XML 32 R16.htm IDEA: XBRL DOCUMENT v3.23.2
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
9 Months Ended
Jun. 30, 2023
Accounting Policies [Abstract]  
SCHEDULE OF REVENUE BY MAJOR CUSTOMERS

In the nine months ended June 30, 2023 and 2022, revenue was primarily derived from major customers disclosed below.

 

Nine months ended June 30, 2023:

 

Customer Name 

Sales

Amount

  

% of Total

Revenue

  

Accounts

Receivable

Amount

  

% of Total

Accounts

Receivable

 
Customer CL  $391,232    15%  $94,847    44%
Customer CN   426,748    17%   22,064    10%

 

Nine months ended June 30, 2022:

 

Customer Name 

Sales

Amount

  

% of Total

Revenue

  

Accounts

Receivable

Amount

  

% of Total

Accounts

Receivable

 
Customer WP  $660,997    26%  $239,579    42%
Customer CU   252,137    10%   52,564    9%
Customer S  $242,580    10%  $62,590    11%
SCHEDULE OF OTHER INFORMATION RELATED TO OPERATING LEASE

 

      
ROU Asset – October 1, 2022  $642,624 
ROU Asset added during the period   - 
Amortization during the period   (171,718)
ROU Asset – June 30, 2023  $470,906 
Lease Liability – October 1, 2022  $656,111 
Lease Liability added during the period   - 
Amortization during the period   (195,366)
Lease Liability – June 30, 2023  $460,745 
      
Lease Liability – Short-Term  $297,541 
Lease Liability – Long-Term   163,204 
Lease Liability – Total  $460,745 
SCHEDULE OF FUTURE MINIMUM RENTAL PAYMENTS FOR OPERATING LEASES

Amounts due within twelve months of June 30,

 

      
2024  $373,061 
2025   100,712 
Total Minimum Lease Payments   473,773 
Less Effect of Discounting   (13,028)
Present Value of Future Minimum Lease Payments   460,745 
Less Current Portion of Operating Lease Liabilities   297,541 
Long-Term Operating Lease Liabilities  $163,204 
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS FOR FINANCE LEASES

 

      
2024  $33,113 
2025   2,759 
Total Minimum Lease Payments   35,872 
Amount representing interest   (3,461)
Present Value of Minimum Lease Payments   32,411 
Current Portion of Finance Lease Obligations   30,610 
Finance Lease Obligations, Less Current Portion  $1,801 
SCHEDULE OF CASH AND NON-CASH ACTIVITIES OF LEASES

Cash and non-cash activities associated with the leases for the nine months ended June 30, 2023, are as follows:

 

      
Operating cash outflows from operating leases:  $263,950 
Operating cash outflows from finance lease:  $3,247 
Financing cash outflows from finance lease:  $21,729 
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS OF SUBLEASE

 

      
2024  $129,835 
Total  $129,835 
SCHEDULE OF LOAN PAYMENTS

The remaining loan payments for each of the twelve months ended June 30:

 

   Ford Motor
Credit
 
2024  $4,759 
2025   2,001 
Grand Total  $6,760 
SCHEDULE OF PREPAID EXPENSES AND OTHER CURRENT ASSETS

Prepaid expenses and other current assets at June 30, 2023 and September 30, 2022, were as follows:

 

   June 30, 2023   September 30, 2022 
Prepaid expenses and other current assets  $283,292   $547,773 
SCHEDULE OF INVENTORY

 

   June 30, 2023   September 30, 2022 
Raw materials  $1,212,360   $887,632 
Finished goods   66,940    60,363 
Total  $1,279,300   $947,995