscal 2003 were Josef
A. Bauer, Bernard Appel and Richard Ekstract. Effective as of February 26, 2004,
we granted each of our non-employee  directors options under our Year 2001 Stock
Option Plan to purchase  20,000 shares of our common stock.  The options have an
exercise price of $1.30 per share and vest over a three year period beginning on
February 26, 2005. These options expire five years after their vesting date.


      o     During  fiscal 2005, we will  implement  the following  compensation
            policy for our directors.

      o     Each  non-employee  director  will  receive  an annual  retainer  of
            $10,000,  with  $7,500  to be paid in cash and  $2,500 to be paid in
            stock, based at the closing price of our common stock on the date of
            the annual  shareholder's  meeting or any other date selected by the
            Board.



                                       46



      o     Each non-employee director will also receive an initial stock option
            grant for 20,000 shares upon joining our Board of Directors and each
            continuing non-employee director will receive an annual stock option
            grant for 20,000 shares for each additional year served on the Board
            which will be awarded on the anniversary  date of the Board member's
            initial grant.

      o     Each  non-employee  director will be reimbursed  for all  reasonable
            expenses incurred in attending Board meetings and will receive a fee
            of $500 for each Board or committee meeting attended.

COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT

      To our  knowledge,  based solely on a review of the copies of such reports
furnished to the Company and written  representations that no other reports were
required,  the Company  believes that during the year ended March 31, 2004,  its
officers,  directors and 10% shareholders complied with all Section 16(a) filing
requirements  except for the  following  transactions.  Mr. Bauer and Mr. Steele
each filed two Form 4's late in which  reported on transaction in each late Form
4. Mr.  Steele  also  filed  three  amendment  to his Form 4 filings  to correct
typographical  errors. Mr. Ekstract file four Form 4's late in which he reported
5 transactions late. Mr. Chan filed one Form 4 late in which he failed to report
one  transaction.  The Company's  former  officers and a former  director  (Jack
Dromgold,  April  Green and  Howard  Moore)  each  filed  one Form 4 late  which
reported on  transaction  in each late Form 4 and Mr.  Dahl,  a former  officer,
filed his Form 3 late.


                             EXECUTIVE COMPENSATION


      The following  table sets forth certain  compensation  information for the
fiscal  years  ended  March 31,  2004,  2003 and 2002 with regard to (i) Yi Ping
Chan, our Interim Chief  Executive  Officer and Chief  Operating  Officer,  from
October 17,  2003  through the present  date,  (ii) Robert  Weinberg,  our Chief
Executive  Officer from July 23, 2003 through  October 17, 2003 and (iii) Edward
Steele,  our Chief  Executive  Officer from June 1991 through July 23, 2003, and
each of our other executive officers whose compensation  exceeded $100,000 on an
annual basis (the "Named Officers"):



                                       47



                           SUMMARY COMPENSATION TABLE





                                    ANNUAL COMPENSATION            LONG TERM  COMPENSATION
                               ------------------------------  --------------------------------
                                                                    OTHER          SECURITIES
NAME OF INDIVIDUAL AND                                             ANNUAL          UNDERLYING      ALL OTHER
PRINCIPAL POSITION             YEAR     SALARY        BONUS    COMPENSATION(1)    OPTIONS/SAR'S  COMPENSATION(2)
-----------------------------  -----  ----------    ---------  ---------------    -------------  --------------
                                                                               
Yi Ping Chan                    2004  $  247,470(4)        --  $         6,000           52,800  $       12,180
Interim Chief Executive
Officer and
Chief Operating Officer(3)

Edward Steele                   2004  $  378,809(4)        --  $         6,000           10,000  $       17,949
Former Chief Executive          2003  $  382,352           --  $         8,671           30,000  $       17,969
Officer (5)                     2002  $  364,145    $ 192,133  $         8,258           15,000  $       17,908

April J. Green                  2004  $  127,642           --  $         3,600            4,380  $        5,094
Chief Financial Officer(6)      2003  $  122,200    $  25,000  $         3,900           20,000  $       13,551
                                2002  $   88,825    $  25,000  $         3,900           30,000  $        7,091

John Dahl                       2004  $   78,834           --  $         1,200           50,000  $          350
Senior Vice President of
Finance(7)

John Klecha                     2004  $   41,480           --  $         1,000                0  $      189,911(9)
Former Chief Operating          2003  $  300,117           --  $         6,555           24,000  $       13,264
Officer (8)                     2002  $  286,111    $ 157,200  $         6,242           15,000  $       11,725

Jack Dromgold                   2004  $  183,266(4)        --  $         4,500           50,000  $      110,622(11)
Former Vice President of        2003  $  210,277    $  50,000  $        51,067          100,000  $      154,072(12)
Sales
and Marketing(10)               2002          --           --               --               --              --

Robert Weinberg                 2004  $   57,692           --            3,000(14)           --              --
Former Chief Executive
Officer(13)


----------
(1)   The  amounts  disclosed  in this  column  for fiscal  2004,  2003 and 2002
      include automobile expense allowances.

(2)   Includes  matching  contributions  under our 401(k) savings plan,  medical
      insurance  pursuant  to the  executive's  employment  agreement  and other
      expenses described herein.

(3)   Mr. Chan became our Interim Chief Executive Officer on October 17, 2004.

(4)   Effective as of August 1, 2003,  Mr.  Chan,  Mr.  Dromgold and Mr.  Steele
      agreed to take 15% of their annual compensation in the form of stock for a
      nine month period until March 31, 2004 (except Mr. Steele's  agreement was
      for an 8  month  period  until  February  28,  2004  when  his  employment
      agreement  expired).  During their respective time periods,  Mr. Chan, Mr.
      Dromgold and Mr. Steele  received  compensation  in the amount of $20,125,
      $17,535 and $63,136 in shares of the Singing  Machine's  common stock. The
      average trading that was used to calculate the number of shares that would
      be issued to each officer was $3.85 per share.

(5)   Mr.  Steele  served as our Chief  Executive  Officer from  September  1991
      through  July 23,  2003.  He  currently  serves as our Senior  Advisor and
      Director of Product Development.

(6)   Ms.  Green  served as our Chief  Financial  Officer  from  March 15,  2002
      through April 9, 2004.



                                       48




(7)   Mr. Dahl served as our Senior Vice  President  of Finance from October 22,
      2003 through April 13, 2003.

(8)   Mr.  Klecha  served  as our Chief  Operating  Officer  from June 28,  1999
      through May 2, 2003.

(9)   Amounts paid to Mr. Klecha pursuant to his separation an release agreement
      were  $183,703  and $36,204  for medical  insurance  and  matching  401(k)
      contributions.

(10)  Mr.  Dromgold  joined us on April 15, 2002 and  resigned  on December  16,
      2003.

(11)  Amounts  paid to Mr.  Dromgold  pursuant  to his  separation  and  release
      agreement were $104,640 and our matching 401(k)  contributions and medical
      insurance were $4,582.

(12)  Includes  relocation  expenses of $45,529,  our matching  contribution  of
      $8,543 under our 401(k)  savings plan and medical  insurance at a $100,000
      value  contributed to option  granted to Mr.  Dromgold and $60,565 paid to
      Mr. Dromgold pursuant to his separation and release agreement.

(13)  Mr. Weinberg  served as our Chief Executive  Officer from July 23, 2003 to
      October 12, 2004.

(14)  Represents  three  months of rent  paid for Mr.  Weinberg's  apartment  in
      Florida.

                          OPTION GRANTS IN FISCAL 2004

      The following table sets forth information  concerning all options granted
to our officers  and  directors  during the year ended March 31, 2004.  No stock
appreciation rights ("SAR's") were granted.



                                                                                         POTENTIAL REALIZABLE VALE AT
                      SHARES      TOTAL OPTIONS                                      ASSUMED ANNUAL RATES OF STOCK PRICE
                    UNDERLYING      GRANTED TO                                          APPRECIATION FOR OPTION TERM
                      OPTIONS     EMPLOYEES IN    EXERCISE PRICE   EXPIRATION        -----------------------------------
                    GRANTED (1)    FISCAL YEAR       PER SHARE        DATE                 5%                  10%
                    ----------    -------------   --------------   -------------     --------------     ----------------
                                                                                      
Yi Ping Chan            52,800              3.3%  $         1.97        12/18/14     $      169,431     $        269,791
Edward Steele           10,000               .6%  $         1.97        12/18/14     $       32,089     $         51,097
April J. Green           4,380               .3%  $         1.97        12/18/14     $       14,055     $         22,380
John Dahl               50,000              3.1%  $         1.97        12/18/14     $      160,446     $        255,484
John Klecha                 --               --               --              --                 --                   --
Jack Dromgold           50,000              3.1%  $         7.60       Cancelled(3)              --                   --
Robert Weinberg             --               --               --              --                 --                   --


--------------
(1)   All of these options were granted under a Year 2001 Stoc Option Plan.  The
      Options granted to Mr. Steele,  Ms. Green,  Mr. Dahl and Mr. Dromgold vest
      in five  equal  installments  over a period of five  years,  beginning  on
      December 13, 2004 (except Mr. Dromgold's vesting began on April 15, 2004).
      Mr.  Chan's  options  vest in (except Mr.  Chan's  options vest in 3 equal
      installments over a 3 year period).


(2)   The dollar  amounts  under these  columns  are the result of  calculations
      based on the market  price on the date of grant at an assumed  annual rate
      of  appreciation  over the  maximum  term of the  option  at 5% and 10% as
      required by  applicable  regulations  of the SEC and,  therefore,  are not
      intended to forecast  possible future  appreciation,  if any of the common
      stock  price.  Assumes  all  options  are  exercised  at the end of  their
      respective  terms.  Actual gains, if any, on stock option exercises depend
      on the future performance of the common stock.


(3)   Mr. Dromgold  received a grant of 50,000 options on April 15, 2003.  These
      options expired on March 18, 2004, ninety days after Mr. Dromgold resigned
      from our company.



                                       49




AGGREGATED  OPTION  EXERCISES  IN FISCAL  YEAR ENDED  MARCH 31,  2004 AND OPTION
VALUES

      The  following  table sets forth  information  as to the exercise of stock
options  during the fiscal year ended March 31, 2004 by our  officers  listed in
our Summary  Compensation  Table and the fiscal  year-end  value of  unexercised
options.



                                                             NUMBER OF           VALUE OF UNEXERCISED
                                                        UNEXERCISED OPTIONS    IN-THE-MONEY OPTIONS AT
                                                         AT FISCAL YEAR END      FISCAL YEAR END (2)
                       SHARES ACQUIRED      VALUE           EXERCISABLE/             EXERCISABLE/
NAME OF INDIVIDUAL      UPON EXERCISE    REALIZED (1)      UNEXERCISABLE            UNEXERCISABLE
--------------------   ---------------   ------------   -------------------    -----------------------
                                                                   
Yi Ping Chan                        --             --        50,000/152,800                        0/0
Edward Steele                       --             --        322,500/10,000                        0/0
April Green                         --             --         30,000/19,380                        0/0
John Dahl                           --             --              0/50,000                        0/0
John Klecha                         --             --                   0/0                        0/0
Jack Dromgold                       --             --                   0/0                        0/0
Robert Weinberg                     --             --                   0/0                        0/0



EMPLOYMENT AGREEMENTS

      YI PING CHAN.  Effective  as of May 2, 2003,  we entered into a three year
employment agreement with Yi Ping Chan, our current Chief Operating Officer. Mr.
Chan is entitled to receive an annual  salary equal to $250,000  per year,  plus
bonuses and increases in his annual  salary at the sole  discretion of our Board
of Directors.  We agreed to grant Mr. Chan options to purchase 150,000 shares of
our common  stock of which  50,000  options will vest each year and to reimburse
him for moving  expenses  of up to  $40,000.  We  granted  Mr.  Chan  options to
purchase  150,000  shares of our common  stock,  in July 2003. In the event of a
termination of his employment  following a change of control,  Mr. Chan would be
entitled to a lump sum  payment of 100% of the amount of his total  compensation
in the  twelve  months  preceding  such  termination.  During  the  term  of his
employment  agreement  and for a period of two years after his  termination  for
cause and one year if he is terminated  without cause,  Mr. Chan cannot directly
or  indirectly  compete  with our company in the karaoke  industry in the United
States.

      EDWARD STEELE. On February 27, 2004, we extended our employment  agreement
with Edward  Steele for another  year.  Mr. Steele will serve as the Director of
Product  Development for a one year period to expire on February 28, 2005. Under
his employment agreement,  Mr. Steele is entitled to receive annual compensation
of $250,000 per year;  however,  Mr.  Steele has agreed to take a 20% pay cut so
his  base  salary  is  $200,000  per  year.  The  agreement  also  provides  for
discretionary bonuses. In the event of a termination of his employment following
a change of control,  Ms.  Steele would be entitled to a lump sum payment of 50%
of the amount of his total  compensation  in the twelve  months  preceding  such
termination. During the term of his employment agreement and for a period of one
year after his termination  for cause,  Mr. Steele cannot directly or indirectly
compete with our company in the karaoke industry in the United States.

SEPARATION AND CONSULTING AGREEMENTS

      APRIL  J.  GREEN.  Ms.  Green  resigned  as our  Chief  Financial  Officer
effective as of April 9, 2004. In connection  with her  resignation,  we entered
into a separation and release agreement with Ms. Green. Under this agreement, we
agreed to provide Ms. Green with a severance  payment  equal to $115,519,  which
consisted  of (1)  salary  payments  in the  amount  of  $100,000,  (ii) a COBRA
reimbursement  payment equal to $6,600 and (iii)  payments for accrued  vacation
time equal to $4,153 over a nine month period. In exchange,  Ms. Green agreed to
release  the  Singing   Machine  from  any  liability  in  connection  with  the
termination of her employment.

      JOHN DAHL.  Mr.  Dahl  resigned as our Senior  Vice  President  of Finance
effective as of April 13, 2004. In connection with his  resignation,  we entered
into a separation and release agreement with Mr. Dahl. Under this agreement,  we
agreed to provide  Mr.  Dahl with a severance  payment  equal to $51,050,  which
consisted of (i) salary payments in the amount of $39,000,  (ii) moving expenses
equal to $11,000 and (iii) COBRA  reimbursement  payments equal to $1,050 over a
five month period.  In exchange,  Mr. Dahl agreed to release the Singing Machine
from any liability in connection with the termination of his employment.



                                       50



      JACK DROMGOLD.  Mr.  Dromgold  resigned as our Executive Vice President of
Sales, effective as of December 16, 2003. In connection with his resignation, we
entered into a separation and release  agreement with him. Under this agreement,
we agreed to  provide  Mr.  Dromgold  with a payment  equal to  $161,939,  which
consisted of (i) $50,000 in cash to be paid on December  16, 2003 (ii)  $109,281
to be paid over a six month period and (iii) three months of COBRA reimbursement
payments.  In exchange,  Mr. Dromgold agreed to release the Singing Machine from
any liability in connection  with the  termination  of his  employment.  We also
entered into a consulting  agreement  with Mr.  Dromgold on December 16, 2003 to
provide us with  consulting  relating to our sales and  marketing  efforts for a
sixty day period.  We amended this agreement on April 27, 2004 and issued 50,000
shares of our common stock to Mr. Dromgold.

      JOHN  KLECHA.  Mr.  Klecha  resigned  as our Chief  Operating  Officer and
President,  effective as of May 2, 2003. In connection with his resignation,  we
entered into a separation and release agreement. Under this agreement, we agreed
to  provide  Mr.  Klecha  with a  severance  payment  equal to  $183,707,  which
consisted of (i) salary and auto allowance through May 31, 2003, (ii) four weeks
of accrued vacation time,  (iii) four months of salary and automobile  allowance
payments and (iv) seven months COBRA reimbursement  payments.  In exchange,  Mr.
Klecha  agreed to release the Singing  Machine from any  liability in connection
with the termination of his employment.


EQUITY COMPENSATION PLANS AND 401(K) PLAN


      We have two stock option plans: our 1994 Amended and Restated Stock Option
Plan ("1994 Plan") and our Year 2001 Stock Option Plan ("Year 2001 Plan").  Both
the 1994 Plan and the Year 2001 Plan provide for the granting of incentive stock
options and non-qualified  stock options to our employees,  officers,  directors
and  consultants  As of September  27, 2004, we had 330,300  options  issued and
outstanding  under our 1994 Plan and 619,190  options are issued and outstanding
under our Year 2001 Plan.

      The following table gives  information  about equity awards under our 1994
Plan and the Year 2001 Plan.



                                                                WEIGHTED-AVERAGE          NUMBER OF SECURITIES
                                    NUMBER OF SECURITIES       EXERCISE PRICE OF    REMAINING AVAILABLE FOR EQUITY
                                      TO BE ISSUED UPON           OUTSTANDING            COMPENSATION PLANS
                                   EXERCISE OF OUTSTANDING     OPTIONS, WARRANTS       (EXCLUDING SECURITIES IN
PLAN CATEGORY                    OPTION, WARRANTS AND RIGHTS       AND RIGHTS                  COLUMN (A))
------------------------------   ---------------------------   -----------------    -------------------------------
                                                                           
Equity Compensation Plans
   approved by
    Security Holders                                 949,490   $            3.95                          1,268,810

Equity Compensation Plans
  Not approved by
    Security Holders                                       0                   0                                  0



1994 PLAN


      Our 1994 Plan was originally adopted by our Board of Directors in May 1994
and it was  approved by our  shareholders  on June 29,  1994.  Our  shareholders
approved  amendments to our 1994 Plan in March 1999 and September 2000. The 1994
Plan  reserved for issuance up to  1,950,000  million  share of our common stock
pursuant to the  exercise  of options  granted  under the Plan.  As of March 31,
2003, we had granted all the options that are available for grant under our 1994
Plan. As of March 31, 2004, we have 358,700 options issued and outstanding under
the 1994 Plan and all of these options are fully vested as of March 31, 2004.


YEAR 2001 PLAN


      On June 1, 2001, our Board of Directors approved the Year 2001 Plan and it
was approved by our  shareholders at our special meeting held September 6, 2001.
The Year 2001  Plan was  developed  to  provide a means  whereby  directors  and
selected employees,  officers,  consultants,  and advisors of the Company may be
granted incentive or non-qualified stock options to purchase common stock of the
Company.  The Year 2001 Plan authorizes an aggregate of 1,950,000  shares of the
Company's  common stock and a maximum of 450,000 shares to any one individual in
any one fiscal year.  The shares of common stock  available  under the Year 2001
Plan are  subject to  adjustment  for any stock  split,  declaration  of a stock
dividend or similar event



                                       51




      The  Year  2001  Plan  is  administered  by  our  Stock  Option  Committee
("Committee"),  which consists of two or more directors chosen by our Board. The
Committee  has the full power in its  discretion  to (i) grant options under the
Year 2001 Plan, (ii) determine the terms of the options (e.g., vesting, exercise
price), (iii) to interpret the provisions of the Year 2001 Plan and (iv) to take
such action as it deems  necessary or advisable  for the  administration  of the
Year 2001 Plan.

      Options  granted to eligible  individuals  under the Year 2001 Plan may be
either incentive stock options ("ISO's"), which satisfy the requirements of Code
Section  422,  or  nonstatutory  options  ("NSO's"),  which are not  intended to
satisfy such requirements. Options granted to outside directors, consultants and
advisors may only be NSO's. The option exercise price will not be less than 100%
of the fair market  value of the  Company's  common  stock on the date of grant.
ISO's must have an exercise  price  greater to or equal to the fair market value
of the shares  underlying  the option on the date of grant (or,  if granted to a
holder of 10% or more of our common stock, an exercise price of at least 110% of
the under underlying shares fair market value on the date of grant). The maximum
exercise  period of ISO's is ten years  from the date of grant (or five years in
the case of a holder with 10% or more of our common  stock).  The aggregate fair
market  value  (determined  at the date the option is  granted)  of shares  with
respect to which an ISO are  exercisable for the first time by the holder of the
option during any calendar year may not exceed $100,000.  If that amount exceeds
$100,000,  our Board of the Committee  may  designate  those shares that will be
treated as NSO's.

      Options  granted under the Year 2001 Plan are not  transferable  except by
will or  applicable  laws of  descent  and  distribution.  Except  as  expressly
determined by the Committee,  no option shall be  exercisable  after thirty (30)
days following an  individual's  termination of employment with the Company or a
subsidiary,  unless  such  termination  of  employment  occurs by reason of such
individual's  disability,  retirement  or death.  The  Committee may in its sole
discretion,  provide in a grant  instrument  that upon a change of  control  (as
defined in the Year 2001 Plan) that all outstanding option issued to the grantee
shall automatically,  accelerate and become full exercisable.  Additionally, the
obligations  of the  Company  under the Year 2001  Plan are  binding  on (1) any
successor corporation or organization  resulting from the merger,  consolidation
or other  reorganization  of the  Company or (2) any  successor  corporation  or
organization  succeeding to all or substantially  all of the assets and business
of the Company. In the event of any of the foregoing,  the Committee may, at its
discretion,  prior to the  consummation of the  transaction,  offer to purchase,
cancel, exchange,  adjust or modify any outstanding options, as such time and in
such manner as the Committee deems appropriate.


401(K) PLAN


      Effective  January  1, 2001,  we  adopted a  voluntary  401(k)  plan.  All
employees  with at least one year of service are eligible to  participate in our
401(k) plan. In fiscal 2002, we made a matching  contribution  of 100% of salary
deferral  contributions  up  to 3% of  pay,  plus  50.369%  of  salary  deferral
contributions  from 3% to 5% of pay for each payroll period. The amounts charged
to earnings for contributions to this plan and  administrative  costs during the
years ended March 31, 2004, 2003 and 2002 totaled approximately $55,402, $61,466
and $41,733, respectively.


                              CERTAIN TRANSACTIONS


      On July 14, 2004,  Josef A. Bauer, a director,  advanced a short-term loan
of $200,000 to us which we are to use to meet our working  capital  obligations.
The  interest  rate on the loan is 8.5% per  annum  and the loan is  payable  on
demand.  On August 26, 2004, we repaid Mr. Buaer a total of $202,109,  including
$2,109 in interest.

      In June 2004, Edward Steele, former officer and director, advanced $40,000
to us. The loan was interest fee and paid in full on August 30, 2004.

      On or about July 10, 2003,  certain  officers and directors of our company
advanced $1 million to our  company  pursuant to written  loan  agreements.  The
officer was Yi Ping Chan and the directors were Josef A. Bauer and Howard Moore.
Mr. Moore resigned from our Board, effective as October 17, 2003.  Additionally,
Maureen  LaRoche,  a  business  associate  of  Mr.  Bauer,  participated  in the
financing.  These loans bear interest at the rate of 9.5% per annum. These loans
were  subordinated  to  Milberg's  factoring  agreement,   which  we  terminated
effective as of July 14, 2004. The Board has not yet determined when these loans
will be repaid.



