SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

                                   FORM 10-Q/A

                                  AMENDMENT TO

                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended JUNE 30, 2003

                                    0 - 24968
                             Commission File Number

                        THE SINGING MACHINE COMPANY, INC.
        (Exact Name of Small Business Issuer as Specified in its Charter)

           DELAWARE                                              95-3795478
           (State                                             (I.R.S. Employer
       of Incorporation)                                        I.D. No.)


             6601 LYONS ROAD, BUILDING A-7, COCONUT CREEK, FL 33073
                    (Address of principal executive offices)

                                 (954) 596-1000
                (Issuer's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirement for the past 90 days. Yes |X| No |_|

APPLICABLE  ONLY TO  ISSUERS  INVOLVED  IN  BANKRUPTCY  PROCEEDINGS  DURING  THE
PRECEDING FIVE YEARS

Check whether the  registrant  filed all  documents  and reports  required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the  distribution  of
securities under a plan confirmed by a court. Yes |X| No |_|

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes |_| No |X|

                      APPLICABLE ONLY TO CORPORATE ISSUERS

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date:


                                                        NUMBER OF SHARES
                CLASS                             OUTSTANDING ON JULY 30, 2003
 ---------------------------------                ----------------------------
 Common Stock, $0.01 par value                           8,300,178





                THE SINGING MACHINE COMPANY, INC. AND SUBSIDIARY

                                      INDEX

                                                                                         PAGE NO.
                                                                                         --------
                                                                                     
PART I. FINANCIAL INFORMATION

Item 1.  Financial Statements:

         Consolidated Balance Sheets - June 30, 2003 (Unaudited) and March 31, 2003         3

         Consolidated Statements of Operations - Three months ended June 30, 2003
         and 2002 (Unaudited)                                                               4

         Consolidated Statements of Cash Flows - Three months ended June 30, 2003
         and 2002 (Unaudited)                                                               5

         Notes to Consolidated Financial Statements                                         6

Item 2.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations                                                                     12

Item 3.  Quantitative and Qualitative Disclosure About Market Risk                         16

Item 4.  Controls and Procedures                                                           22

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings                                                                 23

Item 2.  Changes in Securities                                                             23

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 and Reports on Form 8-K                                                  24

SIGNATURES                                                                                 25


Exhibit 99(a)

Exhibit 99(b)


   The accompanying notes are an integral part of these financial statements.


                                       2


                THE SINGING MACHINE COMPANY, INC. AND SUBSIDIARY
                         PART I - FINANCIAL INFORMATION

ITEM I. FINANCIAL STATEMENTS

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



                                                                         JUNE 30,       MARCH 31,
                                                                           2003           2003
                                                                        -----------    -----------
                                                                        (unaudited)
                                    ASSETS
                                                                                 
CURRENT ASSETS

   Cash and cash equivalents                                            $    86,413    $   268,265
   Restricted Cash                                                          862,122        838,411
   Accounts Receivable, less allowances of $171,411
     and $405,759, respectively                                           4,236,488      5,762,944
   Due from manufacturer                                                     60,272      1,091,871
   Inventories                                                           25,959,760     25,194,346
   Prepaid expense and other current assets                               1,943,844      1,483,602
   Deferred tax asset                                                     1,925,612      1,925,612
                                                                        -----------    -----------
       TOTAL CURRENT ASSETS                                              35,074,511     36,565,051

PROPERTY AND EQUIPMENT, at cost less accumulated
   depreciation of $1,648,369 and $1,472,850, respectively                2,149,919      2,026,252
OTHER NON-CURRENT ASSETS                                                    341,530        343,991
                                                                        -----------    -----------

       TOTAL PROPERTY, EQUIPMENT AND OTHER ASSETS                         2,491,449      2,370,243
                                                                        -----------    -----------

       TOTAL ASSETS                                                     $37,565,960    $38,935,294
                                                                        ===========    ===========

