DELAWARE
|
95-3795478
|
(State
of Incorporation )
|
(IRS
Employer I.D. No.)
|
CLASS
|
NUMBER
OF SHARES OUTSTANDING
|
Common
Stock, $0.01 par value
|
25,474,883
as of February 9, 2007
|
Page
No.
|
||
PART
I. FINANCIAL
INFORMATION
|
||
Item
1.
|
Financial
Statements
|
|
Consolidated
Balance Sheets - December 31, 2006 (Unaudited) and March 31,
2006
|
3
|
|
Consolidated
Statements of Operations - Three months and nine Months Ended December
31,
2006 and 2005 (Unaudited)
|
4
|
|
Consolidated
Statements of Cash Flows - Nine months Ended December 31, 2006 and
2005
(Unaudited)
|
5
|
|
Notes
to Consolidated Financial Statements
|
6
|
|
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
14
|
Item
3.
|
Quantitative
and Qualitative Disclosure About Market Risk
|
18
|
Item
4.
|
Controls
and Procedures
|
19
|
PART
II. OTHER INFORMATION
|
||
Item
1.
|
Legal
Proceedings
|
19
|
Item
1A.
|
Risk
Factors
|
19
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
24
|
Item
3.
|
Defaults
Upon Senior Securities
|
24
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
24
|
Item
5.
|
Other
Information
|
24
|
Item
6.
|
Exhibits
|
24
|
SIGNATURES
|
25
|
The
Singing Machine Company, Inc. and Subsidiaries
|
CONSOLIDATED
BALANCE SHEETS
|
December
31, 2006
|
|
March
31, 2006
|
|||||
(Unaudited)
|
|||||||
Assets
|
|
|
|||||
Current
Assets
|
|
|
|||||
Cash
and cash equivalents
|
$
|
494,254
|
$
|
423,548
|
|||
Restricted
cash
|
-
|
268,405
|
|||||
Accounts
receivable, less allowances of $145,955 and $103,615,
|
|
||||||
respectively
|
5,332,673
|
1,169,271
|
|||||
Due
from factor
|
-
|
134,281
|
|||||
Inventories
|
1,947,875
|
1,688,058
|
|||||
Prepaid
expenses and other current assets
|
496,235
|
228,402
|
|||||
Total
Current Assets
|
8,271,037
|
3,911,965
|
|||||
Property
and Equipment, at
cost less accumulated depreciation
|
|
|
|||||
of
$910,474 and $3,246,072, respectively
|
576,462
|
513,615
|
|||||
Other
Non-Current Assets
|
58,606
|
98,687
|
|||||
Total
Assets
|
$
|
8,906,105
|
$
|
4,524,267
|
|||
|
|
|
|||||
Liabilities
and Shareholders' Equity (Deficit)
|
|
|
|||||
Current
Liabilities
|
|
|
|||||
Accounts
payable
|
$
|
2,504,939
|
$
|
1,563,810
|
|||
Accounts
payable - related party
|
162,210
|
-
|
|||||
Due
to factor
|
1,157,806
|
-
|
|||||
Accrued
expenses
|
971,320
|
648,182
|
|||||
Customer
credits on account
|
433,228
|
1,034,215
|
|||||
Deferred
gross profit on estimated returns
|
476,638
|
186,282
|
|||||
Loan
payable
|
-
|
2,000,000
|
|||||
Subordinated
debt-related parties
|
225,000
|
300,000
|
|||||
Income
tax payable
|
-
|
2,453,576
|
|||||
Total
Current Liabilities
|
5,931,141
|
8,186,065
|
|||||
|
|
|
|||||
Shareholders'
Equity (Deficit)
|
|
|
|||||
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; 100,000,000 shares authorized;
|
|
|
|||||
25,274,883
and 10,060,282 shares issued and outstanding
|
252,749
|
100,603
|
|||||
Additional
paid-in capital
|
15,662,903
|
11,658,031
|
|||||
Accumulated
deficit
|
(12,940,688
|
)
|
(15,420,432
|
)
|
|||
Total
Shareholders' Equity (Deficit)
|
2,974,964
|
(3,661,798
|
)
|
||||
Total
Liabilities and Shareholders' Equity (Deficit)