                                       52




      On or about March 4, 2003, Josef A. Bauer, a director,  advanced  $400,000
to  International  SMC pursuant to a letter  agreement,  which used the funds to
make an advance to a vendor for the purchase of raw materials for the production
of our machines. We were to repay Mr. Bauer's loan in two months on or about May
4,  2003 and the loan  bore  interest  at the rate of 8% per  annum.  We  repaid
$200,000 on the loan on or about May 4, 2003 and the remaining  balance was paid
on or about October 10, 2003.

      We believe that of all of these related party transactions described above
are on terms that are as  favorable  as terms that we could have  obtained  from
unrelated third parties.


                             PRINCIPAL STOCKHOLDERS


      The  following  table  set  forth  as  of  September  27,  2004,   certain
information concerning beneficial ownership of our common stock by:

      o     all directors of the Singing Machine;

      o     all executive officers of the Singing Machine; and

      o     persons known to own more than 5% of our common stock.

      Unless  otherwise  indicated,  the  address for each person is The Singing
Machine Company,  Inc., 6601 Lyons Road,  Building A-7,  Coconut Creek,  Florida
33073.  As of September 27, 2004,  we had  9,202,318  shares of our common stock
issued and outstanding.


      As used herein,  the term beneficial  ownership with respect to a security
is defined by Rule 13d-3 under the Securities Exchange Act of 1934 as consisting
of sole or shared voting power  (including the power to vote or direct the vote)
and/or sole or shared investment power (including the power to dispose or direct
the  disposition  of)  with  respect  to  the  security  through  any  contract,
arrangement,  understanding,  relationship  or  otherwise,  including a right to
acquire  such  power(s)  during  the  next  60  days.  Unless  otherwise  noted,
beneficial ownership consists of sole ownership, voting and investment rights.



                                                  SHARES OF       PERCENT OF
                                                COMMON STOCK     COMMON STOCK
                                                ------------     ------------
Yi Ping Chan
Interim Chief Executive Officer and Chief
  Operating Officer                                   67,652(1)             *

Jeff Barocas
Chief Financial Officer                                    0                *

Joseph Bauer
Chairman                                           1,065,471(2)         11.58%

Bernard Appel
Director                                                   0                *

Harvey Judkowitz
Director                                                   0                *

John Klecha                                          810,811(3)          8.81%

Edward Steele                                      1,050,510(4)         11.42%
Former Officer and Director

Wellington Management Company, LLP                   939,400(5)         10.21%

All Directors and Executive Officers as a Group    1,118,162(6)         12.15%



                                       53



----------
* Less than 1%.

(1)   Includes  50,000  shares  issuable upon the exercise of stock options that
      are exercisable within 60 days of September 27, 2004.

(2)   Includes 11,197 shares held by Mr. Bauer individually, 200,000 shares held
      by Mr.  Bauer's  wife,  180,374  shares  held by Mr.  Bauer  and his  wife
      jointly,  369,400  shares held by Mr.  Bauer's  pension  account,  274,500
      shares  held in Mr.  Bauer  Family  United  Partnership  and 30,000  share
      issuable upon the exercise of stock options that can be exercisable within
      60 days of September 27, 2004.

(3)   All of the information presented in this item with respect to Mr. Klecha's
      beneficial ownership were extracted solely from his Amendment No. 2 to his
      Schedule 13D filed on October 20, 2003.

(4)   Includes  503,200  shares which are held by Mr. Steele  directly,  209,810
      shares which are held by Mr.  Steele's  wife and 342,500  shares  issuable
      upon the exercise of stock options that are exercisable  within 60 days of
      September 27, 2004.

(5)   The address of  Wellington  Management  Company,  LLP is 75 State  Street,
      Boston, Massachusetts.  All of the information presented in this item with
      respect to this  beneficial  ownership  was  extracted  solely  from their
      Schedule 136 filed on February 12, 2004.

(6)   Includes  80,000  shares  issuable upon the exercise of stock options that
      are exercisable within 60 days of September 27, 2004.


                            DESCRIPTION OF SECURITIES

      We are authorized to issue:


      o     18,900,000 shares of common stock;

      o     100,000 shares of Class A common stock; and

      o     1,000,000 shares of convertible preferred stock.

      As of September  27, 2004,  we have  9,202,318  shares of our common stock
issued  and  outstanding  and no shares of Class A common  stock or  convertible
preferred stock are issued and outstanding.

COMMON STOCK


      We are  authorized to issue up to  18,900,000  shares of our common stock,
par value $0.01 per share.  The holders of our common  stock are entitled to one
vote  for  each  share  held  of  record  on  all  matters  to  be  voted  on by
stockholders.  There is no  cumulative  voting with  respect to the  election of
directors, with the result that the holders of more than 50% of the shares voted
for the election of directors can elect all of the directors. The holders of our
common stock are entitled to receive  dividends  when, as and if declared by the
Board of Directors out of funds legally available.  In the event of liquidation,
dissolution  or winding up of the  Company,  the holders of our common stock are
entitled to share ratably in all assets remaining  available for distribution to
them after  payment of  liabilities  and after  provision has been made for each
class of stock,  if any,  having  preference  over the common stock.  Holders of
shares  of  common  stock,  as such,  have no  conversion,  preemptive  or other
subscription  rights,  and,  except as noted  herein,  there  are no  redemption
provisions  applicable to the common  stock.  All of the  outstanding  shares of
common stock are validly issued, fully paid and nonassessable.


CLASS A COMMON STOCK

      Our Certificate of Incorporation authorizes the issuance of 100,000 shares
of Class A Common  Stock,  par value  $0.01 per share.  In  connection  with our
public  offering  in 1994,  all issued  shares of our Class A common  stock were
converted into shares of our common stock.  We do not plan on issuing any shares
of our Class A common stock and will delete this provision from our  Certificate
of  Incorporation  when  we  file  the  next  amendment  to our  Certificate  of
Incorporation, which will be at our next shareholder's meeting.


                                       54


CONVERTIBLE PREFERRED STOCK


      Our Board of Directors has the  authority,  without  further action by our
stockholders,  to issue up to 1,000,000 shares of our preferred stock, par value
$1.00 per  share,  in one or more  series  and to fix the  rights,  preferences,
privileges and restrictions  thereof.  In April 1999, we authorized the issuance
of 1,000,000  shares of our  convertible  preferred  stock in connection  with a
private  offering of our units.  All of these  shares of  convertible  preferred
stock were converted into shares of our common stock  automatically  on April 1,
2000.


      We do not plan on issuing any shares of our convertible preferred stock in
the  near  future  and will  delete  this  provision  from  our  Certificate  of
Incorporation   when  we  file  the  next   amendment  to  our   Certificate  of
Incorporation, which will be at our next shareholder's meeting.

ANTI-TAKEOVER  EFFECTS OF CERTAIN  PROVISIONS OF OUR ARTICLES OF  INCORPORATION,
BYLAWS AND DELAWARE LAW


      Certain provisions of our amended certificate of incorporation, bylaws and
Delaware law, which are summarized below, may be deemed to have an anti-takeover
effect and may delay, defer or prevent a tender offer or takeover attempt that a
stockholder  might consider in its best interest,  including those attempts that
might  result  in a  premium  over  the  market  price  for the  shares  held by
stockholders.


CUMULATIVE VOTING


      Our amended  certificate of incorporation does not permit our stockholders
the right to cumulate votes in the election of directors.


SPECIAL MEETING OF STOCKHOLDERS


      Our bylaws provided that special  meetings of our stockholders may only be
called by (1)  resolution  of the Board or the president or (2) the president or
the secretary upon the written request (stating the purpose of the meeting) of a
majority  of the  directors  then in office or the  holders of a majority of the
outstanding shares entitled to vote.


AUTHORIZED BUT UNISSUED SHARES


      The  authorized  but  unissued  shares of common stock are  available  for
future issuance without  stockholder  approval.  These additional  shares may be
utilized  for a variety  of  corporate  purposes,  including  public or  private
offerings to raise capital,  corporate  acquisitions and employee benefit plans.
The  existence of  authorized  but unissued  shares of common stock could render
more  difficult or discourage an attempt to obtain  control of us, by means of a
proxy contest, tender offer, merger or otherwise.


LIMITATIONS ON LIABILITY AND INDEMNIFICATION MATTERS

      We have adopted provisions in our amended certificate of incorporation and
bylaws that limit the liability of our directors to the fullest extent permitted
by the by the Delaware General Corporation Law. Pursuant to such provisions,  no
director will be liable to the Company or its  stockholders for monetary damages
for  breaches  of certain  fiduciary  duties as a director of the  Company.  The
limitation of liability will not affect a director's  liability for (1) a breach
of the director's duty of loyalty to the Company or its stockholders, (2) an act
or  omission  not in good faith or that  involves  intentional  misconduct  or a
knowing  violation  of  the  law,  (3)  any  unlawful  distributions,  or  (4) a
transaction from which the director receives an improper  personal benefit.  The
limitation  of  liability  also will not affect the  availability  of  equitable
remedies such as injunctive relief or rescission.

      Our  amended  certificate  of  incorporation  and  bylaws  require  us  to
indemnify our officers and directors to the fullest extent permitted by Delaware
law. We have entered into indemnification  agreements with each of our directors
and executive  officers.  These  agreements,  among other things,  indemnify our
directors  and executive  officers for certain  expenses,  judgments,  fines and
settlement  amounts incurred by them in any action or proceeding,  including any
action by or in the right of the Company,  arising out of the person's  services
as a  director  or  executive  officer of the  Company  or any other  company or
enterprise to which the person provides services at our request. We believe that
these  provisions and  agreements are necessary to attract and retain  qualified
directors and executive officers.



                                       55



      Insofar as  indemnification  for liabilities  arising under the Securities
Act may be permitted to our directors,  officers and controlling person based on
the  foregoing  provisions,  we have been  advised  that in the  opinion  of the
Securities and Exchange Commission such indemnification is against public policy
and is, therefore, unenforceable.


DELAWARE LAW

      Under  Delaware  law,  a  corporation  may  not  engage  in any  "business
combination"  (as  defined  in the  Delaware  General  Corporation  Law) with an
"interested  stockholder"  for three  years  after such  stockholder  becomes an
interested  stockholder.  An  interested  stockholder  is any  person who is the
beneficial  owner  of 15%  or  more  of  the  outstanding  voting  stock  of the
corporation.  A  corporation  may  enter  into a  business  combination  with an
interested stockholder if:


      (a)   the Board of Directors  approves either the business  combination or
            the  transaction  which  resulted  in the  stockholder  becoming  an
            interested  stockholder  before  the date on which  the  stockholder
            becomes an interested stockholder;

      (b)   upon  consummation of the  transaction  resulting in the stockholder
            reaching  the  15%  threshold,  the  stockholder  owned  85%  of the
            outstanding  voting  shares at the time the  transaction  commenced,
            excluding  those shares held by directors  who are also  officers or
            employee stock plans in which the participants do not have the right
            to determine  confidentially whether shares subject to the plan will
            be tendered in a tender or exchange offer; or

      (c)   on or subsequent to becoming an interested stockholder, the business
            combination  is approved by the Board of Directors and is authorized
            at a meeting by the affirmative  vote of at least  two-thirds of the
            outstanding voting stock not owned by the interested stockholder.


TRANSFER AGENT

      The transfer  agent for our common stock is  Continental  Stock Transfer &
Trust Co., 2 Broadway, New = York, New York 10004.


                        SHARES ELIGIBLE FOR FUTURE SALE


      As of September  27, 2004,  we have  9,202,318  shares of our common stock
issued and outstanding.  If the 4,634,067  shares  registered in this Prospectus
are issued,  we will have  13,836,385  shares issued and  outstanding.  Of these
shares,  all of the 4,634,067 shares  registered in this offering will be freely
tradeable without restriction or further  registration under the Securities Act,
unless such shares are purchased by "affiliates" as that term is defined in Rule
144 under the Securities Act.  Shares that cannot be traded without  restriction
are referred to as  "restricted  securities" as that term is defined in Rule 144
under the Securities Act. As of September 27, 2004,  approximately 7,776,789 (of
our 9,202,318  issued and  outstanding  shares) are eligible for sale under Rule
144.  Restricted  securities may be sold in the public market only if registered
of if they  qualify for an  exemption  from  registration  under Rule 144 of the
Securities Act.

RULE 144


      In general,  under Rule 144 as currently in effect,  a person (or group of
person whose shares are aggregated),  including  affiliates of the Company,  who
have  beneficially  owned shares of our common stock for at least one year would
be entitled  to sell  within any  three-month  period,  an amount of  restricted
securities that does not exceed the greater of:


      [_]   One percent of the number of shares of common stock then outstanding
            (approximately 88,063 shares as of September 27, 2004; or

      [_]   the average  weekly  trading  volume in the common  stock during the
            four  calendar  weeks  preceding  the filing of a notice on Form 144
            with respect to such sale.



                                       56



      Sales under Rule 144 are also subject to certain manner of sale provisions
and notice  requirements and to the  availability of current public  information
about us.


RULE 144(K)


      Under  Rule  144(k),  a person  who is not  deemed to have been one of our
affiliates  at any  time  during  the 90  days  preceding  a  sale,  and who has
beneficially  owned  the  shares  proposed  to be sold for at least  two  years,
including  the holding  period of any prior owner  other than an  affiliate,  is
entitled to sell such shares without  complying with the manner of sale,  public
information, volume limitation or notice provisions of Rule 144.


      No  prediction  can be made as to the effect,  if any that market sales of
the Company's  common stock,  or the  availability of the common stock for sale,
will have on the market price of the common stock  prevailing from time to time.
Nevertheless,  sales of a significant  number of shares of the Company's  common
stock in the public market, or the perception that such sales could occur, could
adversely  affect  the market  price of the  common  stock and impair our future
ability to raise  capital  through an offering of equity  securities.  See "Risk
Factors - Future sales of our common stock may depress our stock price."


                                  LEGAL MATTERS


      The validity of the securities being offered hereby will be passed upon by
Sichenzia Ross Friedman Ference LLP, New York, NY.


                                     EXPERTS


      Our  financial  statements  for the years  ended  March 31,  2004 and 2003
appearing in this  Prospectus  and  registration  statement have been audited by
Grant Thornton LLP, as our independent registered public accounting firm, as set
forth in their report appearing  elsewhere herein,  and are included in reliance
upon the report given on the authority of the firm as experts in accounting  and
auditing.  Our financial  statements for the year ended March 31, 2002 appearing
in this  Prospectus  and  registration  statement have been audited by Salberg &
Company, P.A., as independent registered public accounting firm, as set forth in
their report appearing  elsewhere herein,  and are included in reliance upon the
report given on the authority of the firm as experts in accounting and auditing.


                    WHERE YOU CAN FIND ADDITIONAL INFORMATION


      We have filed with the Securities  and Exchange  Commission a registration
statement on Form S-1 pursuant to the Securities  Act of 1933, as amended,  with
respect to the offer, issuance and sale of 6,298,178 shares of our common stock.
This  Prospectus  does  not  contain  all of the  information  set  forth in the
registration  statement.  For further  information  with  respect to us, and the
shares of our common stock to be sold in this offering, we make reference to the
registration statement.

      You may read and copy all or any portion of the registration  statement or
any other  information,  which we filed at the SEC's public  reference  rooms in
Washington,  D.C. The address for the SEC's public reference room in Washington,
D.C. is Judiciary Plaza, 450 Fifth Street, N.W.,  Washington,  DC 20549. You can
request copies of these documents,  upon payment of a duplicating filing fee, by
writing to the SEC.  Please  call the  Securities  and  Exchange  Commission  at
1-800-SEC-0330 for further  information on the operation of the public reference
rooms. Our SEC filings are also available to you free or charge at the SEC's web
site at http://www.sec.gov.



                                       57




                THE SINGING MACHINE COMPANY, INC. AND SUBSIDIARY


                          INDEX TO FINANCIAL STATEMENTS


Report of Independent Registered Public Accounting Firm......................F-2
Report of Independent Registered Public Accounting Firm......................F-3
Consolidated Balance Sheets..................................................F-4
Consolidated Statements of Operations........................................F-5
Consolidated Statement of Cash Flows.........................................F-7
Consolidated Statements of Stockholders' Equity..............................F-9
Notes to Consolidated Financial Statements..................................F-10





                        REPORT OF INDEPENDENT REGISTERED
                             PUBLIC ACCOUNTING FIRM


Board of Directors  and Shareholders
The Singing Machine Company, Inc.

We have  audited the  accompanying  consolidated  balance  sheets of The Singing
Machine  Company,  Inc. and subsidiary  (the "Company") as of March 31, 2004 and
2003,  and the related  consolidated  statements  of  operations,  shareholders'
equity and cash flows for the years then ended.  These financial  statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these financial  statements and financial statement schedule based
on our audits.

We conducted  our audits in  accordance  with  standards  of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,  the  consolidated  financial  position  of The Singing
Machine  Company,  Inc.  and  subsidiary  as of March 31,  2004 and 2003 and the
consolidated  results of their operations and their  consolidated cash flows for
the years  then  ended,  in  conformity  with  accounting  principles  generally
accepted in the United States of America.

We have also  audited  Schedule  II of The Singing  Machine  Company,  Inc.  and
subsidiary  for the year ended March 31, 2004.  In our opinion,  this  schedule,
when considered in relation to the basic consolidated financial statements taken
as a whole, presents fairly, in all material respects, the information therein.

The accompanying  financial  statements have been prepared  assuming the Company
will  continue  as a going  concern.  As  discussed  more fully in Note 2 to the
financial statements and as of June 16, 2004, the Company has minimal liquidity.
Additionally  and as of March 31,  2004,  the  Company was in  violation  of the
tangible  net  worth  covenant  of  its  factoring  agreement.  This  continuing
condition  of minimal  liquidity  and the lack of  adequate  external  financing
raises  substantial  doubt  about the  Company's  ability to continue as a going
concern. Management's plans in regard to increasing liquidity are also described
in Note 2 to the financial  statements.  The financial statements do not include
any adjustments that might result from the outcome of this uncertainty.

                             /s/ Grant Thornton LLP

                                 Miami, Florida
                       June 16, 2004 (except for the last
                        paragraph of Note 7, as to which
                           the date is July 14, 2004)



                                      F-2




             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



Board of Directors and Shareholders:
The Singing Machine Company, Inc.
and Subsidiary


We have audited the accompanying  consolidated statement of operations,  changes
in stockholders' equity, and cash flows for the year ended March 31, 2002 of The
Singing Machine  Company,  Inc., and Subsidiary.  These  consolidated  financial
statements   are  the   responsibility   of  the   company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audit.

We conducted  our audit in accordance  with the Standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and  perform  the  audit  to  obtain  reasonable  assurance  about  whether  the
consolidated  financial statements are free of material  misstatement.  An audit
includes,  examining,  on a test  basis,  evidence  supporting  the  amounts and
disclosures in the  consolidated  financial  statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall consolidated  financial statement
presentation.  We believe  that our audit  provides a  reasonable  basis for our
opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all material  respects,  the consolidated  results of operations and
cash flows of The Singing  Machine  Company,  Inc. and  Subsidiary  for the year
ended  March 31,  2002,  in  conformity  with  accounting  principles  generally
accepted in the United States of America.

As more fully described in Note 3 of the fiscal 2004, 2003 and 2002 consolidated
financial statements,  subsequent to the issuance of the Company's 2002 and 2001
consolidated  financial  statements  and our report  thereon dated May 23, 2002,
management  determined  to  restate  the 2002 and  2001  consolidated  financial
statements to reflect a change in their position  regarding  taxation of certain
corporate income and a resulting  increase in the income tax provision for years
2002 and 2001. In our related report, we expressed an unqualified  opinion.  Our
opinion on the revised consolidated  financial statements,  as expressed herein,
remains unqualified.


/S/ SALBERG & COMPANY, P.A.
BOCA RATON, FLORIDA
MAY 23, 2002 (EXCEPT FOR NOTE 3 AS TO WHICH THE DATE IS JULY 14, 2003)



                                      F-3







                            THE SINGING MACHINE COMPANY, INC. AND SUBSIDIARY
                                      CONSOLIDATED BALANCE SHEETS

                                                                JUNE 30        MARCH 31         MARCH 31,
                                                                 2004            2004            2003
                                                             ------------    ------------    ------------
                                                                                    
                                                             (UNAUDITED)
                                     ASSETS
Current Assets
Cash and cash equivalents                                    $    313,574    $    356,342    $    268,264
Restricted Cash                                                   863,968         874,283         838,411
Accounts Receivable, less allowances of $98,000
  and $406,000, respectively                                    2,020,834       3,806,166       5,762,944
Due from manufacturers                                            228,169         134,964       1,091,871
Inventories                                                     4,763,060       5,228,060      25,194,346
Prepaid expense and other current assets                        1,112,962         783,492       1,449,505
Insurance receivable                                              800,000         800,000              --
Refundable tax                                                  1,111,401       1,178,512              --
Deferred tax asset                                                     --              --       1,925,612
                                                             ------------    ------------    ------------
    TOTAL CURRENT ASSETS                                       11,213,968      13,161,819      36,530,953

PROPERTY AND EQUIPMENT, at cost less accumulated
depreciation of $2,567,000 and $1,473,000, respectively           869,782         983,980       1,096,424
OTHER ASSETS
Other non-current assets                                          551,070         615,773       1,307,917
                                                             ------------    ------------    ------------
    TOTAL ASSETS                                             $ 12,634,820    $ 14,761,572    $ 38,935,294
                                                             ============    ============    ============
    LIABILITIES AND SHAREHOLDERS' (DEFICIT)/EQUITY

Current Liabilities
Bank overdraft                                               $     55,504    $     62,282    $    316,646
Accounts payable                                                3,852,160       3,995,852       7,553,007
Accrued expenses                                                2,796,912       3,481,905       1,443,406
Customer credits on account                                     1,806,784       2,111,484         933,002
Convertible debentures, net of unamortized discount
  of $2,554,511                                                 1,778,204       1,445,489              --
Subordinated debt-related parties                               1,000,000       1,000,000         400,000
Revolving credit facilities                                            --              --       6,782,824
Note payable - related party                                       40,000              --              --
Income taxes payable                                            2,554,952       2,447,746       3,821,045
                                                             ------------    ------------    ------------
    TOTAL CURRENT LIABILITIES                                  13,884,516      14,544,758      21,249,930

SHAREHOLDERS' (DEFICIT)/EQUITY
Preferred stock, $1.00 par value; 1,000,000 shares
authorized, no shares issued and outstanding                           --              --              --
Common stock, Class A, $.01 par value; 100,000
shares authorized; no shares issued and outstanding                    --              --              --
Common stock, $0.01 par value;  18,900,000 shares
authorized; 8,752,318 and 8,171,678 shares issued
and outstanding, respect                                           88,023          87,523          81,717
Additional paid-in capital                                     10,104,998      10,052,498       4,843,430
Accumulated (deficit)/retained earnings                       (11,442,717)     (9,923,207)     12,760,217
                                                             ------------    ------------    ------------
    TOTAL SHAREHOLDERS' (DEFICIT)/EQUITY                       (1,249,696)        216,814      17,685,364
                                                             ------------    ------------    ------------
    TOTAL LIABILITIES AND SHAREHOLDERS' (DEFICIT) EQUITY     $ 12,634,820    $ 14,761,572    $ 38,935,294
                                                             ============    ============    ============



THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED
FINANCIAL STATEMENTS.



