XML 28 R17.htm IDEA: XBRL DOCUMENT v3.22.1
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
6 Months Ended
Mar. 31, 2022
Accounting Policies [Abstract]  
SCHEDULE OF REVENUE BY MAJOR CUSTOMERS

In the six months ended March 31, 2022 and 2021, revenue was primarily derived from major customers disclosed below.

 

Six months ended March 31, 2022:

 

Customer Name  Sales Amount   % of Total Revenue  

Accounts Receivable

Amount

   % of Total Accounts Receivable 
Customer WP  $520,208    30%  $190,978    30%
Customer CU  $252,137    15%  $189,768    29%

 

Six months ended March 31, 2021:

 

Customer Name  Sales Amount   % of Total Revenue  

Accounts Receivable

Amount

   % of Total Accounts Receivable 
Customer WP  $261,799    28%  $111,975    43%
SCHEDULE OF OTHER INFORMATION RELATED TO OPERATING LEASE

 

      
ROU Asset – October 1, 2021  $386,587 
ROU Asset added during the period   558,371 
Amortization during the period   (94,544)
ROU Asset –March 31, 2022  $850,414 
Lease Liability – October 1, 2021  $398,587 
Lease Liability added during the period   558,371 
Amortization during the period   (91,525)
Lease Liability – March 31, 2022  $865,433 
      
Lease Liability – Short-Term  $349,825 
Lease Liability – Long-Term   515,608 
Lease Liability – Total  $865,433 
SCHEDULE OF FUTURE MINIMUM RENTAL PAYMENTS FOR OPERATING LEASES

Amounts due within twelve months of March 31,

 

      
2023  $373,017 
2024   343,295 
2025   187,692 
Total Minimum Lease Payments   904,004 
Less Effect of Discounting   (38,571)
Present Value of Future Minimum Lease Payments   865,433 
Less Current Portion of Operating Lease Liabilities   349,825 
Long-Term Operating Lease Liabilities  $515,608 
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS FOR FINANCE LEASES

The table below summarizes future minimum finance lease payments at March 31, 2022 for the twelve months ended March 31:

 

      
2022  $33,113 
2023   33,113 
2024   11,037 
2025   - 
2026   - 
Total Minimum Lease Payments   77,263 
Amount representing interest   (10,733)
Present Value of Minimum Lease Payments   66,530 
Current Portion of Finance Lease Obligations   29,665 
Finance Lease Obligations, Less Current Portion  $36,865 
SCHEDULE OF CASH AND NON-CASH ACTIVITIES OF LEASES

Cash and non-cash activities associated with the leases for the six months ended March 31, 2022 are as follows:

 

      
Operating cash outflows from operating leases:  $123,217 
Operating cash outflows from finance lease:  $4,686 
Financing cash outflows from finance lease:  $11,870 
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS OF SUBLEASE

 

      
2023  $125,104 
2024   128,881 
2025   32,458 
2026   - 
2027   - 
Total  $286,443 
SCHEDULE OF LOAN PAYMENTS

The remaining loan payments are as follows:

 

   Ford Motor Credit   ShinHan Bank   Total 
2022 (Apr 2022 - Sep 2022)  $3,888    4,619      
2023 (Oct 2022 - Mar 2023)   3,945    7,067      
Total Current Portion  $7,833    11,686    19,519 
                
2023 (Apr 2023 - Sep 2023)  $8,748    -      
Total Long-Term Portion  $8,748    -    8,748 
Grand Total  $16,581    11,686    28,267 
SCHEDULE OF INVENTORY

 

   March 31, 2022   September 30, 2021 
Raw materials  $573,733   $552,621 
Finished goods   57,551    20,843 
Less – Inventory reserve   -    - 
Total  $631,284   $573,464