                     LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
   Bank overdraft                                                            46,652        316,646
   Accounts payable                                                     $ 9,785,339    $ 8,486,009
   Accrued expenses                                                       1,231,491      1,443,406
   Due to related party                                                     200,000        400,000
   Notes payable                                                          2,000,000              0
   Revolving credit facility                                              4,903,371      6,782,824
   Income taxes payable                                                   3,823,360      3,821,045
                                                                        -----------    -----------
       TOTAL CURRENT LIABILITIES                                         21,990,213     21,249,930
                                                                        -----------    -----------

SHAREHOLDERS' 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;
     8,300,178 and 8,171,678 shares issued and outstanding                   83,002         81,717
   Additional paid-in capital                                             5,049,880      4,843,430
   Retained earnings                                                     10,442,865     12,760,217
                                                                        -----------    -----------

       TOTAL SHAREHOLDERS' EQUITY                                        15,575,747     17,685,364
                                                                        -----------    -----------

       TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                       $37,565,960    $38,935,294
                                                                        ===========    ===========


   The accompanying notes are an integral part of these financial statements.


                                       3




                THE SINGING MACHINE COMPANY, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (unaudited)

                                                            THREE MONTHS ENDED
                                                     ------------------------------
                                                        JUNE 30,         JUNE 30,
                                                         2003              2002
                                                     -------------     -----------
                                                     (as restated)
                                                                 
NET SALES                                             $ 7,627,975      $ 4,296,841

COST OF SALES                                           5,901,866        2,990,881
                                                      -----------      -----------

GROSS PROFIT                                            1,726,109        1,305,960

OPERATING EXPENSES
   Advertising                                            270,770          165,765
   Compensation                                         1,111,579          770,898
   Freight & handling                                     225,866          245,490
   Royalty expense                                         83,964           67,830
   Selling, general & administrative expenses           2,168,168        1,389,020
                                                      -----------      -----------

TOTAL OPERATING EXPENSES                                3,860,347        2,639,003
                                                      -----------      -----------

LOSS FROM OPERATIONS                                   (2,134,238)      (1,333,043)

OTHER INCOME (EXPENSES)
   Other income                                             7,669           13,901
   Interest expense                                      (188,468)          (1,549)
   Interest income                                             --           11,604
                                                      -----------      -----------

NET OTHER EXPENSES                                       (180,799)          23,956

NET LOSS BEFORE INCOME TAX                             (2,315,037)      (1,309,087)

INCOME TAX EXPENSE                                          2,315          118,334

NET LOSS                                              $(2,317,352)     $(1,427,421)
                                                      ===========      ===========

LOSS PER SHARE:
   Basic & Diluted                                    $     (0.28)     $     (0.18)

WEIGHTED AVERAGE COMMON AND COMMON
  EQUIVALENT SHARES OUTSTANDING:
   Basic & Diluted                                      8,278,469        8,061,277



   The accompanying notes are an integral part of these financial statements.


                                       4




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

                                                                    FOR THE QUARTER ENDED JUNE 30,
                                                                    -----------------------------
                                                                        2003             2002
                                                                    -----------      ------------
                                                                                     (as restated)
                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES
   Net Loss                                                         $(2,317,352)     $(1,309,087)
   Adjustments to reconcile net loss to net
      cash used in operating activities
     Depreciation and amortization                                      175,519          121,047
     Changes in assets and liabilities:
       (Increase) decrease in:
         Accounts Receivable                                          1,526,456          924,688
         Due from manufacturer                                                0         (251,909)
         Inventories                                                    266,185       (3,666,981)
         Prepaid Expenses and other assets                             (457,782)          87,483
       Increase (decrease) in:
         Accounts payable                                             1,299,330        2,413,542
         Accrued expenses                                              (211,914)        (784,259)
         Income taxes payable                                             2,315          (58,542)
                                                                    -----------      -----------