                                      F-4






                                          THE SINGING MACHINE COMPANY, INC. AND SUBSIDIARY
                                                CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                                                            UNAUDITED
                                                               YEARS ENDED MARCH 31,               THREE MONTHS ENDED JUNE 30,
                                                  --------------------------------------------    ----------------------------
                                                      2004            2003            2002            2004            2003
                                                  ------------    ------------    ------------    ------------    ------------
                                                                                                   
                                                                                  (as restated)
                                                                                     (Note 3)

NET SALES                                         $ 70,541,128    $ 95,613,766    $ 62,475,753    $  3,856,872    $  7,627,975

COST OF SALES
      Cost of Goods Sold                            68,279,589      72,329,035      40,852,840       3,086,733       5,901,866
      Impairment of Tooling                            442,989              --              --              --              --
                                                  ------------    ------------    ------------    ------------    ------------
GROSS PROFIT                                         1,818,550      23,284,731      21,622,913         770,139       1,726,109

OPERATING EXPENSES
Advertising                                          2,340,439       5,032,367       2,377,638          69,589         270,770
Commissions                                          1,024,883         997,529       1,294,543          45,520            --
Compensation                                         5,048,831       4,095,176       2,486,547         686,215       1,299,195
Freight & Handling                                   1,423,082       2,112,435       1,242,910          90,688         225,866
Royalty Expense                                      2,294,727       2,257,653       1,862,116          32,731          83,964
Selling, general & administrative expenses           9,881,887       7,175,341       4,123,779         929,691       1,980,552
                                                  ------------    ------------    ------------    ------------    ------------
TOTAL OPERATING EXPENSES                            22,013,849      21,670,501      13,387,533       1,854,434       3,860,347
                                                  ------------    ------------    ------------    ------------    ------------
(LOSS) INCOME FROM OPERATIONS                      (20,195,299)      1,614,230       8,235,380      (1,084,295)     (2,134,238)

OTHER INCOME (EXPENSES)
Other income                                            22,116         196,537         215,840          11,700           7,669
Stock based guarantee fees                                  --              --        (171,472)             --              --
Interest and amortizatoin expense                   (1,752,952)       (406,126)       (112,123)       (446,915)       (188,468)
Interest income                                          1,216          11,943          16,934              --              --
                                                  ------------    ------------    ------------    ------------    ------------
NET OTHER EXPENSES                                  (1,729,620)       (197,646)        (50,821)       (435,215)       (180,799)
                                                  ------------    ------------    ------------    ------------    ------------
(LOSS) INCOME BEFORE PROVISION FOR INCOME TAXES    (21,924,919)      1,416,584       8,184,559      (1,519,510)     (2,315,037)

PROVISION FOR INCOME TAXES                             758,505         198,772       1,895,494              --           2,315
                                                  ------------    ------------    ------------    ------------    ------------
NET (LOSS) INCOME                                 $(22,683,424)   $  1,217,812    $  6,289,065    $ (1,519,510)   $ (2,317,352)
                                                  ============    ============    ============    ============    ============

(LOSS) EARNINGS PER COMMON SHARE:
      Basic                                       $      (2.65)   $       0.15    $       0.88    $      (0.17)   $      (0.28)
      Diluted                                     $      (2.65)   $       0.14    $       0.79    $      (0.17)   $      (0.28)

WEIGHTED AVERAGE COMMON AND COMMON
   EQUIVALENT SHARES:
      Basic                                          8,566,116       8,114,330       7,159,142       8,787,483       8,278,469
      Diluted                                        8,566,116       8,931,385       7,943,473       8,787,483       8,278,469



THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.



                                                                 F-5







                                          THE SINGING MACHINE COMPANY, INC. AND SUBSIDIARY
                                                CONSOLIDATED STATEMENT OF CASH FLOWS
                                                                                                               UNAUDITED
                                                                                                      FOR THREE MONTHS ENDING
                                                                    FOR YEAR ENDING MARCH 31                   JUNE 30
                                                        ------------------------------------------    --------------------------
                                                            2004           2003           2002           2004           2003
                                                        ------------    -----------    -----------    -----------    -----------
                                                                                                      
                                                                                      (as restated)
                                                                                         (Note 3)
CASH FLOWS FROM OPERATING ACTIVITIES
       Net (loss) earnings                              $(22,683,424)   $ 1,217,812      6,289,065    $(1,519,510)   $(2,317,352)
       Adjustments to reconcile net (loss) earnings to
        net cash provided by (used in) operating
          activities
       Depreciation and amortization                         750,359        622,298        394,456        133,437        175,519
       Impairment of tooling and Intangible                  628,405             --             --             --             --
       Provision for inventory                             2,865,789      3,715,357             --             --             --
       Provision for bad debt                               (159,676)       393,737         45,078             --             --
       Amortization of discount/deferred fees on
         convertible debentures                              909,891             --             --        332,715             --
       Stock compensation expense                            632,451             --        171,472             --             --
       Deferred taxes                                      1,925,612     (1,734,194)            --             --             --
       Changes in assets and liabilities:
       Accounts Receivable                                 2,116,454     (2,626,074)    (2,626,329)     1,785,332      1,526,456
       Due from manufacturer                                 956,908       (603,573)       210,798       (132,589)            --
       Inventories                                        17,100,497    (19,635,351)    (4,460,891)     1,160,206        266,185
       Prepaid expenses and other assets                     666,013     (1,020,895)      (352,373)      (329,471)      (457,782)
       Insurance receivable                                 (800,000)            --             --             --             --
       Other non-current assets                            1,204,630       (426,494)       (91,631)        64,703             --
       Accounts payable                                   (3,557,155)     5,706,769      1,364,158       (799,516)     1,299,330
       Accrued expenses                                    2,038,499        153,809        199,445       (631,993)      (211,914)
       Customer credits on account                         1,178,482        933,002             --       (304,700)            --
       Current income taxes                               (2,551,811)     1,779,117      1,811,439        174,317          2,315
                                                         -----------    -----------    -----------    -----------    -----------
         Net cash provided by (used in)
          operating activities                             3,221,924    (11,524,680)     2,954,687        (67,066)       282,757
                                                        ------------    -----------    -----------    -----------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES
       Purchase of property and equipment                 (1,266,321)    (1,144,064)      (613,691)       (19,240)      (299,186)
       Proceeds from investment in factor                         --             --        933,407             --             --
       Proceeds from repayment of related
         party loans                                              --             --        125,117             --             --
       Restricted cash                                       (35,872)      (324,727)      (513,684)        10,315        (23,711)
       Investment in and advances in
         unconsolidated subsidiary                                --             --        298,900
                                                        -----------     -----------    -----------    -----------    -----------
         Net cash (used in) provided by
           investing activities                           (1,302,193)    (1,468,791)       230,049         (8,925)      (322,897)
                                                        -----------     -----------    -----------    -----------    -----------
CASH FLOWS FROM FINANCING ACTIVITIES
       Borrowings from revolving credit facilities        28,863,712     47,825,725     21,856,653             --     (1,879,453)
       Repayments to revolving credit
         facilities                                      (35,646,536)   (41,042,901)   (21,856,653)            --             --
       Proceeds from issuance of convertible
        debentures                                         4,000,000             --             --             --             --
       Bank Overdraft                                       (254,364)       316,645             --         (6,777)      (269,994)
       Payment of fees related to convertible
         debt                                               (255,000)            --             --             --             --
       Proceeds from subordinated debt-related
         parties, net                                        600,000        400,000      1,319,190             --             --
       Proceeds from note payable                                 --             --             --         40,000      2,000,000
       Payment on related party loan                              --             --             --             --       (200,000)
       Proceeds from exercise of stock
         options and warrants                                860,535        242,119             --             --        207,735
                                                        -----------     -----------    -----------    -----------    -----------
          Net cash (used in) provided by
             finanancing activities                       (1,831,653)     7,741,588      1,319,190         33,223       (141,712)
                                                        -----------     -----------    -----------    -----------    -----------
INCREASE(DECREASE) IN CASH AND CASH EQUIVALENTS               88,078     (5,251,883)     4,503,926        (42,768)      (181,852)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD             268,264      5,520,147      1,016,221        356,342        268,265
                                                        ------------    -----------    -----------    -----------    -----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD              $    356,342    $   268,264    $ 5,520,147    $   313,574    $    86,413
                                                        ============    ===========    ===========    ===========    ===========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
CASH PAID FOR THE YEAR ENDING MARCH 31, 2004
       Interest                                         $    995,101    $   406,126    $   112,123    $   120,625    $   188,469
                                                        ============    ===========    ===========    ===========    ===========
       Income Taxes                                     $  1,388,804    $   153,849    $   102,415    $        --    $        --
                                                        ============    ===========    ===========    ===========    ===========


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.



                                       F-6






                                          THE SINGING MACHINE COMPANY, INC. AND SUBSIDIARY
                                           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                      PREFERRED STOCK                  COMMON STOCK                                       DEFERRED
                 --------------------------   ---------------------------     PAID IN       RETAINED     GUARANTEE
                    SHARES        AMOUNT         SHARES        AMOUNT          CAPITAL      EARNINGS        FEES        TOTAL
                 ------------  ------------   ------------   ------------   ------------  ------------  ------------ -------------
                                                                                             
BALANCE AT
 MARCH 31, 2001,
  RESTATED                 --            --      6,538,680         65,387      3,302,982     5,253,340      (171,472)    8,450,237

Net earnings               --            --             --             --             --     6,289,065            --     6,289,065
Exercise of
 warrants                  --            --        581,100          5,811        584,239            --            --       590,050
Exercise of
 employee
  stock
   options                 --            --        900,525          9,005        720,135            --            --       729,140
Fractional
  share
  adjustment
  pursuant
  to 3:2
  stock split              --            --           (278)            (3)        (4,528)           --            --        (4,531)
Amortization
 of deferred
 guarantee fees            --            --             --             --             --            --       171,472       171,472
                 ------------  ------------   ------------   ------------   ------------  ------------  ------------  ------------
BALANCE AT
 MARCH 31,
 2002, RESTATED            --            --      8,020,027         80,200      4,602,828    11,542,405            --    16,225,433

Net earnings               --            --             --             --             --     1,217,812            --     1,217,812
Exercise of
  warrants                                          52,500            525         47,600            --                      48,125
Exercise of
  employee stock
   options                 --            --         99,151            992        193,002            --            --       193,994
                 ------------  ------------   ------------   ------------   ------------  ------------  ------------  ------------
BALANCE AT
  MARCH 31, 2003                                 8,171,678         81,717      4,843,430    12,760,217            --    17,685,364

Net loss                   --            --             --             --             --   (22,683,424)           --   (22,683,424)
Exercise of
  employee stock
   options                 --            --        448,498          4,485      1,076,885            --            --     1,081,370
 Warrants issued
   in connection
    with
   convertible
   debenture
    admendment             --            --             --             --           30,981          --            --        30,981
Financing fees
  paid with
   warrants                --            --             --             --          268,386          --            --       268,386
Warrants issued
  in connection
  with and
   beneficial
   conversion
    feature of
   co-vertible
   debentures              --            --             --             --      3,312,362            --            --     3,312,362
Issuance of
  common stock                                     132,142          1,321        520,454            --            --       521,775
                 ------------  ------------   ------------   ------------   ------------  ------------  ------------  ------------
BALANCE AT
 MARCH 31, 2004            --  $         --      8,752,318   $     87,523   $ 10,052,498  $ (9,923,207) $         --  $    216,814

Net loss
 (Unaudited)                                            --            --              --    (1,519,510)           --    (1,519,510)
Shares issued
 for consulting
 service                                            50,000            500         52,500            --            --        53,000
 (Unaudited)     ------------  ------------   ------------   ------------   ------------  ------------  ------------  ------------
BALANCE AT
  JUNE 30, 2004
  (UNAUDITED)                                    8,802,318         88,023     10,104,998   (11,442,717)           --    (1,249,696)




                                       F-7



THE SINGING MACHINE COMPANY, INC AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF ACCOUNTING POLICIES

OVERVIEW


      The Singing Machine Company, Inc., a Delaware corporation,  and Subsidiary
(the  "Company,"  or  "The  Singing  Machine")  are  primarily  engaged  in  the
development,   marketing,   and  sale  of  consumer   karaoke  audio  equipment,
accessories,   and  musical  recordings.  The  products  are  sold  directly  to
distributors and retail customers.

      The  preparation  of  The  Singing  Machine's   financial   statements  in
conformity with accounting principles generally accepted in the United States of
America  requires  management to make estimates and assumptions  that affect the
reported  amounts  of  assets  and  liabilities  at the  date  of the  financial
statements and revenues and expenses during the period.  Future events and their
effects  cannot  be  determined   with  absolute   certainty;   therefore,   the
determination  of estimates  requires the exercise of judgment.  Actual  results
inevitably  will  differ  from  those  estimates,  and such  differences  may be
material  to  the  Company's  financial  statements.  Management  evaluates  its
estimates and assumptions continually. These estimates and assumptions are based
on  historical  experience  and other factors that are believed to be reasonable
under the  circumstances.  These  estimates  and The  Singing  Machine's  actual
results are subject to the risk factors listed in  Quantitative  and Qualitative
Disclosure About Market Risk section.

      The management of the Company believes that a higher degree of judgment or
complexity is involved in the following areas:

      UNAUDITED INTERIM RESULTS.  The accompanying  balance sheet as of June 30,
2004 and the  statements of operations and cash flows for the three months ended
June 30,  2003 and 2004 are  unaudited.  In the  opinion  of  management,  these
statements  have  been  prepared  on the  same  basis as the  audited  financial
statements  and include all  adjustments,  consisting  only of normal  recurring
adjustments,  necessary  for the fair  presentation  of the  results  for  these
periods.  The data disclosed in the notes to the financial  statements for these
periods and through the date of this filing are also unaudited.

      COLLECTIBILITY OF ACCOUNTS RECEIVABLE. The Singing Machine's allowance for
doubtful accounts is based on management's  estimates of the creditworthiness of
its customers,  current economic conditions and historical information,  and, in
the opinion of management,  is believed to be an amount sufficient to respond to
normal  business  conditions.  Management  sets 100%  reserves for  customers in
bankruptcy  and other  reserves  based upon  historical  collection  experience.
Should  business  conditions  deteriorate or any major  customer  default on its
obligations  to  the  Company,  this  allowance  may  need  to be  significantly
increased, which would have a negative impact on operations.

      INVENTORY.  The  Singing  Machine  reduces  inventory  on  hand to its net
realizable  value on an item by item basis when it is apparent that the expected
realizable value of an inventory item falls below its original cost. A charge to
cost of sales  results  when the  estimated  net  realizable  value of  specific
inventory items declines below cost.  Management regularly reviews the Company's
investment in inventories for such declines in value.

      INCOME TAXES.  Significant  management  judgment is required in developing
The Singing Machine's provision for income taxes, including the determination of
foreign tax  liabilities,  deferred tax assets and liabilities and any valuation
allowances  that might be required  against the deferred tax assets.  Management
evaluates  its ability to realize its deferred  tax assets on a quarterly  basis
and adjusts its valuation allowance when it believes that it is more likely than
not that the asset will not be  realized.  At  December  31,  2003 and March 31,
2004, the Company concluded that a valuation allowance was needed against all of
the Company's  deferred tax assets,  as it was not more likely than not that the
deferred taxes would be realized. At June 30, 2004, March 31, 2004 and 2003, The
Singing  Machine had gross  deferred  tax assets of $8.7,  $8.2 million and $1.9
million,  against which the Company recorded valuation allowances totaling $8.7,
$8.2 million and $0, respectively.

      For the fiscal  year ended  March 31,  2004,  the  Company  recorded a tax
provision of $758,505. This occurred because the valuation allowance established
against the  Company's  deferred  tax assets  exceeded the amount of the benefit
created  from  carrying  back  a  portion  of the  current  year's  losses.  The
carry-back  of the  losses  from the  current  year  resulted  in an income  tax
receivable  of  $1.1  million,  which  is  included  in  refundable  tax  in the
accompanying  balance  sheets.  We have received the tax fund of $1.1 million on
August 24, 2004,  which has been used to pay the related  parties'  loan and the
vendors.  The  Company has now  exhausted  its ability to carry back any further
losses and  therefore  will only be able to recognize tax benefits to the extent
that it has future taxable income.


                                      F-8





      For the three  months  ended June 30,  2004,  the Company  recorded no tax
provision.  This occurred  because the Company has net  operating  losses during
this  period and has not  recorded a benefit  for the  current  period's  losses
because realizability is not more likely than not.

      The  Company's  subsidiary  has applied for an  exemption of income tax in
Hong  Kong.  Therefore,  no taxes  have been  expensed  or  provided  for at the
subsidiary  level.  Although no decision has been reached by the governing body,
the parent company has reached the decision to provide for the possibility  that
the exemption  could be denied and accordingly has recorded a provision for Hong
Kong taxes in fiscal 2003 and 2002.  There was no provision for Hong Kong income
taxes in fiscal 2004 due to the subsidiary's net operating loss for the year.

      Hong Kong income taxes payable  totaled $2.4 million at March 31, 2004 and
2003 and is included in the accompanying balance sheets as income taxes payable.

      The Company  effectively  repatriated  approximately  $2.0  million,  $5.6
million and $5.7 million  from its foreign  operations  in 2004,  2003 and 2002,
respectively.  Accordingly, these earnings were taxed as a deemed dividend based
on U.S. statutory rates. The Company has no remaining  undistributed earnings of
the Company's foreign subsidiary.

      The Company operates within multiple taxing  jurisdictions  and is subject
to audit in those  jurisdictions.  Because of the complex issues  involved,  any
claims can  require an  extended  period to resolve.  In  management's  opinion,
adequate provisions for income taxes have been made.

      OTHER ESTIMATES. The Singing Machine makes other estimates in the ordinary
course of business relating to sales returns and allowances,  warranty reserves,
and reserves for  promotional  incentives.  Historically,  past changes to these
estimates have not had a material impact on the Company's  financial  condition.
However, circumstances could change which may alter future expectations.

THE FOLLOWING ARE THE COMPANY'S REMAINING ACCOUNTING POLICIES.


PRINCIPLES OF CONSOLIDATION


      The consolidated  financial statements include the accounts of The Singing
Machine Company,  Inc. and its wholly-owned Hong Kong Subsidiary,  International
SMC (HK)  Limited  ("Hong  Kong  Subsidiary").  All  intercompany  accounts  and
transactions have been eliminated in consolidation.


STOCK SPLITS


      On March 15, 2002, the Company affected a 3 -for -2 stock split. All share
and  per  share  data  have  been  retroactively  restated  in the  accompanying
consolidated financial statements to reflect the split.


FOREIGN CURRENCY TRANSLATION


      The functional currency of the Hong Kong Subsidiary is the local currency.
The financial  statements of the subsidiary are translated to U.S. dollars using
year-end  rates of exchange  for assets and  liabilities,  and average  rates of
exchange for the year for revenues,  costs,  and expenses.  Net gains and losses
resulting from foreign  exchange  transactions  are included in the  consolidate
statements of operations and were not material during the periods presented. The
effect of exchange  rate changes on cash at March 31,  2004,  2003 and 2002 were
also not material.



                                      F-9



CASH AND CASH EQUIVALENTS


      The Company  considers all highly liquid  investments  with  maturities of
three  months  or less at the  time of  purchase  to be cash  equivalents.  Cash
balances at March 31, 2004 and 2003 include approximately  $140,000 and $73,000,
respectively, held in foreign banks by the Hong Kong Subsidiary.


COMPREHENSIVE EARNINGS


      Other comprehensive  earnings (loss) is defined as the change in equity of
a business  enterprise  during a period from  transactions  and other events and
circumstances  from non-owner  sources,  including foreign currency  translation
adjustments  and unrealized  gains and losses on derivatives  designated as cash
flow  hedges.  For the years ended March 31, 2004,  2003 and 2002  comprehensive
earnings (loss) was equal to net earnings (loss).


INVENTORIES


      Inventories   are  comprised  of  electronic   karaoke  audio   equipment,
accessories, and compact discs and are stated at the lower of cost or market, as
determined  using  the  first  in,  first out  method.  Inventory  consigned  to
customers at March 31, 2004 and 2003 was $300,914 and $56,695, respectively.



                                      F-10


      The following table  represents the major components of inventory at March
31.



                                                        2004            2003
                                                   -------------   -------------
Finished Goods                                     $   5,106,710   $  24,092,406
Inventory in Transit                                     121,350       1,101,940
                                                   -------------   -------------
Total Inventories                                  $   5,228,060   $  25,194,346
                                                   =============   =============


LONG-LIVED ASSETS


      The   Company   reviews   long-lived   assets  for   impairment   whenever
circumstances  and situations  change such that there is an indication  that the
carrying amounts may not be recoverable.  If the undiscounted  future cash flows
attributable  to the  related  assets  are less than the  carrying  amount,  the
carrying  amounts are reduced to fair value and an impairment loss is recognized
in accordance  with SFAS No. 144,  "Accounting for the Impairment or Disposal of
Long-Lived  Assets." During the year ended March 31, 2004, the Company  recorded
an impairment  charge totaling  $442,989 on certain tooling.  The charge was the
result of the Company's decision to discontinue certain inventory models.


SHIPPING AND HANDLING COSTS


      Shipping  and handling  costs are  classified  as a separate  component of
operating  expenses and those billed to customers are recorded as revenue in the
statement of operations.


PROPERTY AND EQUIPMENT

      Property and equipment are stated at cost, less  accumulated  depreciation
and  amortization.  Expenditures  for  repairs  and  maintenance  are charged to
expense as  incurred.  Depreciation  is provided  for in amounts  sufficient  to
relate the cost of  depreciable  assets to their  estimated  useful  lives using
accelerated and straight-line methods.