|
$
|
8,906,105
|
$
|
4,524,267
|
The
Singing Machine Company, Inc. and Subsidiaries
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(Unaudited)
|
For
Three Months Ended
|
For
Nine Months Ended
|
||||||||||||
December
31, 2006
|
|
December
31, 2005
|
|
December
31, 2006
|
|
December
31, 2005
|
|
||||||
|
|
|
|
|
|
|
|
||||||
Net
Sales
|
$
|
11,018,013
|
$
|
9,877,262
|
$
|
26,352,957
|
$
|
31,201,330
|
|||||
Cost
of Goods Sold
|
7,729,089
|
7,296,801
|
19,891,916
|
24,360,625
|
|||||||||
Gross
Profit
|
3,288,924
|
2,580,461
|
6,461,041
|
6,840,705
|
|||||||||
Operating
Expenses
|
|||||||||||||
Selling
expenses
|
1,414,703
|
920,981
|
2,046,639
|
1,713,503
|
|||||||||
General
and administrative expenses
|
1,348,287
|
1,431,452
|
3,956,964
|
4,500,176
|
|||||||||
Depreciation
and amortization
|
134,005
|
176,512
|
421,406
|
514,758
|
|||||||||
Total
Operating Expenses
|
2,896,995
|
2,528,945
|
6,425,009
|
6,728,437
|
|||||||||
Income
from Operations
|
391,929
|
51,516
|
36,032
|
112,268
|
|||||||||
Other
Income (Expenses)
|
|||||||||||||
Other
income
|
-
|
15,516
|
-
|
105,834
|
|||||||||
Gain
on sale of subsidiary and other assets
|
-
|
-
|
29,029
|
-
|
|||||||||
Interest
expense
|
(21,105
|
)
|
(180,887
|
)
|
(38,893
|
)
|
(410,980
|
)
|
|||||
Interest
expense - Amortization of discount
|
|||||||||||||
on
convertible debentures
|
-
|
(451,096
|
)
|
-
|
(1,348,384
|
)
|
|||||||
Net
Other Income (Expenses)
|
(21,105
|
)
|
(616,467
|
)
|
(9,864
|
)
|
(1,653,530
|
)
|
|||||
Income
(Loss) before reversal of provision for income
taxes
|
370,824
|
(564,951
|
)
|
26,168
|
(1,541,262
|
)
|
|||||||
Reversal
of Provision for income taxes
|
2,453,576
|
-
|
2,453,576
|
-
|
|||||||||
Net
Income (Loss)
|
$
|
2,824,400
|
$
|
(564,951
|
)
|
$
|
2,479,744
|
$
|
(1,541,262
|
)
|
|||
Income
(Loss) per Common Share
|
|||||||||||||
Basic
|
$
|
0.11
|
$
|
(0.06
|
)
|
$
|
0.13
|
$
|
(0.15
|
)
|
|||
Diluted
|
$
|
0.10
|
$
|
(0.06
|
)
|
$
|
0.11
|
$
|
(0.15
|
)
|
|||
Weighted
Average Common and Common
|
|||||||||||||
Equivalent
Shares:
|
|||||||||||||
Basic
|
25,274,883
|
10,055,791
|
19,700,600
|
9,958,269
|
|||||||||
Diluted
|
28,289,376
|
10,055,791
|
22,715,093
|
9,958,269
|
The
Singing Machine Company, Inc. and Subsidiaries
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(Unaudited)
|
For
Nine Months Ended
|
|||||||
December
31, 2006
|
|
December
31, 2005
|
|||||
|
|||||||
Cash
flows from operating activities
|
|||||||
Net
Income (Loss)
|
$
|
2,479,744
|
$
|
(1,541,262
|
)
|
||
Adjustments
to reconcile net income (loss) to net cash used in operating
activities:
|
|||||||
Reversal
of provision for income taxes
|
(2,453,576
|
)
|
-
|
||||
Amortization
of discount/deferred fees on convertible debentures
|
-
|
1,553,082
|
|||||
Change
in inventory reserve
|
(745,160
|
)
|
(616,735
|
)
|
|||
Depreciation
and amortization
|
421,406
|
514,757
|
|||||
Deferred
gross profit on estimated sales returns
|
290,356
|
(39,727
|
)
|
||||
Change
in allowance for bad debts
|
42,340
|
95,016
|
|||||
Stock
compensation
|
156,519
|
9,167
|
|||||
Gain
on sale of subsidiary and other assets
|
(29,029