            Net Cash used in Operating Activities                       282,757       (2,524,018)
                                                                    -----------      -----------

CASH FLOWS FROM INVESTING ACTIVITIES
   Restricted cash                                                      (23,711)               0
   Purchase of property and equipment                                  (299,186)        (612,141)
   Deposit for credit line                                                    0             (650)
                                                                    -----------      -----------

            Net cash used in Investing Activities                      (322,897)        (612,791)
                                                                    -----------      -----------

CASH FLOWS FROM FINANCING ACTIVITIES
   Bank overdraft                                                      (269,994)               0
   Net revolving credit facility                                     (1,879,453)               0
   Payments on related party loan                                      (200,000)               0
   Proceeds from note payable                                         2,000,000
   Proceeds from exercise of stock options and warrants                 207,735           81,785
                                                                    -----------      -----------

            Net cash provided by Financing Activities                  (141,712)          81,785
                                                                    -----------      -----------

DECREASE IN CASH AND CASH EQUIVALENTS                                  (181,852)      (3,055,024)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                        268,265        5,520,147
                                                                    -----------      -----------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                          $    86,413      $ 2,465,123
                                                                    ===========      ===========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
   Cash paid during the year for interest                           $   188,469      $     1,549
                                                                    ===========      ===========

   Cash paid during the year for income taxes                       $         0      $    58,542
                                                                    ===========      ===========



   The accompanying notes are an integral part of these financial statements.


                                       5


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

NOTE 1 - SUMMARY OF ACCOUNTING POLICIES

BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements include the
accounts of The Singing Machine Company, Inc. and its subsidiary (the "Company",
"The Singing Machine"). All significant intercompany transactions and balances
have been eliminated. The unaudited consolidated financial statements have been
prepared in conformity with Rule 10-01 of Regulation S-X of the Securities and
Exchange Commission and therefore do not include information or footnotes
necessary for a complete presentation of financial position, results of
operations and cash flows in conformity with accounting principles generally
accepted in the United States of America. However, all adjustments (consisting
of normal recurring accruals), which, in the opinion of management, are
necessary for a fair presentation of the financial statements, have been
included. Operating results for the period ended June 30, 2003 are not
necessarily indicative of the results that may be expected for the remaining
quarters or the year ending March 31, 2004 due to seasonal fluctuations in The
Singing Machine's business, changes in economic conditions and other factors.
For further information, please refer to the Consolidated Financial Statements
and Notes thereto contained in The Singing Machine's Annual Report on Form 10-K
for the year ended March 31, 2003.

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. The following table represents the major
components of inventory at the dates specified.

                                              JUNE 30, 2003     MARCH 31, 2003
                                              -------------     --------------
Finished goods                                $ 27,991,580      $ 27,807,763
Inventory in transit                             1,568,870         1,101,940
Less Inventory reserve                          (3,600,690)       (3,715,357)
                                              ------------      ------------

Total Inventory                               $ 25,959,760      $ 25,194,346
                                              ============      ============

RECLASSIFICATIONS

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

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 No. 148, "Accounting for Stock-Based
Compensation-Transition and Disclosure an amendment of FASB Statement No. 148",
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 Statement of Financial Accounting Standards (SFAS) No 123, "Accounting for
Stock Based Compensation" (Statement No. 123), the Company's net earnings would
have been changed to the pro-forma amounts indicated below.



                                                        JUNE 30, 2003  JUNE 30, 2002
                                                        -------------  --------------

                                                              
Net loss                                  As reported   $ (2,317,352)  $  (1,427,421)
                                          Pro forma     $ (2,518,804)  $  (1,456,293)
Net loss per share - basic & diluted      As reported   $      (0.28)  $       (0.18)
                                          Pro forma     $      (0.30)  $       (0.18)



                                       6


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

For stock options and warrants issued to consultants, the Company applies the
fair value method of accounting as prescribed by SFAS 123. There were no
consulting expenses relating to grants for the quarters ended June 30, 2003 and
2002.