REVENUE RECOGNITION

      Revenue from the sale of equipment,  accessories,  and musical  recordings
are  recognized  upon the later of (a) the time of  shipment  or (b) when  title
passes to the  customers,  all  significant  contractual  obligations  have been
satisfied  and  collection of the  resulting  receivable is reasonably  assured.
Revenues  from sales of  consigned  inventory  are  recognized  upon sale of the
product  by the  consignee.  Net sales  are  comprised  of gross  sales net of a
provision for actual and estimated future returns, discounts and volume rebates.

DUE FROM MANUFACTURER


      The Hong Kong Subsidiary  operates as an intermediary to purchase  karaoke
hardware  from  factories  located  in China on behalf of the  Company.  Certain
manufacturers  credited  the Company for the return of  inventory to the factory
for rework.  One  manufacturer  also  credited the Company for volume  incentive
rebates on purchases in fiscal 2003. The balance due from these manufacturers as
of March 31, 2004 and 2003 was $134,964 and $1,091,871, respectively and will be
applied to future purchases of inventory.

CUSTOMER CREDITS ON ACCOUNT

      Customer credits on account represent customers that have received credits
in excess of their accounts receivable balance. These balances were reclassified
for financial statement purposes as current liabilities until paid or applied to
future purchases.



                                      F-11



STOCK BASED COMPENSATION


      The Company  accounts  for stock  options  issued to  employees  using the
intrinsic   value  method  in  accordance  with  the  provisions  of  Accounting
Principles  Board  ("APB")  Opinion  No.  25,  "Accounting  for Stock  Issued to
Employees," and related interpretations.  As such, compensation cost is measured
on the date of grant as the excess of the current market price of the underlying
stock over the exercise price. Such compensation  amounts are amortized over the
respective  vesting  periods  of the  option  grant.  The  Company  applied  the
disclosure  provisions of Statement of Financial  Accounting  Standards ("SFAS")
No. 148, "Accounting for Stock-Based  Compensation- Transition and Disclosure an
amendment of FASB  Statement  No. 123",  which  permits  entities to provide pro
forma net earnings  (loss) and pro forma earnings  (loss) per share  disclosures
for employee stock option grants as if the  fair-valued  based method defined in
SFAS No. 123 had been applied to options granted.

      Had compensation cost for the Company's stock-based compensation plan been
determined  using the fair value method for awards  under that plan,  consistent
with SFAS No. 123, "Accounting for Stock Based Compensation",  the Company's net
earnings (loss) would have been changed to the pro-forma amounts indicated below
for the years ended March 31:



                                                                                 FOR THE FISCAL YEAR ENDED MARCH 31,
                                                                -------------------------------------------------------------
                                                                         2004                  2003                 2002
                                                                --------------------   ------------------   -----------------
                                                                                                   
Net (loss) earnings, as reported                                $       (22,683,424)   $        1,217,812   $       6,289,065
Deducts: Total stock-based employee
    compensation expensed determined
    under fair value based                                      $          (723,058)   $       (1,740,624)  $        (115,489)
         method, net of tax

Net (loss) earning, pro forma                                   $       (23,406,482)   $         (522,812)  $       6,173,576

Net (loss) earnings per share - basic       As reported         $             (2.65)   $             0.15   $            0.88
                                            Pro forma           $             (2.73)   $            (0.06)  $            0.86
Net (loss) earnings per share - diluted     As reported         $             (2.65)   $             0.14   $            0.79
                                            Pro forma           $             (2.73)   $            (0.06)  $            0.78



      The effect of applying SFAS No. 123 is not likely to be  representative of
the effects on reported net earnings (loss) for future years due to, among other
things, the effects of vesting.

      For financial  statement  disclosure  purposes and for purposes of valuing
stock options and warrants issued to consultants,  the fair market value of each
stock option granted was estimated on the date of grant using the Black- Scholes
Option-Pricing  Model in  accordance  with  SFAS No.  123  using  the  following
weighted-average assumptions:

      o     Fiscal 2004: expected dividend yield 0%, risk- free interest rate of
            4%,  volatility  between  80% and  110% and  expected  term of three
            years.

      o     Fiscal 2003: expected dividend yield 0%, risk- free interest rate of
            4%, volatility 71% and expected term of three years.

      o     Fiscal 2002: expected dividend yield 0%, risk- free interest rate of
            6.08% to 6.81%, volatility 42% and expected term of two years.


ADVERTISING


      Costs incurred for producing and communicating advertising of the Company,
are charged to operations as incurred.  The Company has cooperative  advertising
arrangements  with its vendors and accrues the cost of  advertising as a selling
expense,  calculated on the related revenues.  Advertising expense for the years
ended March 31, 2004, 2003 and 2002 was  $2,340,439,  $5,032,367 and $2,377,638,
respectively.


RESEARCH AND DEVELOPMENT COSTS


      All research and development costs are charged to results of operations as
incurred.  These  expenses  are  shown as a  component  of  selling,  general  &
administrative  expenses in the consolidated  statements of operations.  For the
years ended March 31,  2004,  2003 and 2002,  these  amounts  totaled  $302,144,
$674,925 and $181,866, respectively.



                                      F-12



EARNINGS PER SHARE


      In  accordance  with SFAS No.  128,  "Earnings  per Share",  basic  (loss)
earnings per share is computed by dividing the net (loss)  earnings for the year
by the weighted  average  number of common shares  outstanding.  Diluted  (loss)
earnings per share is computed by dividing  net (loss)  earnings by the weighted
average number of common shares outstanding including the effect of common stock
equivalents.

      The following table presents a reconciliation  of basic and diluted (loss)
earnings per share:



                                                       2004            2003           2002
                                                   -------------   ------------   ------------
                                                                         
                                                                                  (as restated)
Net (loss) earnings                                $(22,683,424)   $  1,217,812   $  6,289,065
(Loss) earnings available to common shareholders   $(22,683,424)   $  1,217,812   $  6,289,065
Weighted average shares outstanding - basic           8,566,116       8,114,330      7,159,142
(Loss) earnings per share - basic                  $      (2.65)   $       0.15   $       0.88

(Loss) earnings available to common shareholders   $(22,683,424)   $  1,217,812   $  6,289,065
Weighted average shares outstanding - basic           8,566,116       8,114,330      7,159,142
Effect of dilutive securities:
Stock options/Warrants                                       --         817,055        784,331
Convertible debentures                                       --              --             --
                                                   ------------    ------------   ------------

Weighted average shares outstanding - diluted         8,566,116       8,931,385      7,943,473
Earnings per share - diluted                       $      (2.65)   $       0.14   $       0.79
                                                   ============    ============   ============


      In 2004, 2003 and 2002,  2,657,532,  90,000 and 0 common stock equivalents
were not included in the  computation  of diluted  (loss)  earnings per share as
their effect would have been antidilutive.


FAIR VALUE OF FINANCIAL INSTRUMENTS


      SFAS No. 107,  "Disclosures  about Fair Value of  Financial  Instruments,"
requires  disclosures of information  about the fair value of certain  financial
instruments for which it is practicable to estimate that value.  For purposes of
this disclosure, the fair value of a financial instrument is the amount at which
the  instrument  could be exchanged  in a current  transaction  between  willing
parties, other than in a forced sale or liquidation.

      The carrying amounts of the Company's  short-term  financial  instruments,
including   accounts   receivable,   accounts   payable  and  accrued   expenses
approximates fair value due to the relatively short period to maturity for these
instruments.

RECLASSIFICATIONS

      Certain  prior  year  amounts  have been  reclassified  to  conform to the
current year presentation.


RECENT ACCOUNTING PRONOUNCEMENTS



      In January 2003, the FASB issued  Interpretation No. 46, "Consolidation of
Variable Interest  Entities (and  Interpretation of ARB No. 51)" ("FIN 46"). FIN
46 addresses  consolidation by business enterprises of certain variable interest
entities,  commonly referred to as special purpose entities. The adoption of FIN
46 did not have a material effect on the Company's financial condition,  results
of operations, or cash flows.

      In April 2003,  the FASB issued SFAS No. 149,  "Amendment of Statement No.
133 on Derivative  Instruments  with  Characteristics  of both  Liabilities  and
Equity."  This  statement  amends  and  clarifies   accounting  for  derivatives
instruments,   including  certain  derivative   instruments  embedded  in  other
contracts,  and for hedging  activities  under SFAS No. 133.  This  statement is
effective for contracts  entered into or modified after June 30, 2003, except as
for provisions that relate to SFAS No. 133 implementation  issues that have been
effective for fiscal  quarters  that began prior to June 15, 2003,  which should
continue to be applied in accordance with their  respective  dates. The adoption
of SFAS No.  149 did not  have a  material  impact  on the  Company's  financial
condition, results of operations, or cash flows.



                                      F-13




      In May 2003, the FASB issued SFAS 150,  "Accounting for Certain  Financial
Instruments with Characteristics of Both Liabilities and Equity." This Statement
establishes   standards  for   classifying  and  measuring   certain   financial
instruments that embody  obligations of the issuer and have  characteristics  of
both liabilities and equity and is effective financial  instruments entered into
or modified  after May 31, 2003;  otherwise  effective  at the  beginning of the
first  interim  period  beginning  after June 15, 2003,  except for  mandatorily
redeemable financial  instruments of nonpublic entities which are subject to the
provisions  of this  Statement  for the  first  fiscal  period  beginning  after
December 15, 2003 the adoption of SFAS No. 150 did not have a material impact on
the Company's financial condition, results of operations, or cash flows.



NOTE 2 - GOING CONCERN

      The accompanying  consolidated  financial statements have been prepared in
conformity with accounting principles generally accepted in the United States of
America, which contemplate continuation of the Company as a going concern.


      On February 9, 2004, the Company  entered into a factoring  agreement with
Milberg Factors,  Inc. and as of March 31, 2004, the Company was in violation of
the minimum  required  tangible net worth and working  capital  covenants of the
agreement. Subsequent to March 31, 2004, the agreement was terminated.

      The Company anticipates generating cash flow from the following, until the
September selling season:

      o     Collection of existing  Accounts  Receivable.  At March 31, 2004 the
            Company had Accounts Receivable (net of allowances) $3,806,166.

      o     Sale of  existing  inventory.  A March 31,  2004,  the  Company  had
            inventory totaling $5,228,060.

      o     Receipt of federal  tax  refund.  The Company has tax refund of $1.1
            million as a result of a net loss carry back. It is anticipated that
            the refund will be received in September or October 2004.

      Sales will be financed using the following methods:

      o     Vendor Financing.  The Company's key vendors in China have agreed to
            manufacture on behalf of the Company, without advanced payments.

      o     A  significant  amount of committed  customer  orders have been sold
            under  customer  letters of credit terms.  The customers  letters of
            credit  will  be used  as  collateral  to  provide  advances  to our
            vendors.  The  customers  will  pay and take  title  of the  karaoke
            machines in China as the karaoke  machines  are  shipped.  This will
            generate immediate funds to pay the vendors and generate  additional
            cash flows.

      o     As stated above a tax refund of $1.1 million  dollars is anticipated
            to be received  in  September  or October.  These funds will also be
            used to pay the Company's vendors.

      o     For customers  whose terms of sale are with open terms,  the Company
            will also use a factoring  arrangement,  either with Milberg or some
            other financial institution.

      In June 2004, a beneficial owner of the Company advanced a short-term loan
of $40,000 to the Company. The loan is interest fee and is due on demand.

      On July 14, 2004, a director, Josef A. Bauer, advanced the Company a short
term loan of $200,000, to be used to meet working capital obligations.  The loan
bears interest at 8.75% per annum and is due on demand.

      There can be no  assurances  that  forecasted  results will be achieved or
that  additional  financing  will be obtained.  The financial  statements do not
include any adjustments  relating to the  recoverability  and  classification of
asset amounts or the amounts and  classification  of  liabilities  that might be
necessary should the Company be unable to continue as a going concern.



                                      F-14


NOTE 3 - RESTATEMENT OF FINANCIAL STATEMENTS FOR THE FISCAL YEARS 2002 AND 2001


      In  June  2003,  management  revised  its  position  on  taxation  of  its
subsidiary's income by the United States and by the Hong Kong tax authorities.

      With  regard to  taxation  in Hong  Kong,  the  Company's  subsidiary  had
previously  applied for a Hong Kong offshore claim income tax exemption based on
the locality of profits of the Hong Kong  subsidiary.  Management  believed that
the  exemption  would be approved  because the source of all profits of the Hong
Kong   subsidiary  is  from  exporting  to  customers   outside  of  Hong  Kong.
Accordingly,  no provision  for income  taxes was  provided in the  consolidated
financial statements as of March 31, 2002 and 2001. However, full disclosure was
previously  reflected in the audited financial  statements for years ended March
31, 2002 and 2001 of the estimated amount that would be due to the Hong Kong tax
authority should the exemption be denied. Management is continuing its exemption
application  process.  However,  due to the  extended  period  of time  that the
application has been  outstanding,  as well as management's  reassessment of the
probability that the application will be approved,  management has determined to
restate the 2002 and 2001 consolidated  financial statements to provide for such
taxes.  The effect of such  restatement  is to  increase  income tax  expense by
$748,672  and  $468,424  in fiscal  2002 and 2001,  respectively.  However,  the
Company can claim United States  foreign tax credits in 2002 for these Hong Kong
taxes, which is reflected in the final restated amounts.

      With regard to United States taxation of foreign  income,  the Company had
originally  taken  the  position  that  the  foreign  income  of the  Hong  Kong
subsidiary qualified for a deferral under the Internal Revenue Code allowing for
such income to be indefinitely deferred and not taxed in the United States until
such  income is  repatriated.  Full  disclosure  of the amount and nature of the
indefinite  deferral  for  fiscal  year 2002 was  reflected  in the  income  tax
footnote of the  consolidated  financial  statements for that year. The internal
revenue code,  regulations and case law regarding  international income taxation
is quite complex and subject to interpretation. Each case is determined based on
the individual facts and circumstances.  Due to certain inter-company loans made
in 2002 and 2003, the profits previously  considered to be indefinitely deferred
became partially taxable as "deemed dividends" under section 956 of the Internal
Revenue Code.  Although  certain  arguments  against the imposition of a "deemed
dividend" may be asserted,  management has determined to restate the fiscal year
2002 consolidated financial statements based on its reassessment of its original
position.  The effect of such  restatement is to increase  income tax expense by
$1,027,545 in fiscal year 2002,  which  includes the  utilization of the foreign
tax credits referred to above.

      The net effect of the above two  adjustments  is to decrease net income by
$1,776,217  and  $468,424 in fiscal 2002 and 2001.  The net effect on net income
per share is to  decrease  net income per share  basic and  diluted by $0.25 and
$0.23,  respectively  in fiscal 2002 and decrease net income per share basic and
diluted by $0.07 and $0.06, respectively in fiscal 2001.



                                      F-15



      In September, 2004, the management revised the cash flow for the period
ending June 30, 2003, September 30, 2003 and December 31, 2003. The amendments
are related to the reclassification of the "Restrict Cash" and "Bank Overdraft".
There is no effect to the Statement of Operations. The following table shows the
reclassification of the cash flow:

                THE SINGING MACHINE COMPANY, INC. AND SUBSIDIARY
                 COMPRESSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                  (UNAUDITED)



                                                                                 FOR PERIOD ENDING
                                                     -----------------------------------------------------------------------------
                                                       06/30/03        06/30/03         09/30/03        09/30/03       12/31/03
                                                       --------        --------         --------        --------       --------
                                                      AS REPORTED     AS AMENDED      AS REPORTED      AS AMENDED     AS REPORTED
                                                      -----------     ----------      -----------      ----------     -----------
                                                                                                      
Cash flows from operating activities
   Net Income                                        $ (2,317,352)   $ (2,317,352)   $ (2,974,021)   $ (2,974,021)   $(13,424,622)
      Net Cash Used in Operating Activities               (10,948)        282,757      (4,678,328)     (4,380,280)     (4,998,092)
                                                     ------------    ------------    ------------    ------------    ------------
CASH FLOWS FROM INVESTING ACTIVITIES
      Net cash used in Investing Activities              (299,186)       (322,897)       (157,178)       (186,370)       (434,065)
                                                     ------------    ------------    ------------    ------------    ------------
CASH FLOWS FROM FINANCING ACTIVITIES
      Net cash provided by Financing Activities           128,282        (141,712)      5,673,244       5,404,388       5,399,850
                                                     ------------    ------------    ------------    ------------    ------------
DECREASE IN CASH AND CASH EQUIVALENTS                    (181,852)       (181,852)        837,738         837,738         (32,307)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD          268,265         268,265         268,265         268,265         268,265
                                                     ------------    ------------    ------------    ------------    ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD           $     86,413    $     86,413    $  1,106,003    $  1,106,003    $    235,958
                                                     ============    ============    ============    ============    ============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the year for interest               $    188,469    $    188,469    $    350,192    $    350,192    $    591,817
                                                     ============    ============    ============    ============    ============
Cash paid during the year for income taxes           $       --      $       --      $    205,000    $    205,000    $    205,000
                                                     ============    ============    ============    ============    ============

                                                   FOR PERIOD ENDING
                                                   -----------------
                                                       12/31/03
                                                       --------
                                                      AS AMENDED
                                                      ----------
                                                  
Cash flows from operating activities
   Net Income                                        $(13,424,622)
      Net Cash Used in Operating Activities            (4,998,092)
                                                     ------------
CASH FLOWS FROM INVESTING ACTIVITIES
      Net cash used in Investing Activities              (462,067)
                                                     ------------
CASH FLOWS FROM FINANCING ACTIVITIES
      Net cash provided by Financing Activities         5,427,852
                                                     ------------
DECREASE IN CASH AND CASH EQUIVALENTS                     (32,307)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD          268,265
                                                     ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD           $    235,958
                                                     ============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the year for interest               $    591,817
                                                     ============
Cash paid during the year for income taxes           $    205,000
                                                     ============


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

NOTE 4 - ACCOUNTS RECEIVABLE FACTORING AGREEMENT

      On February 9, 2004, the Company  entered into a factoring  agreement with
Milberg  Factors,  Inc.  ("Milberg") of New York City. The agreement  allows the
Company,  at the discretion of Milberg,  to factor its  outstanding  receivables
without  recourse  up to a  maximum  of the  lesser  of $3.5  million  or 80% of
eligible accounts  receivable,  less certain reserves determined by Milberg. The
Company will pay .8% of gross receivables in fees and the average balance of the
line will be subject to  interest  on a monthly  basis at prime plus .75% with a
minimum  rate not to  decrease  below  4.75%.  The  agreement  contains  minimum
aggregate  charges in any  calendar  year of $200,000,  limits on incurring  any
additional  indebtedness  and the Company must  maintain  tangible net worth and
working capital above $7.5 million. Milberg also received a security interest in
all of the Company's  accounts  receivable  and inventory  located in the United
States and a pledge of 66 2/3% of the Hong Kong Subsidiary.  For the year ending
March 31,  2004,  the Company  incurred  $141,455 in related  charges  which are
included in selling,  general and  administrative  expenses in the  accompanying
statements of operations.

      No accounts were factored for the three months ended June 30, 2004 and for
the years  ended  March 31,  2004.  As of March 31,  2003,  the  Company  was in
violation of the minimum tangible net worth and working capital requirements and
subsequent to March 31, 2004, the agreement was terminated.



                                      F-16



NOTE 5 - PROPERTY AND EQUIPMENT

      A summary  of  property  and  equipment  at March 31,  2004 and 2003 is as
follows:

                                      USEFUL
                                       LIVES          2004           2003
                                    -----------   ------------   -------------

Computer and office equipment         5 years     $    465,810   $     313,222
Furniture and fixtures              5 - 7 years        381,164         341,777
Leasehold improvements                   *             103,776         110,841
Molds and tooling                     3 years        2,903,822       1,803,435
                                                  ------------   -------------
                                                     3,854,572       2,569,274

Less: accumulated depreciation                      (2,870,592)     (1,472,850)
                                                  ------------   -------------
Total net property and equipment                  $    983,980   $   1,096,424
                                                  ============   =============


* Shorter of remaining term of lease or useful life


                            NOTE 6 - RESTRICTED CASH

      The  Company,  through  the Hong Kong  Subsidiary,  maintains  a letter of
credit  facility and short term loan with a major  international  bank. The Hong
Kong Subsidiary is required to maintain a separate deposit account in the amount
of $874,283 and $838,411 at March 31, 2004 and 2003,  respectively.  This amount
is shown as restricted cash at March 31, 2004 and 2003.

NOTE 7 - LOANS AND LETTERS OF CREDIT


CREDIT FACILITY


      The Hong Kong  Subsidiary  maintains  separate  credit  facilities  at two
international  banks.  The primary  purpose of the  facilities is to provide the
Subsidiary with the following abilities:

      o     Overdraft protection facilities ;

      o     Issuance  and  negotiation  of letters of credit,  both  regular and
            discrepant ;

      o     Trust receipts; and

      o     A Company credit card .

      The facilities ARE SECURED BY A CORPORATE GUARANTEE FROM THE U.S. COMPANY,
RESTRICTED CASH ON DEPOSIT WITH THE LENDER AND REQUIRE THAT THE COMPANY MAINTAIN
A MINIMUM TANGIBLE NET WORTH. THE MAXIMUM  AVAILABLE CREDIT UNDER THE FACILITIES
IS $2.0  MILLION.  THE  BALANCE  AT MARCH  31,  2004 AND  2003 WAS  $62,282  AND
$316,646,  RESPECTIVELY.  THE INTEREST  RATE IS  APPROXIMATELY  4%. AT MARCH 31,
2004, THE COMPANY DOES NOT HAVE ANY AVAILABILITY UNDER THESE FACILITIES.

      On April 26, 2001, the Company executed a Loan and Security Agreement with
a commercial lender, which as amended was due to expire on March 31, 2004. As of
January 31, 2004 the loan was paid in full,  the facility was terminated and the
UCC filings were released.

RELATED PARTY LOANS

      On July 10, 2003,  the Company  obtained $1 million in  subordinated  debt
financing from a certain officer,  directors and an associate of a director. The
loans accrue  interest at 9.5% per annum and as of March 31, 2004,  all interest
was  accrued  and unpaid and  totaled  approximately  $71,000.  These loans were
originally scheduled to be repaid by October 31, 2003 and are now due on demand.



                                      F-17


      On July 14,  2004,  a director,  Josef A. Bauer has advanced the Company a
short term loan of $200,000, to be used to meet working capital obligations. The
loan bears interest at 8.75%.  The loan was repaid along with interest on August
26, 2004.

      In June 2004, a beneficial  owner of the Company  advanced  $40,000 to the
Company. The loan is interest free. The loan was repaid on August 30, 2004.