|
)
|
-
|
||||
Changes
in assets and liabilities:
|
|||||||
(Increase)
Decrease in:
|
|||||||
Accounts
receivable
|
(4,205,742
|
)
|
(3,819,169
|
)
|
|||
Inventories
|
485,343
|
2,096,952
|
|||||
Prepaid
expenses and other assets
|
(267,833
|
)
|
35,084
|
||||
Other
non-current assets
|
40,080
|
18,729
|
|||||
Increase
(Decrease) in:
|
|||||||
Accounts
payable
|
941,129
|
1,506,629
|
|||||
Accounts
payable - related party
|
162,210
|
-
|
|||||
Accrued
expenses
|
323,138
|
187,544
|
|||||
Customer
credits on account
|
(600,987
|
)
|
(1,012,472
|
)
|
|||
Net
liabilities sold with subsidiary
|
74,181
|
-
|
|||||
Net
cash used in operating activities
|
(2,885,881
|
)
|
(1,012,405
|
)
|
|||
Cash
flows from investing activities
|
|||||||
Purchase
of property and equipment
|
(484,253
|
)
|
(163,137
|
)
|
|||
Restricted
cash
|
268,405
|
(4,809
|
)
|
||||
Proceeds
from sales of subsidiary and assets
|
21,702
|
-
|
|||||
Net
assets sold with subsidiary
|
(66,854
|
)
|
-
|
||||
Net
cash used in investing activities
|
(261,000
|
)
|
(167,946
|
)
|
|||
Cash
flows from financing activities
|
|||||||
Borrowings
from factoring, net
|
1,292,087
|
1,340,462
|
|||||
Payment
of related party loans
|
(75,000
|
)
|
(100,000
|
)
|
|||
Proceeds
from equity investments
|
2,000,500
|
-
|
|||||
Net
cash provided by financing activities
|
3,217,587
|
1,240,462
|
|||||
Change
in cash and cash equivalents
|
70,706
|
60,111
|
|||||
Cash
and cash equivalents at beginning of period
|
423,548
|
617,054
|
|||||
Cash
and cash equivalents at end of period
|
$
|
494,254
|
$
|
677,166
|
|||
Supplemental
Disclosures of Cash Flow Information:
|
|||||||
Cash
paid for Interest
|
$
|
43,283
|
$
|
129,583
|
|||
Non-Cash
Financing Activities:
|
|||||||
Related
party loan paid off with stock
|
$
|
-
|
$
|
200,000
|
|||
Conversion
of loan payable to equity
|
$
|
2,000,000
|
$
|
-
|
For
three months ended
|
|
For
nine months ended
|
|||||||||||
December
31, 2006
|
|
December
31, 2005
|
|
December
31, 2006
|
|
December
31, 2005
|
|||||||
Net
income (loss), as reported
|
$
|
2,824,400
|
$
|
(564,951
|
)
|
$
|
2,479,744
|
$
|
(1,541,262
|
)
|
|||
Less:
Total stock-based employee compensation expense determined under
fair
value based method
|
$
|
(45,663
|
)
|
$
|
(127,333
|
)
|
$
|
(144,018
|
)
|
$
|
(423,945
|
)
|
|
Net
income (loss), pro forma
|
$
|
2,778,737
|
$
|
(692,284
|
)
|
$
|
2,335,726
|
$
|
(1,965,207
|
)
|
|||
Net
income (loss), per share - basic As
reported
|
$
|
0.11
|
$
|
(0.06
|
)
|
$
|
0.13
|
$
|
(0.15
|
)
|
|||
Pro
forma
|
$
|
0.11
|
$
|
(0.07
|
)
|
$
|
0.12
|
$
|
(0.20
|
)
|
|||
Net
income (loss), per share - diluted As
reported
|
$
|
0.10
|
$
|
(0.06
|
)
|
$
|
0.11
|
$
|
(0.15
|
)
|
|||
Pro
forma
|
$
|
0.10
|
$
|
(0.07
|
)
|
$
|
0.10
|
$
|
(0.20
|
)
|
|||
Weighted
Average Shares Basic
|
25,274,883
|
10,055,791
|
19,700,600
|
9,958,269
|
|||||||||
Weighted
Average Shares Diluted
|
28,289,376
|
10,055,791
|
22,715,093
|
9,958,269
|
· |
For
the nine months ended December 31, 2006: expected dividend yield
0%,
risk-free interest rate of 4.7%, volatility of 82.51 % and expected
term
of three years.