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 123 using the following
weighted-average assumptions:

          First Quarter 2004: expected dividend yield 0%,
                              risk-free interest rate of 4%,
                              volatility 79.9% and expected term of five years.
          First Quarter 2003: expected dividend yield 0%,
                              risk-free interest rate of 6.8%,
                              volatility 42% and expected term of two years.

RECENT ACCOUNTING PRONOUNCEMENTS

SFAS No. 149, "Amendment of Statement 133 on Derivative Instruments and Hedging
Activities" amends and clarifies accounting for derivative instruments,
including certain derivative instruments embedded in other contracts, and for
hedging activities under SFAS 133. SFAS 149 is generally effective for contracts
entered into or modified after June 30, 2003 (with a few exceptions) and for
hedging relationships designated after June 30, 2003. The Company does not
expect the provisions of SFAS 149 to have a material impact on its financial
position or results of operations.

SFAS No. 150, "Accounting for Certain Financial Instruments with Characteristics
of both Liabilities and Equity" ("SFAS 150"). SFAS 150 improves the accounting
for certain financial instruments that, under previous guidance, issuers could
account for as equity. The new Statement requires that those instruments be
classified as liabilities in statements of financial position. This statement is
effective at the beginning of the second quarter of fiscal 2004. The Company
does not expect the provisions of SFAS 150 to have a material impact on its
financial position or results of operations.

NOTE 2 - GOING CONCERN

The accompanying unaudited 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 March 14, 2003, the Company was notified of its violation of the net worth
covenant of its Loan and Security Agreement (the "Agreement") with its
commercial lender and the Company was declared in default under the Agreement.
The lender amended the Agreement on July 31, 2003, extending the loan until
August 20, 2003, but did not waive the condition of default. This condition of
default raises substantial doubt about the Company's ability to continue as a
going concern.

The Company is attempting to restructure and extend its revolving credit
facility. Based upon cash flow projections, the Company believes the anticipated
cash flow from operations will be sufficient to finance the Company's operating
needs until inventory is sold and the receivables subsequently collected,
provided that the bank does not call the loan. 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.

Although the Company had a larger than normal amount of currently saleable
inventory at June 30, 2003 and March 31, 2003 (based on the Company's recent
sales trends and industry turnover standards), the Company has developed a
fiscal 2004 sales plan that it believes will allow it to sell such inventory and
recover its costs in the normal course of business.

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.


                                       7


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 for the quarter ended June 30, 2002
is to decrease net income by $118,334. The net effect on net income per share is
to decrease net income per share basic and diluted by $0.01 for the quarter
ended June 30, 2002.

In September, 2004, the management revised the cash flow for the period ended
March 31, June 30, September 30, 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:


                                       8




                THE SINGING MACHINE COMPANY, INC. AND SUBSIDIARY
                 COMPRESSED CONSOLIDATED STATEMENT OF CASH FLOWS
                  (UNAUDITED EXCEPT FOR PERIOD ENDING 3/31/03)

                                                                                 FOR PERIOD ENDING
                                                          ---------------------------------------------------------------
                                                             03/31/03        03/31/03         06/30/03         06/30/03
                                                          ------------     ------------     ------------     ------------
                                                           AS REPORTED      AS AMENDED      AS REPORTED      AS AMENDED
                                                          ------------     ------------     ------------     ------------
                                                                                                 
CASH FLOWS FROM OPERATING ACTIVITIES
      Net Income                                          $  1,217,812     $  1,217,812     $ (2,317,352)    $ (2,317,352)

             Net Cash Used in Operating Activities         (11,532,761)     (11,524,680)         (10,948)         282,757
                                                          ------------     ------------     ------------     ------------

CASH FLOWS FROM INVESTING ACTIVITIES
             Net cash used in Investing Activities          (1,144,064)      (1,468,791)        (299,186)        (322,897)
                                                          ------------     ------------     ------------     ------------