NOTE 8 - CONVERTIBLE DEBENTURES WITH WARRANT

      In  September  2003,  the  Company  issued $4  million  of 8%  Convertible
Debentures in a private  offering which are due February 20, 2006  ("Convertible
Debentures").  The net cash  proceeds  received by the Company  were  $3,745,000
after deduction of cash commissions and other expenses.

      The Convertible Debentures are subordinated to Milberg and were originally
convertible  at the option of the  holders  into  1,038,962  common  shares at a
conversion  price of $3.85 per common  share,  subject to certain  anti-dilution
adjustment provisions, at any time after the closing date.

      These  Convertible  Debentures were issued with 457,143  detachable  stock
purchase warrants with an exercise price of $4.025 per share. These warrants may
be exercised at anytime after September 8, 2003 and before September 7, 2006 and
are subject to certain anti-dilution  provisions.  The warrants are also subject
to an  adjustment  provision;  whereas the price of the  warrants may be changed
under certain circumstances.

      The  Convertible  Debentures  bear  interest  at the stated rate of 8% per
annum.  Interest  is  payable  quarterly  on March 1, June 1,  September  1, and
December 1. The interest may be payable in cash,  shares of Common  Stock,  or a
combination  thereof subject to certain  provisions and at the discretion of the
Company.

      In accounting  for this  transaction,  the Company  allocated the proceeds
based on the relative  estimated fair value of the stock  purchase  warrants and
the  convertible  debentures.  This  allocation  resulted  in a discount  on the
convertible  debentures of $3.3 million,  which is being amortized over the life
of  the  debt  on a  straight-line  basis  to  interest  expense,  which  is not
materially  different from effective  interest  method.  Total  amortization for
fiscal year ended March 31, 2004 totaled  $757,851 and the unamortized  discount
totaled $2,554,511 at March 31, 2004.

      On  February  9, 2004,  the  Company  amended  its  convertible  debenture
agreements  to  increase  the  interest  rate to 8.5% and to grant  warrants  to
purchase an  aggregate  of 30,000  shares of the  Company's  common stock to the
debenture holders on a pro-rata basis. These concessions are in consideration of
the debenture holder's agreements to (i) enter into new subordination agreements
with Milberg,  (ii) to waive all  liquidated  damages due under the  transaction
documents  through  July 1, 2004 and (iii) to extend the  effective  date of the
Form S-1  registration  statement  until July 1, 2004.  The new warrants have an
exercise price equal to $1.52 per share and the fair value of these warrants was
estimated by using the Black-Scholes  Option-Pricing  Model and totaled $30,981.
This amount was expensed as a component of selling,  general and  administrative
expenses.  Pursuant to the  Convertible  Debenture  agreements,  the Company was
required to register the shares of common stock  underlying  the  debentures and
detachable stock purchase warrants issued in connection with the debentures. The
registration  of the common shares was required to be effective by July 1, 2004.
As the related  Form S-1  registration  statement  was not  effective on July 1,
2004,  the  Company  is  required  to pay  liquidating  damages in the amount of
$80,000 per month until the registration  statement  becomes effective and is in
technical   default  of  the  Convertible   Debenture   agreements  and  related
transaction documents.  Additionally,  the institutional investors could declare
us in  default  of  the  convertible  debentures  and  demand  repayment  of the
debentures and all other amounts due under the transaction  documents evidencing
their $4 million investment.  In September 2004, one investor demanded repayment
of its $300,000 debenture.

      In connection with the  Convertible  Debentures the Company paid financing
fees as follows: 103,896 stock purchase warrants, with a fair value of $268,386,
28,571  shares  of  common  stock  with a fair  value of  $141,141,  and cash of
$255,000.  Total  financing  fees of $664,527 were recorded as deferred fees and
are being amortized over the term of the debentures.


      The unamortized  deferred fees are reported in other non-current assets in
the accompanying balance sheets and total $512,487.


                                      F-18



      If the Singing  Machine  sells  shares of its common stock at an effective
price less than Set Price, the debentures'  holders are entitled to covert their
debentures into shares at a new conversion  price,  which equals to the original
set price minus 50% of the difference between the Set Price and the new price if
the event occurs before 9/8/04.  On July 30, 2004, the Singing Machine  received
the court  approval of the Class Action  Lawsuit  (case# 03-  CV-80596) and as a
result  issued  400,000  shares to the  plaintiff as part of the  settlement  on
September  27,  2004.  The market  closing  price on July 30, 2004 was $0.60 per
share.  The event has triggered the conversion  price reset for the  convertible
debentures. The debentures are now convertible at a conversion rate of $1.41 and
are convertible into 2,836,879 shares of common stock.


NOTE 9 - COMMITMENTS AND CONTINGENCIES


LEGAL MATTERS

      CLASS ACTION From July 2, 2003 through October 2, 2003,  seven  securities
class action lawsuits and a shareholder's  derivative  action were filed against
the Company and  certain of its  officers  and  directors  in the United  States
District Court for the Southern District of Florida on behalf of all persons who
purchased  the  Company's  securities  during the various  class action  periods
specified in the complaints. On September 18, 2003, United States District Judge
William J. Zlock entered an order  consolidating  the seven (7) purported  class
action law suits and one (1)  purported  shareholder  derivative  action  into a
single  action case styled Frank  Bielansky  v. the Company,  Salberg & Company,
P.A., et al - Case Number: 03-80596 - CIV - ZLOCK (the "Class Action").  Salberg
& Company,  P.A. is our former  independent  auditor.  The complaints  that were
filed allege  violations of Section  10(b) and Section  20(a) of the  Securities
Exchange Act of 1934 and Rule 10(b)-5. The complaints seek compensatory damages,
attorney's fees and injunctive relief.

      The Company entered into a settlement agreement with the plaintiffs in the
Class  Action  in March  2004.  At a  hearing  in April  2004,  the  Court  gave
preliminary  approval for the  settlement  and directed  that notices be sent to
shareholders  pursuant  to  the  settlement   agreement.   The  notices  advised
shareholders of their rights and responsibilities  concerning the settlement. We
entered into a settlement  agreement  with the plaintiffs in the Class Action in
March 2004.

      Pursuant to the terms of the settlement agreement, the Company is required
to make a cash  payment of  $800,000  and  Salberg & Company,  P.A.,  our former
auditor, is required to make a payment of $475,000. Our cash payment of $800,000
is covered by our liability insurance and our insurer has placed this payment in
an escrow account  pending final approval of the  Settlement.  In addition,  the
Company is  obligated to issue  400,000  shares of its common stock and may also
provide other non-cash consideration. The pending settlement would also obligate
the Company to implement  certain  corporate  governance  changes,  including an
expansion of its Board of Directors  to six members with  independent  directors
comprising at least 2/3 of the total Board seats.

      As of March 31, 2004,  the Company  recorded an expense equal to the total
estimated  cost of the settlement  less the amount  expected to be reimbursed by
the Company's  insurance  carrier.  The net charge  associated  with this matter
totaled  approximately  $462,000  and is  included  as a  component  of selling,
general  and   administrative   expenses  in  the  accompanying   statements  of
operations.

      The court entered an order approving the settlement  agreement on July 30,
2004.  The Company has issued the 400,000  thousand  shares to the plaintiffs on
September  27,  2004 and  $800,000  was placed in escrow for the  benefit of the
plaintiffs.


                                      F-19



      OTHER  MATTERS.  In August 2003, we were advised that the  Securities  and
Exchange  Commission  had commenced an informal  inquiry of our company.  We are
cooperating  fully with the SEC  staff.  It appears  that the  investigation  is
focused on the restatement of our audited  financial  statements for fiscal 2002
and 2001. We have been advised that an informal  inquiry  should not be regarded
as an  indication  by the SEC or its  staff  that  any  violations  of law  have
occurred  or as a  reflection  upon any  person  or  entity  that may have  been
involved in those transactions.

      The Company entered into a settlement  agreement with an investment banker
on November 17, 2003. Pursuant to this agreement,  the Company agreed to pay the
sum of  $181,067  over a five month  period and issue to the  investment  banker
40,151  shares  of stock  with a fair  value of  $94,355.  As of the date of the
settlement  agreement,  the Company expensed the total amount of the settlement,
which is  included  as  selling,  general  and  administrative  expenses  in the
accompanying statements of operations.  As of March 31, 2004, the unpaid balance
totaled $72,427 and is included in accounts payable in the accompanying  balance
sheets.


                                      F-20


      The Company is also subject to various other legal  proceedings  and other
claims  that arise in the  ordinary  course of its  business.  In the opinion of
management,  the amount of ultimate  liability,  if any, in excess of applicable
insurance  coverage,  is not likely to have a material  effect on the  financial
condition,  results of operations or liquidity of the Company.  However,  as the
outcome of litigation or other legal claims is difficult to predict, significant
changes in the  estimated  exposures  could  occur,  which could have a material
impact on the Company's operations.


LEASES


      The Company has entered into various operating lease agreements for office
and warehouse facilities in Coconut Creek, Florida, Compton, California,  Rancho
Dominguez,  California  and  Kowloon,  Hong Kong.  The leases  expire at varying
dates. Rent expense for fiscal 2004, 2003 and 2002 was $1,542,041,  $901,251 and
$333,751, respectively.


      In  addition,   the  Company  maintains  various  warehouse  and  computer
equipment operating leases.


      Future minimum lease  payments  under  property and equipment  leases with
terms exceeding one year as of March 31, 2004 are as follows:

                                             PROPERTY LEASE    EQUIPMENT LEASES
                                             --------------    ----------------
Year ending March 31:
                   2005                      $      838,792    $         71,746
                   2006                             579,851              19,502
                   2007                             495,545               7,969
                   2008                             371,659              13,044
                   2009                             371,659               8,002
                                             --------------    ----------------
                                             $    2,657,506    $        120,263
                                             ==============    ================


EMPLOYMENT AGREEMENTS


      The Company  has  employment  contracts  with three key  officers  and one
employee as of March 31, 2004. These agreements provide for base salaries,  with
annual cost of living adjustments and travel allowances and expire through March
31, 2006. In the event of a termination for cause or in the event of a change of
control, as defined in the agreements, the employees would be entitled to a lump
sum payment in the aggregate of $533,000.

      The  Company  entered  into a  separation  and release  agreement  with an
executive on December 19, 2003.  The  agreement  provided for the  individual to
receive  $161,939 in  settlement of the  Company's  contract.  The amount of the
settlement was expensed as compensation as of the date of the agreement.

      The  Company  entered  into a  separation  and release  agreement  with an
executive on April 6, 2004. The agreement provided for the individual to receive
$115,519 in settlement of the Company's  contract.  The amount has been expensed
as compensation at March 31, 2004, at which time the amount settled was probable
and estimatable.

      The  Company  entered  into a  separation  and release  agreement  with an
executive on April 12,  2004.  The  agreement  provided  for the  individual  to
receive  $51,050 in settlement of the  Company's  contract.  The amount has been
expensed as compensation at March 31, 2004, at which time the amount settled was
probable and estimatable


MERCHANDISE LICENSE AGREEMENTS


      The Company  entered into a licensing  agreement with MTV in November 2000
and have amended the agreement  five times since that date.  This license covers
the sale of MTV  products in the United  States,  Canada and  Australia.  During
fiscal 2004, the Company's  product line consisted of nine MTV branded  machines
and a wide  assortment of MTV branded  music.  The license  agreement as amended
with MTV currently  expires on August 31, 2004,  subject to MTV's option, at its
sole discretion,  to extend the agreement for additional four month period. Each
of the license periods contains a minimum guarantee royalty payment of $200,000,
which is  recoupable  against sales  throughout  the calendar  year,  unless the
license agreement is cancelled. The remaining future minimum payment is $200,000
as of March 31, 2004.


                                      F-21


      In February 2003, the Company entered into a multi-year  license agreement
with Universal Music  Entertainment  to market a line of Motown Karaoke machines
and music.  This  agreement and its subsidiary  agreement  signed in March 2003,
allow the Company to be the first to use original artist recordings for our CD+G
formatted karaoke music. Over the term of the license agreement,  the Company is
obligated to make guaranteed minimum royalty payments over a specified period of
time in the  amount of  $300,000.  The  Universal  Music  Entertainment  license
expires on March 31, 2006 and does not contain any automatic renewal provisions.
The remaining future minimum payment is $175,000 as of March 31, 2004.

      The Company entered into a license  agreement with Care Bears in September
2003. Under this agreement, the Company licensed Care Bears branded machines and
electronic  products.  This license expires on January 1, 2006. Over the term of
the license  agreement,  the Company is  obligated  to make  guaranteed  minimum
royalty  payments over a specific period of time in the amount of $200,000.  The
remaining future minimum payment is $175,000 as of March 31, 2004

NOTE 10 - STOCKHOLDERS' EQUITY


COMMON STOCK ISSUANCES


      During the fiscal ended March 31, 2004,  the Company issued 580,640 shares
of its common  stock.  Of these  shares,  28,571  were  issued in lieu of a cash
payment of commission and closing costs relating to the Convertible  Debentures.
Certain  executives  received 63,420 shares of common stock in lieu of a portion
of their cash  compensation  and bonuses for fiscal 2004. The fair value of this
stock, $290,464 was charged to compensation expense. 40,151 shares of stock were
issued in lieu of a settlement with an investment  banker,  at an estimated fair
value of $94,355.  The remaining 448,498 shares of stock issued were through the
exercise of vested stock options.

      During fiscal 2004, 2003 and 2002, the Company issued the following shares
of stock upon exercise of outstanding options and warrants.

                                NUMBER OF SHARES
                                     ISSUED             PROCEEDS TO COMPANY
                                ----------------        -------------------
2004                                     580,640        $           860,535

2003                                     151,651        $           242,119

2002                                   1,481,347        $         1,314,659


GUARANTEE FEES


      During the year ended March 31, 2000, the Company issued 525,000 shares of
common stock to two officers of the Company in exchange for  guarantees  related
to the  Company's  factor  agreement,  and  letter  of credit  agreement.  These
guarantee  fees totaled  $590,625 and were amortized over a period of 31 months.
For the year ended March 31,  2002,  $171,472 of deferred  fees were charged to
operations. There were no remaining deferred guarantee fees at March 31, 2002.

EARNINGS PER SHARE

      In  accordance  with SFAS No.  128,  "Earnings  per Share",  basic  (loss)
earnings per share are computed by dividing the net (loss) earnings for the year
by the weighted  average  number of common shares  outstanding.  Diluted  (loss)
earnings per share is computed by dividing  net (loss)  earnings for the year by
the weighted average number of common shares outstanding including the effect of
common stock equivalents.

      In 2004, 2003 and 2002, 2,657,532,  90,000 and 0 common stock equivalents,
respectively,  were not included in the  computation of diluted (loss)  earnings
per share as their effect would have been antidilutive.

      For the fiscal  year ended March 31,  2004,  there were  1,618,570  common
stock options and warrants  outstanding  with exercise  prices between $1.30 and
$14.30. In addition,  there was a potential  1,038,962 shares that may be issued
in  connection  with the  Convertible  Debentures if certain  conditions  exist.
However, the Convertible Debentures are now convertible into 2,836,879 shares of
common stock because of a reset conversion price.



                                      F-22


STOCK OPTIONS


      On June 1, 2001,  the Board of  Directors  approved  the 2001 Stock Option
Plan (`Plan"), which replaced the 1994 Stock Option Plan, as amended, (the "1994
Plan"). The Plan was developed to provide a means whereby directors and selected
employees,  officers,  consultants,  and  advisors of the Company may be granted
incentive  or  non-qualified  stock  options  to  purchase  common  stock of the
Company.  As of March 31, 2004, the Plan is authorized to grant options up to an
aggregate of 1,950,000  shares of the  Company's  common stock and up to 300,000
shares for any one  individual  in any fiscal year.  As of March 31,  2004,  the
Company had granted 922,470 options under the Year 2001 Plan,  leaving 1,027,530
options  available to be granted.  As of March 31, 2004, the Company had 358,700
options issued and outstanding under its 1994 Plan.

      In  accordance  with SFAS No. 123, for options  issued to  employees,  the
Company  applies the  intrinsic  value  method of APB Opinion No. 25 and related
interpretations  in accounting for its options issued.  The following table sets
forth the issuances of stock options for fiscal 2004, 2003 and 2002.

      The exercise price of employee common stock option issuances in 2004, 2003
and 2002 was equal to the fair market  value on the date of grant.  Accordingly,
no  compensation  cost has been  recognized for options issued under the Plan in
these years. A summary of the options issued as of March 31, 2004, 2003 and 2002
and changes during the years is presented below.




                                                                  WEIGHTED                    WEIGHTED                   WEIGHTED
                                                                   AVERAGE                    AVERAGE                    AVERAGE
                                                    NUMBER OF     EXERCISE     NUMBER OF      EXERCISE     NUMBER OF    EXERCISE
                                                     OPTIONS       PRICE        OPTIONS        PRICE        OPTIONS      PRICE
                                                    -----------------------    -----------------------    -----------------------
                                                                                                      
                         FISCAL YEAR                         2004                       2003                        2002

Stock Options:
Balance at beginning of period                      1,543,250    $    4.43     1,094,475     $   2.11      2,433,300    $   1.31
Granted                                               423,980    $    2.66       567,000     $   7.88         82,800    $   3.92
Exercised                                            (448,500)   $    1.91      (143,725)    $   1.63     (1,406,625)   $   0.87
Forfeited                                            (491,200)   $    6.75        (4,500)    $   2.04        (15,000)   $   2.04
                                                    ---------                  ---------                  ----------
Balance at end of period                            1,027,530    $    3.95     1,513,250     $   4.43      1,094,475    $   2.11
                                                    =========                  =========                  ==========
Options exercisable at end of period
                                                      630,168    $    4.48       976,250     $   2.45        647,738    $   2.11
                                                    =========                  =========                  ==========
Weighted average fair value of                                   $    2.63                   $   8.19                   $   1.54
    options granted during the period



         The following table summarizes information about employee stock options
and warrants outstanding at March 31, 2004:





                                NUMBER           WEIGHTED AVERAGE                              NUMBER
                              OUTSTANDING            REMAINING        WEIGHTED AVERAGE      EXERCISABLE       WEIGHTED AVERAGE
                           AT MARCH 31, 2004     CONTRACTUAL LIFE       EXERCISE PRICE   AT MARCH 31, 2003      EXERCISE PRICE
                           -----------------     ----------------     ----------------   -----------------    ----------------
                                                                                               
$1.30 - $1.97                        288,330                 8.43     $           1.73              20,001    $            1.30
$2.04                                373,700                 2.39     $           2.04             373,000    $            2.04
$3.83 -$7.26                         215,000                 7.20     $           5.66              91,667    $            5.67
$9.00 -$14.30                        150,500                 6.47     $          10.47             145,500    $           10.43
                           -----------------                                             -----------------
                                   1,027,530                                                       630,168
                           =================                                             =================



                                      F-23


STOCK WARRANTS

      During  fiscal  year 2004,  the  Company  issued a total of 591,040  stock
purchase warrants as follows.  In September,  2003, 457,143 of the warrants were
issued to investors in connection  with the $4 million  debenture  offering (see
Note 8) and 103,896  warrants were issued to the respective  investment  banker.
The estimated  fair value of the warrants  issued to the investors in the amount
of  $1,180,901  was recorded as a discount on the  debentures  and the estimated
fair  value of the  warrants  issued to the  investment  banker in the amount of
$268,386 has been record as deferred fees. Both amounts are being amortized over
the term of the  debentures.  In February 2004, the Company issued an additional
30,001 warrants to the investors in connection with a settlement  agreement (see
Note 8). The estimated fair value of these warrants totaled  $30,981,  which was
expensed as  component  of selling,  general and  administrative  expenses.  The
weighted   average  fair  value  of  warrants  issued  during  fiscal  2004  and
outstanding as of March 31, 2004 was $2.67.

      As of March 31, 2004, 591,040 stock purchase warrants were outstanding and
exercisable  with a  weighted  average  exercise  price of  $3.98.  The range of
exercise prices was between $1.52 and $4.03 per common share.

NOTE 11 - INCOME TAX

      The  Company  files  separate  tax returns for the parent and for the Hong
Kong  Subsidiary.  The income tax expense  (benefit) for federal,  foreign,  and
state income taxes in the  consolidated  statement of earnings  consisted of the
following components for 2004, 2003 and 2002:

                                     2004            2003           2002
                                 ------------    ------------   ------------
                                                                (as restated)
Current:
U.S. Federal                     $ (1,071,709)   $    663,816   $  1,027,545
Foreign                                    --       1,230,650        748,672
State                                 (95,398)         38,500        119,277
Deferred                         $  1,925,612    $ (1,734,194)  $         --
                                 ------------    ------------   ------------
                                 $    758,505    $    198,772   $  1,895,494
                                 ============    ============   ============



      The United States and foreign  components of earnings (loss) before income
taxes are as follows:


                                     2004            2003         2002
                                 -------------   -------------   -----------
UNITED STATES                    $ (21,362,610)  $  (5,952,129)  $ 3,669,341
FOREIGN                               (562,309)      7,368,713     4,515,218
                                 -------------   -------------   -----------
                                 $ (21,924,919)  $   1,416,584   $ 8,184,559
                                 =============   =============   ===========



      THE ACTUAL TAX EXPENSE  DIFFERS  FROM THE  "EXPECTED"  TAX EXPENSE FOR THE
YEARS ENDED MARCH 31, 2004, 2003 AND 2002 (COMPUTED BY APPLYING THE U.S. FEDERAL
CORPORATE TAX RATE OF 34 PERCENT TO INCOME BEFORE TAXES) AS FOLLOWS:


                                       2004           2003           2002
                                   ------------   ------------   -------------
                                                                   (AS RESTATED)
EXPECTED TAX EXPENSE (BENEFIT)     $ (7,454,472)  $    481,880   $   2,782,750
                                       (426,796)       (43,204)         78,723
STATE INCOME TAXES, NET OF FEDERAL
  INCOME TAX BENEFIT
PERMANENT DIFFERENCES                     5,830         69,114              --
DEEMED DIVIDEND                         410,513      1,011,628       1,027,545
CHANGE IN VALUATION ALLOWANCE         8,160,924             --      (1,059,089)
TAX RATE DIFFERENTIAL ON
   FOREIGN EARNINGS                      92,781     (1,326,368)       (812,739)
OTHER                                   (30,274)         5,723        (121,696)
                                   ------------   ------------   -------------
ACTUAL TAX EXPENSE                 $    758,505   $    198,772   $   1,895,494
                                   ============   ============   =============


                                      F-24


      THE TAX EFFECTS OF  TEMPORARY  DIFFERENCES  THAT GIVE RISE TO  SIGNIFICANT
PORTIONS OF DEFERRED TAX ASSETS AND  LIABILITIES  AT MARCH 31, 2004 AND 2003 ARE
AS FOLLOWS:

                                                 2004              2003
                                            -------------     ------------
DEFERRED TAX ASSETS:
INVENTORY DIFFERENCES                       $   2,309,487    $   1,491,021
STATE NET OPERATING LOSS CARRYFORWARD             502,417          171,019
FEDERAL NET OPERATING LOSS CARRYFORWARD         2,425,186               --
HONG KONG NET OPERATING LOSS CARRYFORWARD          98,404               --
HONG KONG FOREIGN TAX CREDIT                    2,447,746               --
AMT CREDIT CARRYFORWARD                            70,090               --
BAD DEBT RESERVE                                   33,323          137,958

RESERVE FOR SALES RETURNS                         161,726          110,303

CHARITABLE CONTRIBUTIONS                           58,037               --

AMORTIZATION OF REORGANIZATION INTANGIBLE          68,981           28,076
                                            -------------     ------------
TOTAL GROSS DEFERRED ASSETS                     8,175,397        1,938,377
LESS VALUATION ALLOWANCE                       (8,160,924)              --
DEFERRED TAX LIABILITY                                 --         1,938,37
                                                                         7
DEPRECIATION                                      (14,473)         (12,765)
                                            -------------     ------------
NET DEFERRED TAX ASSET                      $       (0.00)    $  1,925,612
                                            =============     ============

NOTE 12 - SEGMENT INFORMATION

      The Company operates in one segment and maintains its records accordingly.
The majority of sales to customers  outside of the United States are made by the
Hong Kong  Subsidiary.  Sales by  geographic  region for the year ended March 31
were as follows:

                                    2004            2003           2002
                                ------------    ------------   -------------
United States                   $ 41,729,879    $ 76,777,138   $  62,333,801
Asia                                      --          21,310          49,314
Australia                            959,444         814,334              --
Canada                             1,314,617         919,642          47,565
Europe                            25,783,789      15,714,846              --
Latin America                        753,399       1,366,496          45,073
                                ------------    ------------   -------------
                                $ 70,541,128    $ 95,613,766   $  62,475,753
                                ============    ============   =============

      The geographic  area of sales is based primarily on the location where the
product is delivered.