|
· |
For
the nine months ended December 31, 2005: expected dividend yield
0%,
risk-free interest rate of 4%, volatility 191.97% and expected term
of
three years.
|
December
31,
|
|
March
31,
|
|
||||
|
|
2006
|
|
2006
|
|||
Finished
Goods
|
$
|
2,222,331
|
$
|
2,637,277
|
|||
Inventory
in Transit
|
50,549
|
146,904
|
|||||
Less:
Inventory Reserve
|
(325,005
|
)
|
(1,096,123
|
)
|
|||
Total
Inventories
|
$
|
1,947,875
|
$
|
1,688,058
|
USEFUL
|
|
December
31
|
|
March
31
|
|
|||||
|
|
LIFE
|
|
2006
|
|
2006
|
||||
Computer
and office equipment
|
5
years
|
$
|
440,945
|
$
|
516,456
|
|||||
Furniture
and fixtures
|
5-7
years
|
218,710
|
364,026
|
|||||||
Leasehold
improvements
|
*
|
209,003
|
154,125
|
|||||||
Molds
and tooling
|
3
years
|
618,278
|
2,725,080
|
|||||||
1,486,936
|
3,759,687
|
|||||||||
Less:
Accumulated depreciation
|
(910,474
|
)
|
(3,246,072
|
)
|
||||||
$
|
576,462
|
$
|
513,615
|
Property
Lease
|
|
Equipment
Lease
|
|||||
For
period
|
|||||||
Less
than 1 year
|
$
|
614,823
|
$
|
3,791
|
|||
1
-
3 years
|
89,144
|
8,105
|
|||||
over
3 years
|
-
|
-
|
|||||
$
|
703,967
|
$
|
11,896
|
FOR
THE THREE MONTHS ENDED
|
FOR
THE NINE MONTHS ENDED
|
||||||||||||
December
31
|
December
31,
|
||||||||||||
2006
|
|
2005
|
|
2006
|
|
2005
|
|||||||
North
America
|
$
|
8,645,404
|
$
|
6,596,397
|
$
|
20,278,587
|
$
|
21,438,505
|
|||||
Europe
|
2,038,569
|
3,184,424
|
5,736,318
|
9,572,154
|
|||||||||
Others
|
334,040
|
96,441
|
338,052
|
190,671
|
|||||||||
$
|
11,018,013
|
$
|
9,877,262
|
$
|
26,352,957
|
$
|
31,201,330
|
The
Singing Machine Company, Inc. and Subsidiaries
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(Unaudited)
|
For
three months ended
|
For
nine months ended
|
||||||||||||
December
31, 2006
|
|
December
31, 2005
|
December
31, 2006
|
December
31, 2005
|
|||||||||
|
|||||||||||||
Net
Sales
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
|||||
Cost
of Goods Sold
|
70.1
|
%
|
73.9
|
%
|
75.5
|
%
|
78.1
|
%
|
|||||
Gross
Profit
|
29.9
|
%
|
26.1
|
%
|
24.5
|
%
|
21.9
|
%
|
|||||
Operating
Expenses
|
|||||||||||||
Selling
expenses
|
12.8
|
%
|
9.3
|
%
|
7.8
|
%
|
5.5
|
%
|
|||||
General
and administrative expenses
|
12.2
|
%
|
14.5
|
%
|
15.0
|
%
|
14.4
|
%
|
|||||
Depreciation
and amortization
|
1.2
|
%
|
1.8
|
%
|
1.6
|
%
|
1.6
|
%
|
|||||
Total
Operating Expenses
|
26.3
|
%
|
25.6
|
%
|
24.4
|
%
|
21.6
|
%
|
|||||
Income
(Loss) from Operating
|
3.6
|
%
|
0.5
|
%
|
0.1
|
%
|
0.4
|
%
|
|||||
Other
Income (Expenses)
|
|||||||||||||
Other
income
|
-
|
0.2
|
%
|
-
|
0.3
|
%
|
|||||||
Gain
from disposal of assets
|
-
|
-
|
0.1
|
%
|
-
|
||||||||
Interest
expense
|
-0.2
|
%
|
-1.8
|
%
|
-0.1
|
%
|
-1.3
|
%
|
|||||
Interest
expense - Amortization of discount
|
|||||||||||||
on
convertible debentures
|
-
|
-4.6
|
%
|
-
|
-4.3
|
%
|
|||||||
Net
Other Income (Expenses)
|
-0.2
|
%
|
-6.2
|
%
|
-
|
-5.3
|
%
|
||||||
Net
Income (Loss)