CASH FLOWS FROM FINANCING ACTIVITIES

             Net cash provided by Financing Activities       7,424,943        7,741,589          128,282         (141,712)
                                                          ------------     ------------     ------------     ------------

DECREASE IN CASH AND CASH EQUIVALENTS                       (5,251,882)      (5,251,882)        (181,852)        (181,852)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD             5,520,147        5,520,147          268,265          268,265
                                                          ------------     ------------     ------------     ------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                $    268,265     $    268,265     $     86,413     $     86,413
                                                          ============     ============     ============     ============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the year for interest                    $    406,126     $    406,126     $    188,469     $    188,469
                                                          ============     ============     ============     ============
Cash paid during the year for income taxes                $    153,849     $    153,849     $         --     $        --
                                                          ============     ============     ============     ============

  `                                                                              FOR PERIOD ENDING
                                                          ---------------------------------------------------------------
                                                             09/30/03        09/30/03         12/31/03         12/31/03
                                                          ------------     ------------     ------------     ------------
                                                           AS REPORTED      AS AMENDED      AS REPORTED      AS AMENDED
                                                          ------------     ------------     ------------     ------------
CASH FLOWS FROM OPERATING ACTIVITIES
      Net Income                                          $ (2,974,021)    $ (2,974,021)    $(13,424,622)    $(13,424,622)

             Net Cash Used in Operating Activities          (4,678,328)      (4,380,280)      (4,998,092)      (4,998,092)
                                                          ------------     ------------     ------------     ------------

CASH FLOWS FROM INVESTING ACTIVITIES
             Net cash used in Investing Activities            (157,178)        (186,370)        (434,065)        (462,067)
                                                          ------------     ------------     ------------     ------------

CASH FLOWS FROM FINANCING ACTIVITIES

             Net cash provided by Financing Activities       5,673,244        5,404,388        5,399,850        5,427,852
                                                          ------------     ------------     ------------     ------------

DECREASE IN CASH AND CASH EQUIVALENTS                          837,738          837,738          (32,307)         (32,307)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD               268,265          268,265          268,265          268,265
                                                          ------------     ------------     ------------     ------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                $  1,106,003     $  1,106,003     $    235,958     $    235,958
                                                          ============     ============     ============     ============

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



NOTE 4 - LOANS AND LETTERS OF CREDIT

CREDIT FACILITY


                                       9


The Company's Hong Kong Subsidiary maintains separate credit facilities at two
international banks.

The Company maintains a facility with a maximum credit available of $5.5 million
U.S. dollars. The primary purpose of the facilities is to provide the Subsidiary
with the following abilities:

      o     Overdraft facilities

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

      o     Trust receipts

      o     A Company credit card

The facilities are secured by a corporate guarantee from the U.S. Company,
maintain restricted cash on deposit with the lender and maintain net worth as
outlined in the agreement.

The Company executed a short term loan with an international bank in May of
2003. The $2,000,000 loan carries interest at a SIBOR (Singapore Interbank Money
Offer Rate) rate plus 2.75%. The rate at June 30, 2003 was 4.02%. The loan must
be paid in full by October 31, 2003 and a deposit of $350,000 must be retained
in a restricted depository account with the lender until such time as the loan
is paid in full.

LOAN AND SECURITY AGREEMENT

On April 26, 2001, the Company executed a Loan and Security Agreement (the
"Agreement") with a commercial lender (the "Lender"). On July 31, 2003, this
loan was amended through August 20, 2003. The following is a description of the
terms as amended.

The Lender will advance up to 70% of the Company's eligible accounts receivable,
plus up to 20% of the eligible inventory up to $6,000,000, plus up to 40% of the
commercial letters of credit opened for the purchase of eligible inventory up to
$3 million, less reserves at the discretion of the lender.