NOTE 13 - EMPLOYEE BENEFIT PLANS

      The Company has a 401(k) plan for its employees to which the Company makes
contributions at rates dependent on the level of each employee's  contributions.
Contributions  made by the  Company are  limited to the  maximum  allowable  for
federal income tax purposes. The amounts charged to operations for contributions
to this plan and  administrative  costs  during the years ended March 31,  2004,
2003 and  2002  totaled  $55,402,  $61,466  and  $41,733,  respectively  and are
included as a component of compensation expenses in the accompanying  statements
of  operations.  The Company  does not provide any post  employment  benefits to
retirees.


                                      F-25



NOTE 14 - CONCENTRATIONS OF CREDIT RISK, CUSTOMERS, SUPPLIERS, AND FINANCING

      The Company  derives  primarily  all of its  revenues  from  retailers  of
products  in the U.S.  Financial  instruments,  which  potentially  subject  the
Company to concentrations of credit risk,  consist of accounts  receivable.  The
Company's  allowance for doubtful accounts is based upon management's  estimates
and  historical  experience  and reflects the fact that accounts  receivable are
concentrated  with several large  customers  whose credit  worthiness  have been
evaluated by management.  At March 31, 2004, 65% of accounts receivable were due
from three customers:  two from the U.S. and one from an International Customer.
Accounts  receivable  from three  customers that  individually  owed over 10% of
accounts  receivable at March 31, 2004 was 31%, 24% and 10%. Accounts receivable
from four customers that  individually  owed over 10% of accounts  receivable at
March 31, 2003 was 22%, 19%, 15% and 11%. The Company  performs  ongoing  credit
evaluations of its customers and generally does not require collateral.

      Revenues  derived from five customers in 2004, 2003 and 2002 were 54%, 67%
and 87% of revenues, respectively. Revenues derived from three customers in 2004
,2003, and 2002, respectively,  which individually purchased greater than 10% of
the Company's total revenues, were 20%, 12% and 10% in 2004, 21%, 17% and 15% in
2003, 37%, 28%, and 10% in 2002.

      The Company is dependent upon foreign companies for the manufacture of all
of its electronic  products.  The Company's  arrangements with manufacturers are
subject  to the risk of doing  business  abroad,  such as import  duties,  trade
restrictions,   work  stoppages,   foreign  currency   fluctuations,   political
instability,  and other  factors,  which  could  have an  adverse  impact on its
business.  The  Company  believes  that  the  loss of any  one or more of  their
suppliers  would not have a long-term  material  adverse  effect  because  other
manufacturers  with whom the  Company  does  business  would be able to increase
production to fulfill their requirements. However, the loss of certain suppliers
in the short-term  could  adversely  affect  business until  alternative  supply
arrangements are secured.

      During  fiscal years 2004,  2003 and 2002,  manufacturers  in the People's
Republic  of China  ("China")  accounted  for  approximately  96%,  94% and 95%,
respectively,  of the Company's  total product  purchases,  including all of the
Company's hardware purchases.

      Net sales derived from the Hong Kong Subsidiary  aggregated  $43.1 million
in 2004,  $49.3 million in 2003 and $27.2 million in 2002. The carrying value of
net assets held by the Company's  Hong Kong based  subsidiary was $ 14.4 million
at March 31, 2004.


                                      F-26



NOTE 15 - QUARTERLY FINANCIAL DATA - UNAUDITED

      The  following  financial   information   reflects  all  normal  recurring
adjustments  that  are,  in the  opinion  of  management,  necessary  for a fair
statement of the results of the interim periods. The quarterly unaudited results
for the years 2004 and 2003 are set forth in the following table:





                                                                                                      BASIC          DILUTED
                                                                                                     EARNINGS        EARNINGS
                                                                               NET EARNINGS           (LOSS)          (LOSS)
                                      SALES             GROSS PROFIT              (LOSS)            PER SHARE       PER SHARE
                                -------------------   ------------------    -------------------    -------------   -------------
                                                                                                    
2004
            First quarter       $        7,627,975    $       1,726,109     $       (2,317,352)    $      (0.28)   $      (0.28)
            Second quarter              31,984,251            3,803,539               (656,669)           (0.08)          (0.08)
            Third quarter               28,689,623           (2,601,125)           (10,450,601)(1)        (1.20)          (1.20)
            Fourth quarter               2,239,279           (1,109,973)            (9,258,802)(2)        (1.09)          (1.09)
                                -------------------   ------------------    -------------------    -------------   -------------
            Total               $       70,541,128    $       1,818,550     $      (22,683,424)    $      (2.65)   $      (2.65)
                                ===================   ==================    ===================    =============   =============

2003
            First quarter       $        4,264,203    $       1,273,322     $       (1,358,780)    $      (0.17)   $      (0.17)
            Second quarter              33,044,306            9,754,954              4,837,926             0.60            0.54
            Third quarter               49,102,372           14,525,191              3,846,894             0.47            0.43
            Fourth quarter               9,202,885           (2,268,736)            (6,108,228)           (0.75)          (0.66)
                                -------------------   ------------------    -------------------    -------------   -------------
            Total               $       95,613,766    $      23,284,731     $        1,217,812     $       0.15    $       0.14
                                ===================   ==================    ===================    =============   =============


(1)   Includes  additional  inventory  write-downs  totaling  $4.8  million  and
      deferred tax valuation allowance adjustment in the amount of $1.9 million.
      (See note 1 for details)

(2)   Includes additional inventory write-downs totaling $1.7 million.


                  [Balance of page intentionally left blank] mi




                                      F-27


                                SUPPLEMENTAL DATA

                                   SCHEDULE II





                                                  VALUATION AND QUALIFYING ACCOUNTS

                                        BALANCE AT       CHARGED TO                           CREDITED TO         BALANCE AT
                                       BEGINNING OF     COSTS AND         REDUCTION TO         COSTS AND           END OF
DESCRIPTION                               PERIOD         EXPENSES         FOR WRITE OFF         EXPENSES             PERIOD
------------------------------------   -----------     -------------      ------------       ------------       -------------
                                                                                                 
Year ended March 31, 2004
Reserves deducted from
  assets to which they apply:
   Allowance for doubtful accounts     $   405,759     $      70,788       $  (148,074)      $   (230,464)       $      98,009
   Deferred tax valuation allowance    $         -     $   8,160,924       $                 $                   $   8,160,924

Year ended March 31, 2003
Reserves deducted from assets
   to which they apply:
   Allowance for doubtful accounts     $    12,022     $     412,055       $         -       $    (18,318)       $     405,759
   Deferred tax valuation allowance    $         -     $           -       $         -       $          -        $           -

Year ended March 31, 2002
Reserves deducted from assets
   to which they apply:
   Allowance for doubtful accounts     $     9,812     $      45,078       $   (42,868)      $          -        $      12,022
   Deferred tax valuation allowance    $         -     $           -       $         -       $          -        $           -




                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

      The following table sets forth various expenses, which will be incurred in
connection  with  the  registration  of  our  securities.  Other  than  the  SEC
Registration Fee, the amounts set forth below are estimates:



SEC Registration Fee                                                $   947
Printing & Engraving Expenses                                       $ 5,000
Legal Fees and Expenses                                             $25,000
Accounting Fees and Expenses                                        $30,000
Transfer Agent Fees                                                 $ 1,000
                                                                    -------
         TOTAL                                                      $60,947
                                                                    =======


ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS


      As a  Delaware  corporation,  we  are  subject  to  the  Delaware  General
Corporation Law. Section  102(b)(7) of Delaware law enables a corporation in its
certificate of incorporation to eliminate or limit personal liability of members
of its Board of  Directors  for  monetary  damages  for  breach of a  director's
fiduciary duty of care. Article 10 of our Certificate of Incorporation  provides
that a director  shall not be personally  liable to us or our  stockholders  for
monetary  damages  for  breach  of  fiduciary  duty as a  director,  except  for
liability  (i) for any  breach of the  director's  duty of  loyalty to us or our
stockholders,  (ii) for acts or  omissions  not in good  faith or which  involve
intentional misconduct or a knowing violation of law, (iii) under Section 174 of
the General  Corporation Law of Delaware or (iv) for any transaction  from which
the  director  derived an improper  personal  benefit and  contains a comparable
provision.  Under Section 174 of Delaware law, directors are subject to personal
liability if they declare  dividends or have the corporate buy back,  acquire or
purchase shares of its common stock in circumstances  which are not permitted by
Delaware law. Under Delaware law, directors can not declare dividends unless the
company has legally  available  surplus,  as such term is defined under Delaware
law,  or the  dividends  are  declared  out of net profits in the fiscal year in
which the dividend is declared.  Directors can not  authorize  the  acquisition,
purchase  or  redemption  of shares of a  company's  common  stock  unless  such
transaction is authorized by the company's articles of incorporation.



                                       58


      Section 145 of Delaware law permits a corporation organized under Delaware
law to indemnify  directors and officers with respect to any matter in which the
director or officer acted in good faith and in a manner he  reasonably  believed
to be in or not opposed to the best  interests of the company,  and with respect
to any criminal action or proceeding,  he had no reasonable cause to believe his
conduct  was  unlawful.  Article VI of our Bylaws  provides  that our  officers,
directors,  employees or agent shall be indemnified to the full extent permitted
by Delaware  law.  Article VI also  provides  that we may advance  expenses to a
director  prior to the final  disposition  of the action.  However,  if required
under  Delaware  law,  we may  require  an  officer  or  director  to give us an
undertaking in advance of the final  disposition  that he will repay all amounts
so advanced,  if it shall ultimately be determined that such officer or director
is not entitled to be indemnified under our by-laws or otherwise.

      The above  discussion of Delaware law and our certificate of incorporation
and bylaws is not intended to be exhaustive  and is qualified in its entirety by
our certificate of incorporation, bylaws and Delaware law.

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES

      The  following  table  sets forth our sale of  securities  during the last
three years,  which  securities were not registered  under the Securities Act of
1933,  as amended.  Except as described in paragraph  23, no  underwriters  were
employed with respect to the sale of any of the securities listed below.

      1. During fiscal 2000, six employees  exercised options to acquire 118,250
stock options. All of these options were granted to our employees on December 8,
1999.  The  names of the  employees,  the  number of  shares  purchased  and the
proceeds to us are listed below:




                                 NUMBER OF                      PROCEEDS
                                  SHARES         PURCHASE        TO THE          DATE OF
NAME                             ACQUIRED          PRICE         COMPANY        EXERCISE
----------------------------   --------------   ------------   ------------   --------------
                                                                  
Melody Rawski                          7,500    $       .29    $     2,150         12/30/99
John Steele                            7,500    $       .29    $     2,150         01/04/00
John Klecha                           75,000    $       .29    $    21,500         01/18/00
Terry Marco                            7,500    $       .29    $     2,150         01/25/00
Terri Phillips                         3,750    $       .29    $     1,075         02/16/00
Adolph Nelson                          2,250    $       .29    $       645         03/15/00
Jorge Otaegui                          2,250    $       .29    $       645         08/02/00


      Each of the  employees  paid for the options  with cash.  Each  employee's
exercise of the option was made in reliance  on Section  4(2) of the  Securities
Act. Each employee  represented that he/she had no need for liquidity in his/her
investment  and had  adequate  financial  resources to withstand a total loss of
their  investment.  A legend was  placed on the  certificates  stating  that the
securities  were not  registered  under  the  Securities  Act and set  forth the
restrictions on their transferability and sale.


      2. During fiscal 2000,  eleven warrant holders exercised their warrants to
acquire  195,000  shares of our  common  stock.  Each of these  warrant  holders
acquired their warrants in our private  offering of units that closed on May 12,
1999.  The names of the warrant  holders,  the date of  exercise,  the number of
shares purchased,  the exercise price and the proceeds received by us are listed
below.





                                                                           PROCEEDS
                               DATE OF         NO. OF       EXERCISE        TO THE
NAME                           EXERCISE        SHARES        PRICE          COMPANY
------------------------     -------------   -----------   -----------   --------------
                                                             
Benchmark Capital                 4/26/00        24,000    $     1.33    $      32,000
Sebastian Angelico                5/03/00         6,000    $     1.33    $       8,000
Josef Bauer                       5/15/00        12,000    $     1.33    $      16,000
Albert Wardi                      5/22/00         3,000    $     1.33    $       4,000
Wolcot Capital Inc.               5/24/00         6,000    $     1.33    $     128,000
Wendy Blauner                     5/24/00         6,000    $     1.33    $       8,000
Jon Blauner                       5/24/00         6,000    $     1.33    $       8,000
John Klecha                       9/25/00         6,000    $     1.33    $       8,000
Bank Sal. Oppenheim              10/27/00        60,000    $     1.33    $      80,000
Sil Venturi                      12/01/00         6,000    $     1.33    $       8,000
Aton Trust                       12/01/00        60,000    $     1.33    $      80,000



                                       59



      Each of these warrant  holders  exercised  their warrants in reliance upon
Section  4(2) of the  Securities  Act of 1933,  because  each of the holders was
knowledgeable,  sophisticated and had access to comprehensive  information about
us. We placed legends on the  certificates  stating that the securities were not
registered  under the  Securities  Act and set forth the  restrictions  on their
transferability and sale.

      3.  During  fiscal  2000,  certain of our  outside  consultants  exercised
warrants to acquire an aggregate of 483,000 shares that were issued to them. The
names of the  consultants,  the date of  issuance of the  warrants,  the date of
exercise, the number of warrants, exercise price and proceeds are listed below.




                                               DATE OF         DATE OF          NO. OF        EXERCISE
NAME                                           ISSUANCE        EXERCISE        WARRANTS        PRICE         PROCEEDS
--------------------------------------------  -----------    -------------   -------------   -----------   --------------
                                                                                            
Portfolio  Research  Associates                  6/08/99          5/17/00         114,000    $      .92    $     104,500
Jack Robbins                                    4/1/5/99          5/24/00         125,000    $      .67    $      75,000
Jack Robbins                                     4/15/99          5/24/00         125,000    $    1.005    $     112,500
Union Atlantic                                   2/08/99         11/01/00          30,000    $      .67    $      20,000



      Each of these  consultants  exercised  their  warrants  in  reliance  upon
Section  4(2) of the  Securities  Act of 1933,  because  each of the holders was
knowledgeable,  sophisticated and had access to comprehensive  information about
us. We placed legends on the  certificates  stating that the securities were not
registered  under the  Securities  Act and set forth the  restrictions  on their
transferability and sale.


      4. In May 2000,  we obtained  two working  capital  loans in the amount of
$100,000 and $500,000 from Maureen La Rouche and Josef A. Bauer.  The loans were
for a period of eight months and bore interest at the rate of 15% per annum.  As
consideration for extending the loans, we issued 7,500 warrants to Ms. La Rouche
and 37,500  warrants to Mr.  Bauer,  on May 25, 2000.  Each warrant  allowed the
holder to purchase one share of our common  stock at an exercise  price of $2.18
per share. The warrants expire on May 25, 2003.


      5. On September  5, 2000,  we issued  37,500  warrants to Neal Berkman for
services  rendered  to our  Company.  Mr.  Berkman a  principal  at Berkman  and
Associates,  a firm that provides investor relation services to us. The warrants
had an exercise price of $2.04 per share and 18,750  warrants vested on December
1, 2001 and the remaining  18,750 on December 1, 2002.  The warrants  expired on
December  1, 2006.  We issued  these  warrants to Mr.  Berkman in reliance  upon
Section  4(2) of the  Securities  Act,  because Mr.  Berkman was  knowledgeable,
sophisticated and had access to comprehensive information about us.

      6. On September 5, 2000, we issued an aggregate of 625,500  options to our
employees,  as  consideration  for  services  they had rendered to us. We issued
these options to our  employees in reliance upon Section 4(2) of the  Securities
Act, because our employees were  knowledgeable,  sophisticated and had access to
comprehensive information about us.


                                           NO. OF        EXERCISE
NAME                                       OPTIONS        PRICE
--------------------------------------   ------------   -----------
Brian Cino                                    15,000    $     2.04
April Green                                   30,000    $     2.04
Alicia Haskamp                                45,000    $     2.04
John Klecha                                  270,000    $     2.04
Terry Marco                                   45,000    $     2.04
Marion McElligott                             10,000    $     2.04
Jamilla Miller                                 4,500    $     2.04
Howard Moore                                  37,500    $     2.04
Adolph Nelson                                  3,750    $     2.04
Jorge Otaeugi                                  4,500    $     2.04
Terry Phillips                                 7,500    $     2.04
Melody Rawski                                 15,000    $     2.04
Edward Steele                                300,000    $     2.04
John Steele                                   75,000    $     2.04
Richard Torrelli                               3,500    $     2.04
Edwin Young                                   75,000    $     2.04



                                       60



      For each employee, officer or director, fifty percent of their options are
exercisable  on December  1, 2001 and 50% on  December 1, 2002.  The options all
expire on December 1, 2006.

      7. On September 5, 2000,  we issued an aggregate of 75,000  options to our
current  directors and one previous director for their services to us during the
preceding  year.  We issued  these  options to our  directors  in reliance  upon
Section 4(2) of the Securities  Act,  because our directors were  knowledgeable,
sophisticated and had access to comprehensive information about us.



                               NO. OF       EXERCISE
NAME                           OPTIONS       PRICE
--------------------------    ----------   -----------
Josef Bauer                      15,000    $     2.04
Edward Steele                    15,000    $     2.04
John Klecha                      15,000    $     2.04
Howard Moore                     15,000    $     2.04
Alan Schor                       15,000    $     2.04


      These options are immediately exercisable and expire on September 5, 2006.


      8. On March 13,  2001,  we issued  30,000  options to Robert  Weinberg and
15,000  options  to John  DeNovi.  Mr.  Weinberg  received  his grant of options
because he was  joining our Board of  Directors  and Mr.  DeNovi  because he was
joining our company as an employee The exercise  price of these options is $3.27
per share and the  expiration  date is March 13,  2006.  Half of Mr.  Weinberg's
options  vest on  December 1, 2001 and the  remainder  vest on December 1, 2002.
Half of Mr.  DeNovi's  options vest on March 13, 2002 and the remainder  vest on
March 13,  2003.  We issued  these  options to Mr.  Weinberg  and Mr.  DeNovi in
reliance  upon  Section  4(2) of the  Securities  Act,  because each of them was
knowledgeable,  sophisticated and had access to comprehensive  information about
us.


      9. During  fiscal 2002,  thirteen  employees,  one director and one former
director  exercised  stock  options  issued  under our 1994 Amended and Restated
Management  Stock Option  Plan.  The names of the option  holders,  the dates of
grant, the dates of exercise, the number of shares purchased, the exercise price
and the proceeds received by us are listed below.




