XML 26 R15.htm IDEA: XBRL DOCUMENT v3.20.4
Basis of Presentation and Summary of Significant Accounting Policies (Tables)
3 Months Ended
Dec. 31, 2020
Accounting Policies [Abstract]  
Schedule of Revenue by Major Customers

In the three months ended December 31, 2020 and 2019, revenue was primarily derived from major customers disclosed below.

 

Three months ended December 31, 2020:

 

C ustomer Name   Sales Amount     % of Total
Revenue
    Accounts
Receivable
Amount
    % of Total
Accounts
Receivable
 
Customer WP   $ 156,299       30 %   $ 94,066       43 %
Customer RSM   $ 66,811       13 %   $ -       0 %
Customer GR   $ 65,536       13 %   $ 65,352       30 %

 

Three months ended December 31, 2019:

 

Customer Name   Sales Amount     % of Total
Revenue
    Accounts
Receivable
Amount
    % of Total
Accounts
Receivable
 
Customer WP   $ 233,283       43 %   $ 178,114       34 %
Customer K   $ 106,664       20 %   $ 264,842       51 %
Customer J   $ 90,085       16 %   $ 35,091       7 %

Schedule of ROU Assets and Lease Liability

The impact of ASU No. 2016-02 (“Leases (Topic 842)” on our consolidated balance sheet beginning October 1, 2020, through the recognition of ROU assets and lease liabilities for operating leases are as follows:

 

    October 1, 2020  
ROU Asset   $ 652,197  
Lease Liability   $ 659,391  

Schedule of Other Information Related to Operating Lease

Other information related to our operating leases is as follows:

 

ROU Asset – October 1, 2020   $ 652,197  
Amortization during the period     (64,708 )
ROU Asset –December 31, 2020   $ 587,489  
         
Lease Liability – October 1, 2020   $ 659,391  
Amortization during the period     (63,507 )
Lease Liability – December 31, 2020   $ 595,884  
         
Lease Liability – Short-Term   $ 265,283  
Lease Liability – Long-Term     330,601  
Lease Liability – Total   $ 595,884  

Schedule of Future Minimum Rental Payments for Operating Leases

Amounts due within 12 months of December 31,

 

 

2021   $ 289,088  
2022     157,823  
2023     127,982  
2024     64,937  
2025     -  
Total Minimum Lease Payments     639,830  
Less Effect of Discounting     (43,946 )
Present Value of Future Minimum Lease Payments     595,884  
Less Current Portion of Operating Lease Obligations     (265,283 )
Long-Term Operating Lease Obligations   $ 330,601  

Summary of ROU Assets Under Finance Leases

The following summarizes ROU assets under finance leases at December 31, 2020:

 

ROU asset-finance lease at October 1, 2020   $ 105,825  
Amortization     (6,225 )
ROU asset-finance lease at December 31, 2020   $ 99,600  

Schedule of Future Minimum Lease Payments for Finance Leases

The table below summarizes future minimum finance lease payments at December 31, 2020 for the 12 months ended December 31:

 

2021   $ 33,113  
2022     33,113  
2023     33,113  
2024     19,316  
2025      
Total Minimum Lease Payments     118,655  
Amount representing interest     (23,803 )
Present Value of Minimum Lease Payments     94,852  
Current Portion of Finance Lease Obligations     (25,307
Finance Lease Obligations, Less Current Portion   $ 69,545  

Schedule of Cash and Non-cash Activities of Leases

Cash and non cash activities associated with the leases for the three months ended December 31, 2020 are as follows:

 

Operating cash outflows from operating leases:     71,617  
Operating cash outflows from finance lease:     3,133  
Financing cash outflows from finance lease:     5,146  

Schedule of Future Minimum Lease Payments of Sublease

Future minimum lease payments to be received under that sublease as of December 31, 2020, for the 12 months ended December 31:

 

2021   $ 120,621  
2022     124,190  
2023     127,926  
2024     64,918  
2025      
Total   $ 437,655  

Schedule of Loan Payments

The loan payments required for the next five remaining fiscal years are as follows:

 

    Ford Motor Credit   ShinHan Bank   Total
2021   $ 7,555     $ 52,175          
2022     1,923       13,043          
Total Current Portion   $ 9,478     $ 65,218     $ 74,696  

 

2022   $ 5,854     $ 13,044          
2023     8,005                  
2024     2,724                  
2025                        
Total LT Portion   $ 16,583     $ 13,044     $ 29,627  
Grand Total   $ 26,061     $ 78,262     $ 104,323  

Schedule of Inventory
    December 31, 2020     September 30, 2020  
Raw materials   $ 191,865     $ 176,231  
Finished goods     64,433       69,139  
Less – Inventory reserve     -       -  
Total   $ 256,298     $ 245,370