|
25.6
|
%
|
-5.7
|
%
|
9.4
|
%
|
-4.9
|
%
|
· |
An
increase of $494,000 in selling expenses due to an increase of
approximately $269,000 in royalties as well as an increase of
approximately $229,000 in commission expenses. These expenses increased
as
a result of an increase in music
sales.
|
· |
A
decrease of approximately $83,000 in general and administrative expenses.
This decrease was caused by a decrease in insurance expense of
approximately $50,000 due to decreased premiums, decrease in legal
fees of
approximately $40,000, and a decrease of rent expense of approximately
$50,000. These were offset by an increase in accounting expense of
approximately $34,000.
|
· |
A
decrease of approximately $42,000 in depreciation and amortization
expenses due to the Company’s decision to scale back on the number of
different models produced.
|
· |
The
increase of approximately $333,000 in selling expenses due to the
same
reasons as for the three months ended December 31,
2006.
|
· |
The
decrease of approximately $93,000 in tooling expenses due to the
same
reasons as for the three months ended December 31,
2006.
|
· |
The
decrease of approximately $543,000 in general and administrative
expenses
due to the decrease in amortized loan costs of approximately $205,000,
decrease in rent of approximately $123,000 and compensation expense
of
approximately $140,000 and insurance expense of approximately $50,000.
|
· |
Raising
additional capital.
|
· |
Collecting
our existing accounts receivable;
|
· |
Selling
existing inventory;
|
· |
Vendor
financing;
|
· |
Borrowing
from our factoring agreement;
|
Total
|
|
Less
than 1 year
|
|
1
-
3 years
|
|
3
-
5 years
|
|
Over
5 years
|
||||||||
Property
Leases
|
$
|
703,967
|
$
|
614,823
|
$
|
89,144
|
$
|
-
|
$
|
-
|
||||||
Equipment
Leases
|
11,896
|
3,791
|
8,105
|
-
|
-
|
|||||||||||
Subordinated
Debt - Related Party
|
225,000
|
-
|
-
|
225,000
|
-
|
|||||||||||
Licensing
Agreement
|
520,000
|
85,000
|
435,000
|
-
|
-
|
|||||||||||
Interest
Payments
|
12,299
|
12,299
|
-
|
-
|
-
|
|||||||||||
Total
|
$
|
1,473,162
|
$
|
715,912
|
$
|
532,248
|
$
|
225,000
|
$
|
-
|
· |
accurately
define and design new products to meet market needs;
|
· |
design
features that continue to differentiate our products from those of
our
competitors;
|
· |
transition
our products to new manufacturing process technologies;
|
· |
identify
emerging technological trends in our target markets;
|
· |
anticipate
changes in end-user preferences with respect to our customers' products;
|
· |
bring
products to market on a timely basis at competitive prices; and
|
· |
respond
effectively to technological changes or product announcements by
others.
|
THE
SINGING MACHINE COMPANY, INC.
|
||
|
|
|
Dated: February 14, 2007 | By: | /s/ DANNY ZHENG |
Chief
Financial Officer (Principal Accounting
and
Financial Officer)and Interim CEO (Principal
Executive
Officer)
|