                                                 DATE OF         DATE OF          NO. OF       EXERCISE
NAME                                              GRANT          EXERCISE         SHARES        PRICE        PROCEEDS
--------------------------------------------   -------------   -------------    -----------    ----------    -----------
                                                                                                  
Adolph Nelson                                      12/08/99        04/30/01          2,250     $     .29     $      645
John Steele                                        12/08/99        04/30/01          7,500     $     .29     $    2,150
Teresa Marco                                       12/08/99        05/01/01          7,500     $     .29     $    2,150
Terry Philips                                      12/08/99        05/01/01          2,250     $     .29     $      645
Brian Cino                                         12/08/99        05/02/01          5,100     $     .29     $    1,462
John Klecha                                        12/08/99        05/30/01         75,000     $     .29     $   21,500
Melody Rawski                                      12/08/99        06/14/01          7,500     $     .29     $    2,150
Terry Phillips                                     12/08/99        07/11/01          2,250     $     .29     $      645
April Green                                        06/25/99        07/11/01            150     $     .66     $      166
Brian Cino                                         12/08/99        07/15/01          1,200     $     .29     $      344
April Green                                        06/25/99        07/11/01            300     $    1.11     $      332
John Steele                                        12/02/99        07/24/01         15,000     $    0.29     $   16,600
Josef Bauer                                        09/05/00        08/16/01         15,000     $    2.04     $   30,600
April Green                                        06/25/99        08/16/01            300     $    1.11     $      332
Edward Steele                                      12/08/99        09/28/01        262,500     $     .29     $   75,250
Edward Steele                                      12/08/99        09/28/01          7,500     $    2.04     $   15,300
April Green                                        06/25/99        10/02/01          1,500     $    1.11     $    1,660
April Green                                        06/25/99        10/31/01          1,500     $    1.11     $    1,660
John Steele                                        06/25/99        11/06/01         15,000     $    1.11     $   16,600
Brian Cino                                         12/08/98        11/13/01            525     $     .29     $      151
April Green                                        06/25/99        11/13/01          1,500     $    1.11     $    1,660
Teresa Marco                                       06/25/99        11/13/01         15,000     $    1.11     $   16,600
John Steele                                        09/25/00        12/07/01          7,500     $    2.04     $   15,300




                                       61





                                                 DATE OF         DATE OF          NO. OF       EXERCISE
NAME                                              GRANT          EXERCISE         SHARES        PRICE        PROCEEDS
--------------------------------------------   -------------   -------------    -----------    ----------    -----------
                                                                                                  
April Green                                        06/25/99        12/07/01          1,050     $    1.11     $    1,162
Melody Rawski                                      09/25/00        12/18/01          7,500     $    2.04     $   15,300
April Green                                        09/05/00        12/18/01          3,000     $    2.04     $    6,120
Edwin Young                                        09/05/00        12/28/01         37,500     $    2.04     $   76,500
Adolph Nelson                                      09/25/00        12/28/01          1,875     $    2.04     $    3,825
Edward Steele                                      12/08/99        01/03/02        262,500     $    .287     $   75,250
Edward Steele                                      06/25/99        01/03/02         45,000     $   1.107     $   49,800
Edward Steele                                      09/05/00        01/03/02         15,000     $    2.04     $   30,600
Alicia Haskamp                                     09/05/00        01/03/02          6,000     $    2.04     $   12,240
M. McElligott                                      09/05/00        02/06/02          3,750     $    2.04     $    7,650
Brian Cino                                         12/09/98        02/06/02            675     $    .287     $   193.50
Brian Cino                                         09/05/00        02/06/02          1,350     $    2.04     $    2,754
Jorge Otaeugi                                      12/09/98        02/06/02          2,250     $     .29     $      645
Jorge Otaeugi                                      09/05/00        02/06/02          2,250     $    2.04     $    4,590
John Steele                                        09/05/00        02/06/02          7,500     $    2.04     $   15,300
Terry Phillips                                     09/05/00        02/19/02            450     $    2.04     $      918
Alan Schor                                         09/05/00        02/19/02          7,500     $    2.04     $   15,300
Robert Torrelli                                    09/05/00        03/07/02            150     $    2.04     $      306
John DeNovi                                        03/13/01        03/07/02          2,550     $    3.27     $    8,330
John Steele                                        09/05/00        03/14/02         22,500     $    2.04     $   45,900
Terry Phillips                                     09/05/00        03/22/02            900     $    2.04     $    1,836





      Each person paid for theirs shares with cash. Each person  exercised their
options in reliance  upon Section 4(2) of the  Securities  Act of 1933,  because
he/she  was  knowledgeable,   sophisticated  and  had  access  to  comprehensive
information about us. The shares issued to these optionees were registered under
the Securities Act on a registration statement on Form S-8. The shares issued to
employees who were not affiliates did not contain any restrictive  legends.  The
shares  issued to our executive  officers and our directors  contained a control
legend.  Control  legends were  contained on the shares issued to Edward Steele,
our Chief  Executive  Officer and a director,  John Klecha,  our Chief Operating
Officer and a director and Josef Bauer, our director.

      10. During fiscal 2002, six warrant  holders  exercised  their warrants to
acquire an aggregate of 75,000 shares of our common stock.  All of these persons
acquired  their warrants in the Company's  private  offering of units on May 12,
1999.  The names of the warrant  holders,  the dates of  exercise  the number of
shares purchased,  the exercise price and the proceeds received by us are listed
below.



                               DATE OF         DATE OF        NO. OF        EXERCISE
NAME                            GRANT          EXERCISE       SHARES          PRICE        PROCEEDS
-------------------------    ------------    -------------   ----------    ----------    -----------
                                                                          
Entropy Holdings                05/12/99         04/30/01       15,000     $    1.33     $   20,000
Itamar Zac Jones                05/12/99         07/15/01        6,000     $    1.33     $    8,000
Anthony Broy                    05/12/99         10/31/01        6,000     $    1.33     $    8,000
Edward Steele                   05/12/99         01/03/02       12,000     $    1.33     $   16,000
Fred Merz                       05/12/99         02/19/02        6,000     $    1.33     $    8,000
John Klecha                     05/12/99         03/19/02       30,000     $    1.33     $   40,000



      Each of the warrant holders paid for their shares with cash. Each of these
warrant  holders  exercised  their warrants in reliance upon Section 4(2) of the
Securities  Act of  1933,  because  each of  these  holders  was  knowledgeable,
sophisticated  and had access to comprehensive  information  about us. We placed
legends on the  certificates  stating that the  securities  were not  registered
under the Securities Act and set forth the restrictions on their transferability
and sale.

      11. During  fiscal 2002,  four  consultants  exercised  their  warrants to
acquire an aggregate  of 243,600  shares of our common  stock.  The names of the
warrant  holders,  the dates of  issuance of the  warrant,  the number of shares
purchased, the exercise price and the proceeds received by us are listed below.





                           DATE OF         DATE OF         NO. OF        EXERCISE
NAME                       ISSUANCE       EXERCISE         SHARES         PRICE         PROCEEDS
----------------------    -----------    ------------    ------------   -----------   -------------
                                                                       
SISM Research                5/21/99        11/02/01          15,000    $     1.33    $     20,000
FRS Investments              7/08/99        12/31/01          30,000    $      .92    $     27,500
FRS Investments              7/08/99        04/30/01          15,000    $      .92    $     13,750
FRS Investments              7/08/99        03/04/02          30,000    $    0.917    $     27,500
Edward Borelli               7/08/99        10/29/01         143,100    $      .92    $    131,175
Clarion Finanz AG            4/14/99        11/08/01          10,500    $      .92    $     92,125




                                       62



      Each of the  consultants  paid for their  shares with cash.  Each of these
warrant  holders  exercised  their warrants in reliance upon Section 4(2) of the
Securities  Act of  1933,  because  each of  these  holders  was  knowledgeable,
sophisticated  and had access to comprehensive  information  about us. We placed
legends on the  certificates  stating that the  securities  were not  registered
under the Securities Act and set forth the restrictions on their transferability
and sale.


      12. On August 15, 2001,  we issued an  aggregate of 75,000  options to its
directors  pursuant  to an annual  grant of options to persons who had served on
the Board during the previous  year.  Each of the following  directors  received
15,000 options: Edward Steele, John Klecha, Josef Bauer, Howard Moore and Robert
Weinberg.  The exercise  price of the options is $4.25 per share and the options
expire on August 14, 2006. The options are  exercisable  immediately.  We issued
these options to our  directors in reliance upon Section 4(2) of the  Securities
Act, because our directors are  knowledgeable,  sophisticated and have access to
comprehensive information about us.


      13. On August 16,  2001,  Josef Bauer and  Maureen  LaRoche,  Mr.  Bauer's
assistant,  exercised  warrants to acquire an aggregate of 90,000  shares of our
common stock.  Mr. Bauer and Ms. LaRoche acquired these warrants on May 15, 2000
when they  advanced  working  capital to our  company in May 2000.  The dates of
exercise the number of shares  purchased,  the  exercise  price and the proceeds
received by us are listed below.





                              DATE OF       NO. OF        EXERCISE
NAME                          EXERCISE      SHARES         PRICE        PROCEEDS
--------------------------   -----------   ----------    -----------   ------------
                                                           
Josef Bauer                     8/16/01       15,000     $     1.34    $    20,000
Josef Bauer                     8/16/01       37,500     $     2.17    $    81,250
Josef Bauer                     8/16/01       75,000     $      .67    $    50,000
Maureen LaRoche                 8/16/01        7,500     $     2.17    $    16,250



      Mr. Bauer and Ms.  LaRoche  paid for their shares with cash and  exercised
their  warrants in reliance  upon  Section 4(2) of the  Securities  Act of 1933,
because each was  knowledgeable,  sophisticated  and had access to comprehensive
information  about us. We placed  legends on the  certificates  stating that the
securities  were not  registered  under  the  Securities  Act and set  forth the
restrictions on their transferability and sale.

      14. On November 30, 2001, Neil Berkman exercised options to acquire 37,500
shares of our common stock at a purchase  price of $2.04 per share.  Mr. Berkman
acquired  these warrants for financial  consulting  services that he rendered to
us. Mr.  Berkman paid for his shares with cash and exercised  their  warrants in
reliance  upon  Section  4(2) of the  Securities  Act of  1933,  because  he was
knowledgeable,  sophisticated and had access to comprehensive  information about
us. We placed legends on the  certificates  stating that the securities were not
registered  under the  Securities  Act and set forth the  restrictions  on their
transferability and sale.


      15. On December 28, 2001,  Josef A. Bauer  exercised  15,000 stock options
acquired under our Year 2001 Stock Option Plan at an exercise price of $2.04 per
share.  Mr. Bauer  received a grant of these  options on September 5, 2000.  Mr.
Bauer  exercised his options in reliance upon Section 4(2) of the Securities Act
of  1933,  because  he  was  knowledgeable,  sophisticated  and  had  access  to
comprehensive  information  about  us.  We placed  legends  on the  certificates
stating that the securities were not registered under the Securities Act and set
forth their restrictions on transferability and sale.


      16. During fiscal 2003,  five  employees  and a director  exercised  stock
options issued under our 1994 Amended and Restated Management Stock Option Plan.
All of these  options  were  granted on September  5, 2000.  The  employees  and
director  exercised  options  to acquire an  aggregate  of 91,225  shares of our
common stock. The names of the option holder, the dates of exercise,  the number
of shares  purchased,  the exercise  price and the  proceeds  received by us are
listed below.


                                       63






                             DATE OF        NO. OF       EXERCISE
NAME                         EXERCISE       SHARES        PRICE        PROCEEDS
-----------------------    -------------   ----------    ----------    ------------
                                                           
Alicia Haskamp                 04/06/02       16,500     $    2.04     $    33,660
Howard Moore                   07/12/02       33,750     $    2.04     $    68,850
Terri Phillips                 07/31/02          600     $    2.04     $     1,224
Adolph Nelson                  12/19/02        1,875     $    2.04     $     3,825
Edwin Young                    01/21/03       37,500     $    2.04     $    76,500
April Green                    02/24/03        1,000     $    2.04     $     2,040



      Each  employee and director  paid for the shares with cash.  Each employee
and  director  exercised  his/her  options in reliance  upon Section 4(2) of the
Securities Act of 1933, because he/she was knowledgeable,  sophisticated and had
access  to  comprehensive  information  about us.  We  registered  all the stock
underlying the options  granted under our 1994 Plan on a registration  statement
on Form S-8. The shares  issued to  employees  who were not  affiliates  did not
contain any restrictive  legends. The shares issued to our executive officer and
our director  contained a control legend.  Control legends were contained on the
shares issued to April Green, our Chief Financial Officer, and Howard Moore, our
director.


      17. During the three month period ended June 30, 2002, one warrant holder,
FRS Investments,  Inc. ("FRS") exercised its warrants to acquire an aggregate of
52,500  shares of our common  stock.  FRS received the warrant  grant on July 8,
1999  in  connection  with  consulting  services  rendered  to us.  The  date of
exercise,  the number of shares  purchased,  the exercise price and the proceeds
received by us are listed below.

                                       NO. OF
                       DATE OF        EXERCISE
NAME                   EXERCISE        SHARES         PRICE        PROCEEDS
--------------------  -----------     ----------   ------------   ------------
FRS Investments          05/17/02        52,500    $    0.9167    $    48,125



      FRS paid for its shares with cash.  FRS exercised its warrants in reliance
upon Section 4(2) of the Securities Act of 1933,  because it was  knowledgeable,
sophisticated  and had  access  to  comprehensive  information  about the us. We
placed  legends  on the  certificates  stating  that  the  securities  were  not
registered  under the  Securities  Act and set forth the  restrictions  on their
transferability and sale.

      18. On December 31, 2002, we issued an aggregate of 187,000 options to our
employees,  as  consideration  for  services  they had rendered to us. We issued
these options to our  employees in reliance upon Section 4(2) of the  Securities
Act, because our employees were  knowledgeable,  sophisticated and had access to
comprehensive information about us.


                                                NO. OF
NAME                                        OPTIONS ISSUED       PRICE
---------------------------------------    ------------------   ---------
Frank Abell                                            6,000    $   9.00
Jennifer Barnes                                        5,000    $   9.00
Dan Becherer                                          10,000    $   9.00
Almina Brady-Dykes                                     6,000    $   9.00
Elizabeth Canela                                       3,000    $   9.00
Tammy Chestnut                                         1,000    $   9.00
Belinda Cheung                                           500    $   9.00
Danny Cheung                                           1,000    $   9.00
Jeffrey Chiu                                           1,000    $   9.00
Brian Cino                                             3,000    $   9.00
John DeNovi                                           10,000    $   9.00
Teresa Garcia                                         15,000    $   9.00
April Green                                           20,000    $   9.00
Alicia Haskamp                                        18,000    $   9.00
Michelle Ho                                            3,000    $   9.00
Wilson Ho                                              1,000    $   9.00
Dale Hopkins                                          10,000    $   9.00




                                       64



                                                NO. OF
NAME                                        OPTIONS ISSUED       PRICE
---------------------------------------    ------------------   ---------
Irene Ko                                               3,000    $   9.00
Bill Lau                                               4,500    $   9.00
Dora Lee                                               3,000    $   9.00
Nataly Lessard                                         6,000    $   9.00
Gigi Leung                                               500    $   9.00
Marian McElligott                                     15,000    $   9.00
Adolph Nelson                                          2,000    $   9.00
Rick Ng                                                  500    $   9.00
Cathy Novello                                          4,000    $   9.00
Jennifer O'Kuhn                                        2,000    $   9.00
Jorge Otaegui                                          2,000    $   9.00
Terri Phillips                                         3,000    $   9.00
Melody Rawski                                          5,000    $   9.00
Asante Sellers                                         1,000    $   9.00
Stacy Sethman                                          5,000    $   9.00
John Steele                                           10,000    $   9.00
Richard Torrelli                                       1,000    $   9.00
Nicolas Venegas                                        2,000    $   9.00
Vicky Xavier                                           2,500    $   9.00
Ho Man Yeung                                             500    $   9.00
Yen Yu                                                 1,000    $   9.00



      For each employee,  twenty percent (20%) of their options are  exercisable
on January 1, 2004 and 20% exercisable each January 1st thereafter with the last
20% becoming  exercisable  on January 1, 2008.  The options expire 5 years after
they become  exercisable  with varying  expiration  dates from December 31, 2009
through December 31, 2013.


      19.  Effective  as of April 15,  2003,  we issued an  aggregate  of 50,000
options to Jack Dromgold as  consideration  for services that he had rendered to
us.  The  options  had an  exercise  price of $7.60 per share and vested in five
equal  installments  over a five year period  beginning  on January 1, 2004.  We
issued  these  options to Mr.  Dromgold in  reliance  upon  Section  4(2) of the
Securities Act, because he was  knowledgeable,  sophisticated  and had access to
comprehensive  information  about us. We  inadvertently  failed to report  these
options in the first  quarter of fiscal  2004.  These  options  expired in March
2004, ninety days after Mr. Dromgold's resignation from our company.

      20. During April 2003, four employees exercised stock options issued under
our 1994  Amended and Restated  Management  Stock  Option  Plan.  The  employees
exercised options to acquire an aggregate of 128,500 shares of our common stock.
All of the  options  were  granted on  September  5, 2000,  except  John  Klecha
received the grant for 58,500  options at $1.11 on June 25,  1999.  The names of
the option holder,  the dates of exercise,  the number of shares purchased,  the
exercise price and the proceeds received by us are listed below.



                               NO. OF             EXERCISE       EXERCISE
NAME                     OPTIONS EXERCISED         PRICE           DATE         PROCEEDS
--------------------   -----------------------   -----------   -------------   ------------
                                                                   
John Steele                            30,000    $     2.04         04/9/03    $    61,200
Allen Schor                             7,500    $     2.04         04/9/03    $    15,300
Alicia Haskamp                          7,500    $     2.04        04/18/03    $    15,300
Alicia Haskamp                         10,000    $     2.04        04/01/03    $    20,400
John Klecha                            58,500    $     1.11        04/22/03    $    64,935
John Klecha                            15,000    $     2.04        04/22/03    $    30,600



      All of the above  issuances were paid for with cash.  The above  employees
exercised  their options in reliance upon Section 4(2) of the  Securities Act of
1933,  because  each  was   knowledgeable,   sophisticated  and  had  access  to
comprehensive  information  about  our  company.  We  registered  all the  stock
underlying the options  granted under our 1994 Plan on a registration  statement
on Form S-8. The shares issued to our employees who were not  affiliates did not
contain any  restrictive  legends.  The shares issued to our  executive  officer
contained a control legend.  Control legends were contained on the shares issued
to John Klecha, our Chief Operating Officer and director.


                                       65




      21. On August 1, 2003,  we issued 14, 492 and 11,594  shares of its common
stock to Jack  Dromgold  and John Steele as bonus  payments,  respectively.  Mr.
Dromgold was guaranteed a $50,000 bonus in cash under his employment  agreement,
but he agreed that we could pay his bonus with shares of our common  stock.  Mr.
John Steele was entitled to an $80,000 bonus under his employment agreement, but
he agreed to take a $40,000 bonus which would be paid with our common stock. Our
average  trading price for the five days  preceding  August 1, 2003 of $3.45 was
used to calculate the number of shares that would be issued to Mr.  Dromgold and
Mr.  Steele.  We issued these shares to Mr.  Dromgold and Mr. Steele in reliance
upon Section 4(2) of the Securities Act, because each of them was knowledgeable,
sophisticated and had access to comprehensive  information about our company. We
placed restrictive legends on the certificates  stating that the securities were
not  registered  under the Securities  Act and set forth their  restrictions  on
transferability and sale.

      22. On August 1,  2003,  Yi Ping Chan,  Jack  Dromgold  and Edward  Steele
agreed to take 15% of their annual compensation in the form of stock. The salary
reductions for Mr. Chan and Mr. Dromgold covered a nine month period from August
1, 2003 through March 31, 2004 and the salary  reduction for Mr. Steele  covered
an eight month period from August 1, 2003 through February 28, 2004. The average
trading price of our common stock for the five days preceding  August 1, 2003 of
$3.45 was used to  calculate  the  number of shares  that would be issued to Mr.
Chan, Mr. Dromgold and Mr. Steele. Mr. Chan agreed to take a salary reduction of
$3,125 per month for an  aggregate  of $28,125  over a nine month period , which
would be paid with 8,153 shares of our common stock. Mr. Dromgold agreed to take
a salary  reduction  of $1,948 per month for an aggregate of $17,535 over a nine
month  period,  which would be paid with 5,082 shares of our common  stock.  Mr.
Steele agreed to take a salary reduction of $7,892 per month for an aggregate of
$63,136 over an eight month  period,  which would be paid with 18,300  shares of
our common  stock.  We issued  these shares to Mr.  Chan,  Mr.  Dromgold and Mr.
Steele in reliance upon Section 4(2) of the Securities Act, because each of them
was  knowledgeable,  sophisticated  and had access to comprehensive  information
about our company.  We placed  restrictive  legends on the certificates  stating
that the securities  were not registered  under the Securities Act and set forth
their restrictions on transferability and sale.

      23. On August 1, 2003, we issued 2,899 shares of our common stock to Josef
A. Bauer and  Howard  Moore for  services  that they had  rendered  on our Board
during fiscal 2003. The value of these shares was equal to $10,000, based on the
five day average  trading  price of our common  stock during the five day period
preceding  August 1, 2003,  which was $4.60. We issued these shares to Mr. Bauer
and Mr. Moore in reliance upon Section 4(2) of the Securities Act,  because each
of them  was  knowledgeable,  sophisticated  and  had  access  to  comprehensive
information about our company. We placed restrictive legends on the certificates
stating that the securities were not registered under the Securities Act and set
forth their restrictions on transferability and sale.

      24. On September  8, 2003,  we issued an  aggregate  of  $4,000,000  of 8%
convertible  debentures in a private offering to six accredited  investors.  The
debentures  initially are convertible  into shares of common stock at a price of
$3.85 per share, subject to adjustment in certain situations. Each investor also
received warrants equal to 40% of the subscription  amount divided by $3.50. The
exercise  price of the warrants is $4.025 per share and the  warrants  expire on
September 7, 2006.  We have an obligation to register the shares of common stock
underlying  the debenture and warrants,  which we are  satisfying by filing this
registration statement. The names of the investors, the amount of the debentures
and the number or warrants issuable to each investor are set forth below.

                                            AMOUNT OF          NO. OF
NAME                                       DEBENTURES         WARRANTS
--------------------------------------   ----------------    ------------
Omnicron Master Trust                    $     2,500,000         285,714
SF Capital Partners, Ltd                 $       500,000          57,143
Bristol Investment Fund, Ltd.            $       300,000          34,286
Ascend Offshore Fund, Ltd.               $       478,000          54,629
Ascend Partners, LP                      $        58,200           6,651
Ascend Partners Sapient LP               $       163,800          18,720




      We issued these shares to these  persons in reliance  upon Section 4(2) of
the Securities Act, because the investors were knowledgeable,  sophisticated and
had  access to  comprehensive  information  about us. We placed  legends  on the
debentures  and the warrant  agreements  stating  that the  securities  were not
registered  under the  Securities  Act and set forth the  restrictions  on their
transferability  and sale. We used Roth Capital as our placement  agent and they
received a  commission  equal to 5.5% of the  proceeds and a warrant to purchase
103,896 shares or our common stock. We agreed to register the shares  underlying
Roth's warrant in a registration statement.


                                       66




         25. On  November  17,  2003,  we agreed to issue  40,151  shares of our
common  stock to AG  Edwards  & Sons  pursuant  to a  settlement  agreement.  In
September 2003, we had a disagreement with AG Edwards & Sons,
regarding  the  total  amount of fees that  were  payable  under our  investment
banking  agreement  with them. We entered into a settlement  agreement with them
effective as of November  17, 2003 in which we agreed to pay them the  aggregate
sum of $181,067 in five equal  installments  beginning  on November 17, 2003 and
ending on March 15,  2005.  We also agreed to issue 40, 151 shares of our common
stock to them and to register  these  shares for resale in this  Prospectus.  We
issued the shares to AG Edwards in reliance upon Section 4(2) of the  Securities
Act, because it was knowledgeable, sophisticated and had access to comprehensive
information about us. We placed legends on the stock  certificates  stating that
the  shares  were not  registered  under  the  Securities  Act and set forth the
restrictions on their transferability and sale.

      26. On December 19, 2003, we issued an aggregate of 221,920 options to our
employees,  as  consideration  for  services  they had rendered to us. We issued
these options to our  employees in reliance upon Section 4(2) of the  Securities
Act, because our employees were  knowledgeable,  sophisticated and had access to
comprehensive information about us.



                                       67




                                              NUMBER OF       EXERCISE
NAME                                           OPTIONS         PRICE
--------------------------------------      --------------   -----------
Frank Abell                                   1,320    $     1.97
Josef Bauer                                   2,740
Dan Becherer                                  4,910    $     1.97
Almina Brady-Dykes                            1,320    $     1.97
Pam Broyles                                     500    $     1.97
Elizabeth Canela                                660    $     1.97
Yi Ping Chan                                 52,800    $     1.97
Belinda Cheung                                  110    $     1.97
Jeffrey Chiu                                    220    $     1.97
Brian Cino                                      660    $     1.97
John Dahl                                    50,000    $     1.97
April Green                                   4,380    $     1.97
Alicia Haskamp                               24,600    $     1.97
Jeff Ho                                       5,000    $     1.97
Michelle Ho                                   5,660    $     1.97
Wilson Ho                                       220    $     1.97
Irene Ko                                        660    $     1.97
Rose Labadessa                                5,000    $     1.97
Bill Lau                                      5,990    $     1.97
Doral Lee                                     5,660    $     1.97
Nataly Lessard                                1,320    $     1.97
Marian McElligott                             3,290    $     1.97
Alyssa Malamud                                1,000    $     1.97
Bernardo Melo                                 4,000    $     1.97
Rick Ng                                         110    $     1.97
Dennis Norden                                 8,000    $     1.97
Cathy Novello                                   880    $     1.97
Jennifer O'Kuhn                                 440    $     1.97
Jorge Otaegui                                   440    $     1.97
John Petko                                    1,500    $     1.97
Terri Phillips                                  660    $     1.97
Melody Rawski                                 1,100    $     1.97
Evelyn Romero                                   500    $     1.97
Kristi Ronyak                                 1,000    $     1.97
Rafael Ros                                    1,200    $     1.97
Stacy Sethman                                 1,100    $     1.97
Edward Steele                                10,000    $     1.97
john Steele                                  12,200    $     1.97
Nicolas Venegas                                 440    $     1.97
Ho Man Yeung                                    110    $     1.97
Yen Yu                                          220    $     1.97



      These  options  vest in three  equal  installments  over a period of three
years,  beginning on December 17, 2004. The options expire three years after the
vesting date.


      27. On January 23, 2004,  we issued an aggregate of 32,000  options to our
employees,  as  consideration  for  services  they had rendered to us. We issued
these options to our  employees in reliance upon Section 4(2) of the  Securities
Act, because our employees were  knowledgeable,  sophisticated and had access to
comprehensive  information  about us. The names of the employees,  the number of
options and the exercise price of the options is listed below.

                                            NUMBER OF       EXERCISE
NAME                                         OPTIONS         PRICE
--------------------------------------    --------------   -----------
Dennis Nordeen                                   17,000    $     1.60
John Steele                                      15,000    $     1.60



                                       68




      For each  employee,  20% of their options vest on January 23, 2005 and 20%
are  exercisable  on each  January  23  thereafter  with the  last 20%  becoming
exercisable  on January 23, 2010.  The options  expire 5 years after the date on
which they first become exercisable with varying expiration dates of January 22,
2010 through January 22, 2015.

      28. On February 6, 2004,  we issued an aggregate of 41,560  options to our
employees,  as  consideration  for their  agreement to reduce  their  respective
salaries. We issued these options to our employees in reliance upon Section 4(2)
of the Securities Act, because our employees were  knowledgeable,  sophisticated
and  had  access  to  comprehensive  information  about  us.  The  names  of the
employees, the number of options and the exercise price of the options is listed
below.

                                        NUMBER OF       EXERCISE
NAME                                     OPTIONS         PRICE
----------------------------------    --------------   -----------
Jeffrey Li-Chieh Ho                           7,000    $     1.54
Stacy Blair Sethman                           3,500    $     1.54
Bernardo Melo                                 6,000    $     1.54
John Petko                                    5,640    $     1.54
Rosalina Labadessa                            6,000    $     1.54
Marian McElligott                             6,400    $     1.54
Frank Abell                                   7,170    $     1.54



      For each employee,  half of these options become  exercisable on August 6,
2004 and the remaining half vest on February 5, 2005. The options expire 5 years
after the date on which they  become  exercisable  with an  expiration  dates of
August 5, 2008 and February 5, 2009.


      29.  Effective  as of February  9,2004,  we issued an  aggregate of 30,000
warrants  to the  investors  that had  purchased  debentures  in our $4  million
private  offering.  We agreed to the  debenture  holders in  exchange  for their
agreement to (i) enter into new subordination  agreements with Milberg,  (ii) to
waive all liquidated damages due under the transaction documents through July 1,
2004 and  (iii)  to  extend  the  effective  date of the  Form S-1  registration
statement until July 1, 2004. We issued the warrants to the debenture holders in
reliance on Section 4(2) of the  Securities  Act,  because each of the debenture
holders  was  knowledgeable,  sophisticated  and  had  access  to  comprehensive
information about the Company.  The new warrants have an exercise price equal to
$1.52 per share, the fair market value of the Company's common stock on February
9, 2004, the date of the grant.  We placed  restrictive  legends on the warrants
stating that the securities were not registered under the Securities Act and set
forth their restrictions on transferability and sale.

      30. On February 26, 2004, we issued an aggregate of 60,000  options to our
three non-employee directors. Josef A. Bauer, Bernard Appel and Richard Ekstract
each  received  20,000  options.  The exercise  price of the options is equal to
$1.30 per share, the fair market value on the date of grant. The options vest in
three equal  installments  beginning on February 27, 2004 and expire three years
after the vesting  date,  provided  that each person  continues  to serve on our
Board of Directors.  If any of these persons were to resign from our Board,  all
vested options would terminate six months after the director's resignation date.
We issued these  options to Mr.  Bauer,  Mr. Appel and Mr.  Ekstract in reliance
upon Section 4(2) of the Securities Act, because each of them was knowledgeable,
sophisticated and had access to comprehensive  information about our company. We
placed  restrictive  legends on the options stating that the securities were not
registered  under  the  Securities  Act  and set  forth  their  restrictions  on
transferability and sale.



                                       69



Exhibit Index

3.1   Certificate  of  Incorporation  of the  Singing  Machine  filed  with  the
      Delaware  Secretary of State on February 15, 1994 and  amendments  through
      April 15, 1999  (incorporated  by  reference to Exhibit 3.1 in the Singing
      Machine's  registration statement on Form SB-2 filed with the SEC on March
      7, 2000).

3.2   Certificate  of Amendment of the Singing  Machine  filed with the Delaware
      Secretary of State on  September  29, 2000  (incorporated  by reference to
      Exhibit 3.1 in the Singing  Machine's  Quarterly Report on Form 10-QSB for
      the period  ended  September  30, 1999 filed with the SEC on November  14,
      2000).

3.3   Certificates of Correction  filed with the Delaware  Secretary of State on
      March 29 and 30, 2001  correcting  the  Amendment  to our  Certificate  of
      Incorporation  dated April 20, 1998  (incorporated by reference to Exhibit
      3.11 in the Singing  Machine's  registration  statement on Form SB-2 filed
      with the SEC on April 11, 2000).

3.4   Amended By-Laws of the Singing Machine  Singing Machine  (incorporated  by
      reference to Exhibit 3.14 in the Singing  Machine's  Annual Report on Form
      10-KSB  for the year ended  March 31,  2001 filed with the SEC on June 29,
      2001).

4.1   Form of Certificate  Evidencing  Shares of Common Stock  (incorporated  by
      reference to Exhibit 3.3. of the Singing Machine's  registration statement
      on Form SB-2 filed with the SEC on March 7, 2000). File No. 333-57722).

5.1   Opinion from Counsel

10.1  Factoring  Agreement dated February 9, 2004 between Milberg Factors,  Inc.
      and the Singing Machine. (incorporated by reference to Exhibit 10.1 in the
      Singing  Machine's  Quarterly  Report on Form 10- Q filed  with the SEC on
      February 17, 2004, File No. 000- 24968).

10.2  Security  Agreement for Goods and Chattels  dated February 9, 2004 between
      Milberg Factors,  Inc. and the Singing Machine.  incorporated by reference
      to  Exhibit   10.2  in  the   Singing   Machine's   Quarterly   Report  on
      Form 10-Q filed with the SEC on  February  17,2004,  File No.  000-24968).

10.3  Security  Agreement for Inventory  dated February 9, 2004 between  Milberg
      Factors,  Inc.  and the Singing  Machine  (incorporated  by  reference  to
      Exhibit 10.3 in the Singing Machine's Quarterly Report on Form 10- Q filed
      with the SEC on February 17, 2004, File No. 000-24968).

10.4  Second  Amendment  to the  Transaction  Documents  dated  February 9, 2004
      between Omicron Master Trust, SF Capital Partners, Ltd, Bristol Investment
      Fund,  Ltd.,  Ascend  Offshore Fund,  ltd.,  Ascend  Partners,  LP, Ascend
      Partners  Sapient L.P. and the Singing Machine  (incorporated by reference
      to Exhibit  10.4 in the Singing  Machine's  Quarterly  Report on Form 10-Q
      filed with the SEC on February 17, 2004, File No. 000- 24968).

10.5  Form  of  Subordination  Agreement  executed  by  institutiona  Investors.
      (Incorporated  by  reference  to Exhibit  10.18 of the  Singing  Machine's
      Amendment No. 1 to its  registration  statement on Form S-1 filed with SEC
      on April, 2004, File No. 333-109574).

10.6  Employment  Agreement  dated February 27, 2004 between the Singing Machine
      and Edward  Steele  (incorporated  by  reference  to  Exhibit  10.6 of the
      Singing  Machine's  Annual  Report on Form 10-K for fiscal 2004 filed with
      the SEC on July 15, 2004, File No. 000-24968).



                                       70



10.7  Employment  Agreement dated May 2, 2003 between the Singing Machine and Yi
      Ping Chan.  (incorporated  by  reference  to Exhibit  10.20 of the Singing
      Machine's  Annual Report on Form  10-KSB/A  filed with the SEC on July 23,
      2003, File No. 000-24968).

10.8  Separation and Release  Agreement  effective as of May 2, 2003 between the
      Singing Machine and John Klecha (incorporated by reference to Exhibit 10.1
      of the Singing  Machine's  Annual Report on Form 8-K filed with the SEC on
      July 17, 2003, File No. 000-24968).

10.9  Separation and Release Agreement  effective as of April 9 2004 between the
      Singing Machine and April Green (incorporated by reference to Exhibit 10.9
      of the Singing  Machine's Annual Report on Form 10-K for fiscal 2004 filed
      with the SEC on July 15, 2004, File No. 000-24968).

10.10 Separation  and  Release  Agreement  dated  December  16,2003  between the
      Singing  Machine and Jack Dromgold  (incorporated  by reference to Exhibit
      10.10 of the Singing  Machine's Annual Report on Form 10-K for fiscal 2004
      filed with the SEC on July 15, 2004, File No. 000-24968).

10.11 Separation  and Release  Agreement  effective as of April 12, 2004 between
      the Singing  Machine and John Dahl  (incorporated  by reference to Exhibit
      10.11 of the Singing  Machine's Annual Report on Form 10-K for fiscal 2004
      filed with the SEC on July 15, 2004, File No. 000-24968).

10.12 Industrial Lease dated March 1, 2002, by and between AMP Properties,  L.P.
      and the  Singing  Machine  for  warehouse  space  in  Compton,  California
      (incorporated  by  reference  to Exhibit  10.20 of the  Singing  Machine's
      Annual Report on Form 10-KSB/A  filed with the SEC on July 23, 2002,  File
      No. 000-24968).

10.13 Amended and Restated 1994 Management  Stock Option Plan  (incorporated  by
      reference to Exhibit 10.6 to the Singing Machine's  registration statement
      on Form SB-2 filed with the SEC on March 28, 2001, File No. 333-59684).

10.14 Year 2001 Stock Option Plan  (incorporated by reference to Exhibit 10.1 of
      the Singing  Machine's  registration  statement on Form S-8 filed with the
      SEC on September 13, 2002, File No. 333-99543).

10.15 Securities Purchase Agreement dated as of August 20, 2003 by and among the
      Singing  Machine and Omicron  Master  Trust,  SF Capital  Partners,  Ltd.,
      Bristol   Investment  Fund,  Ltd.,  Ascend  Offshore  Fund,  Ltd.,  Ascend
      Partners,   LP  and  Ascend  Partners  Sapient,   LP  (collectively,   the
      "Investors") (filed as Exhibit 10.1 to the Singing Machine's  Registration
      Statement filed with the SEC on October 9, 2003, File No. 333- 109574).

10.16 Amendment dated September 5, 2003 to Securities Purchase Agreement between
      the  Singing  Machine  and the  Investors  (filed as  Exhibit  10.2 to the
      Singing Machine's  Registration Statement filed with the SEC on October 9,
      2003, File No. 333-109574).

10.17 Form of Debenture  Agreement  issued by the Singing Machine to each of the
      Investors  (filed as Exhibit  10.3 to the Singing  Machine's  Registration
      Statement filed with the SEC on October 9, 2003, File No. 333- 109574).

10.18 Form of Warrant  Agreement  issued by the Singing Machine to the Investors
      (filed as Exhibit  10.4 to the Singing  Machine's  Registration  Statement
      filed with the SEC on October 9, 2003, File No. 333-109574).

10.19 Warrant  Agreement  between the Singing Machine and Roth Capital Partners,
      LLC (filed as Exhibit 10.5 to the Singing Machine's Registration Statement
      filed with the SEC on October 9, 2003, File No. 333- 109574).

10.20 Registration  Rights Agreement between the Singing Machine and each of the
      Investors  and Roth  Capital  Partners,  LLC (filed as Exhibit 10.5 to the
      Singing Machine's  Registration Statement filed with the SEC on October 9,
      2003, File No. 333-109574).



                                       71



10.21 Domestic  Merchandise License Agreement dated November 1, 2000 between MTV
      Networks, a division of Viacom International, Inc. and the Singing Machine
      (incorporated  by  reference  to  Exhibit  10.3 of the  Singing  Machine's
      Quarterly  Report on Form 10-Q for the quarter  ended  December  31, 2002,
      filed with the SEC on February 14, 2003, File No. 000-24968).

10.22 Amendment dated January 1, 2002 to Domestic  Merchandise License Agreement
      between MTV  Networks,  a division of Viacom  International,  Inc. and the
      Singing Machine  (incorporated by reference to Exhibit 10.4 of the Singing
      Machine's Quarterly Report on Form 10-Q for the quarter ended December 31,
      2002, filed with the SEC on February 14, 2003, File No. 0000-24968).

10.23 Second Amendment as of November 13, 2002 to Domestic  Merchandise  License
      Agreement between MTV Networks, a division of Viacom  International,  Inc.
      and the Singing Machine  (incorporated by reference to Exhibit 10.5 of the
      Singing  Machine's  Quarterly  Report on Form 10-Q for the  quarter  ended
      December  31,  2002,  filed  with  the  SEC on  February  2003,  File  No.
      000-24968).

10.24 Third  Amendment as of February 26, 2003 to Domestic  Merchandise  License
      Agreement between MTV Networks, a division of Viacom  International,  Inc.
      and the Singing Machine (incorporated by reference to Exhibit 10.10 of the
      Singing  Machine's  Annual  Report on Form 10-K for the fiscal  year ended
      March 31, 2003, filed with the SEC on July 17, 2003, File No. 000-24968).

10.25 Amendment to Domestic Licensing  Agreement dated November 15, 2002 between
      the Singing Machine and MTV Networks, a division of Viacom  International,
      Inc.  (incorporated by reference to Exhibit 10.5 in the Singing  Machine's
      Quarterly  Report on Form 10-Q filed with the SEC on  February  17,  2004,
      File No. 000-24968).

10.26 Fifth  Amendment to Domestic  Licensing  Agreement dated December 23, 2003
      between  the  Singing  Machine  and MTV  Networks,  a  division  of Viacom
      International,  Inc.  (incorporated  by  reference  to Exhibit 10.6 in the
      Singing  Machine's  Quarterly  Report on Form 10-Q  filed  with the SEC on
      February 17, 2004, File No. 000-24968).

10.27 Sales  Agreement  effective  as of  December  9, 2003  between the Singing
      Machine and CPP Belwin, Inc. and its affiliates (incorporated by reference
      to Exhibit  10.7 in the Singing  Machine's  Quarterly  Report on Form 10-Q
      filed with the SEC on February 17, 2004, File No. 000-24968).

10.28 Distribution Agreement dated April 1, 2003 between the Singing Machine and
      Arbiter  Group,  PLC  (incorporated  by reference to Exhibit  10.28 of the
      Singing  Machine's  Annual  Report on Form 10-K for fiscal 2004 filed with
      the SEC on July 15, 2004, File No. 000-24968).

10.29 Loan  Agreements  dated  August  13,  2003 in the  aggregate  amount of $1
      million  between the Company  and each of Josef A. Bauer,  Howard  Moore &
      Helen  Moore   Living   Trust,   Maureen  G.  LaRoche  and  Yi  Ping  Chan
      (incorporated  by  reference  to Exhibit  10.28 of the  Singing  Machine's
      Annual  Report on Form 10-K for fiscal 2004 filed with the SEC on July 15,
      2004, File No. 000-24968).

10.30 Letter  dated  March 4, 2003 from  Josef A. Bauer to the  Singing  Machine
      regarding a $400,000 loan  (incorporated  by reference to Exhibit 10.30 of
      the  Singing  Machine's  Annual  Report on Form 10-K for fiscal 2004 filed
      with the SEC on July 15, 2004, File No. 000-24968).

14.1  Code of Ethics  (incorporated  by  reference to Exhibit 14. of the Singing
      Machine's Annual Report on Form 10-K for fiscal 2004 filed with the SEC on
      July 15, 2004, File No. 000-24968).

21.1  List of  Subsidiaries  (incorporated  by  reference to Exhibit 21.1 of the
      Singing  Machine's  Annual  Report on Form 10-K for fiscal 2004 filed with
      the SEC on July 15, 2004, File No. 000-24968).

23.1  Consent of Grant Thornton LLP.

23.2  Consent of Salberg & Co.



                                       72



ITEM 17. UNDERTAKINGS

      The undersigned registrant hereby undertakes:

      (1)   To file,  during any period in which offers or sales are being made,
a post-effective amendment to this registration statement to:

            (i)   Include any  Prospectus  required  by Section  10(a)(3) of the
                  Securities Act;

            (ii)  Reflect  in  the   Prospectus   any  facts  or  events  which,
                  individually  or together,  represent a fundamental  change in
                  the information in the registration statement. Notwithstanding
                  the   foregoing,   any  increase  or  decrease  in  volume  of
                  securities  offered (if the total dollar  value of  securities
                  offered  would not exceed that which was  registered)  and any
                  deviation  from the low or high end of the  estimated  maximum
                  offering  range  may be  reflected  in the form of  Prospectus
                  filed with the Securities and Exchange  Commission pursuant to
                  Rule  424(b)  if, in the  aggregate,  the change in volume and
                  price  represents  no more than a 20%  change  in the  maximum
                  aggregate  offering price set forth in the "Calculation of the
                  Registration   Fee"  table  in  the   effective   registration
                  statement; and

            (iii) Include any additional or changed material  information on the
                  plan of distribution.

      (2)   That,  for the  purpose  of  determining  any  liability  under  the
Securities Act of 1933, as amended, treat each such post-effective  amendment as
a new registration statement relating to the securities offered therein, and the
offering of the  securities  at that time to be the initial  bona fide  offering
thereof.

      (3)   To remove from  registration by means of a post-effective  amendment
any of the securities being registered which remain unsold at the termination of
the offering.

      (4)   For purposes of determining  any liability  under the Securities Act
of 1933, as amended,  treat the information  omitted from the form of Prospectus
filed as part of this  registration  statement in reliance  upon Rule 430A,  and
contained in a form of Prospectus  filed by the small business issuer under Rule
424(b)(1) or (4) or 497(h) under the Securities Act as part of this registration
statement as of the time the Commission declares it effective.

      (5)   For  determining  any liability under the Securities Act, treat each
post-effective   amendment   that  contains  a  form  of  Prospectus  as  a  new
registration statement for the securities offered in the registration statement,
and that  offering  of the  securities  at the  time as the  initial  bona  fide
offering of those securities.

      Insofar as  indemnification  for liabilities  arising under the Securities
Act of 1933, as amended, may be permitted to directors, officers and controlling
persons of the Registrant  pursuant to the foregoing  provisions,  or otherwise,
the  Registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange  Commission such  indemnification is against public policy as expressed
in the Securities Act of 1933, as amended, and is, therefore,  unenforceable. In
the event that a claim for indemnification  against such liabilities (other than
the  payment by the  Registrant  of  expenses  incurred  or paid by a  director,
officer or controlling person of the Registrant in the successful defense of any
action, suit or proceeding) is asserted by such director, officer or controlling
person in connection with the securities being registered,  the Registrant will,
unless in the opinion of its counsel the matter has been settled by  controlling
precedent, submit to a court of appropriate jurisdiction the question of whether
such  indemnification  by it is  against  public  policy  as  expressed  in  the
Securities  Act of  1933,  as  amended,  and  will  be  governed  by  the  final
adjudication of such issue.



                                       73



                                   SIGNATURES


         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
Registrant has duly caused this Amendment No. 2 to the Registration Statement on
Form  S-1,  to be  signed  on its  behalf  by the  undersigned,  thereunto  duly
authorized in the City of Coconut Creek, Florida, on October 6, 2004.


                                               THE SINGING MACHINE COMPANY, INC.

Dated: October 6, 2004                       By: /s/ YI PING CHAN
                                                 -------------------------------
                                                 Yi Ping Chan
                                                 Chief Executive Officer
                                                (Principal Executive Officer)






      Pursuant to the  requirements  of the  Securities Act of 1933, as amended,
this  Registration  Statement has been signed below by the following  persons in
the capacities and on the dates indicated.





                 SIGNATURE                                        TITLE                        DATE
--------------------------------------   ----------------------------------------------   ---------------
                                                                                    
/s/ YI PING CHAN                         Chief Executive Officer and Chief Operating      October 6, 2004
--------------------------------------
Yi Ping Chan

/s/ JEFF BAROCAS                         Chief Financial Officer                          October 6, 2004
--------------------------------------   (Principal Financial Officer)
Jeff Barocas

/s/ JOSEF A. BAUER                       Director                                         October 6, 2004
--------------------------------------
Josef A. Bauer

/s/ HARVEY JUDKOWITZ                     Director                                         October 6, 2004
--------------------------------------
Harvey Judkowitz