                                       10


The outstanding loan limit varies between zero and $10,000,000, as stipulated in
the Agreement. The Lender also provides the Company the ability to issue
commercial letters of credit up to $3,000,000, which shall reduce the loan
limits above. The loans bear interest at the commercial lender's prime rate plus
0.5% and an annual fee equal to 1% of the maximum loan amount or $100,000 is
payable. All amounts under the loan facility are due within 90 days of demand.
The loans are secured by a first lien on all present and future assets of the
Company except for certain tooling located at a vendor in China. This amendment
expires August 20, 2003.

The Agreement contains covenants including a restriction on the payment of
dividends as well as a financial covenant stipulating a minimum tangible net
worth of $30,000,000 as of December 31, 2002 with escalations as defined in the
Agreement. On March 15, 2003, the lender notified the Company that they are in
default of this covenant and the agreement. The balance outstanding at March 31,
2003 was $6,782,824 and was classified as a current liability under revolving
credit facility on the balance sheet. At March 31, 2003, the Company was over
advanced under the agreement by approximately $3 million. The June 30, 2003
amendment gave the Company an additional $4.5 million in availability which gave
the Company working capital and cured the over advance; however, the Amendment
requires the Company to raise $2 million in subordinated debt.

The Company is currently negotiating a restructuring of the agreement with the
lender.

NOTE 5 - COMMITMENTS AND CONTINGENCIES

LEGAL MATTERS

Class Action. From July 2, 2003 through August 11, 2003, ten securities class
action lawsuits were filed against The Singing Machine 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 Singing Machine's
securities during the various class action periods specified in the complaints.
The Company expects that all of these actions will be consolidated in the United
States District Court for the Southern District of Florida.

The complaints that have been 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.
While the specific factual allegations vary slightly in each case, the
complaints generally allege that defendants falsely represented the Company's
financial results for the years ended March 31, 2002 and 2001.

The Company believes that the allegations in these cases are without merit and
the Company intends to vigorously defend these actions. However, as the outcome
of litigation is difficult to predict, significant changes in the estimated
exposures could occur which could have a material affect on the Company's
operations.

In July 2003, a shareholder filed a derivative action against the Company, its
board of directors and senior management purporting to pursue the action on
behalf of the Company and for its benefit. No pre-lawsuit demand to investigate
the allegations or bring action was made on the board of directors. The Company
is named as a nominal defendant in this case.

The Complaint alleges claims for breach of fiduciary duty, abuse of control,
gross mismanagement, waste of corporate assets and unjust enrichment. The
complaint alleges that the individual defendants breached their fiduciary duties
and engaged in gross mismanagement by allegedly ignoring indicators of the lack
of control over the Company's accounting and management practices, allowing the
Company to engage in improper conduct and otherwise failing to carry out their
duties and obligations to the Company. The plaintiff's seek damages for breach
of fiduciary duties, punitive and compensatory damages, restitution, and bonuses
or other incentive-based or equity based compensation received by the CEO and
CFO under the Sarbanes-Oxley Act of 2002.

The Company believes that the allegations in this derivative lawsuit are without
merit and intends to vigorously defend this action.

OTHER MATTERS.

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.


                                       11


NOTE 6 - STOCKHOLDERS' EQUITY

COMMON STOCK ISSUANCES

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

     JUNE 30,      NUMBER OF SHARES ISSUED    PROCEEDS TO COMPANY
                   -----------------------    -------------------
      2004                128,500                  $207,735
                   -----------------------    -------------------
      2003                 69,000                 $  81,785
                   -----------------------    -------------------

EARNINGS PER SHARE

In accordance with Statement of Financial Accounting Standards No. 128,
"Earnings per Share," basic earnings per share are computed by dividing the net
earnings for the period by the weighted average number of common shares
outstanding. Diluted earnings per share is computed by dividing net 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 earnings per
share:



                                                                      JUNE 30,
                                                           -----------------------------
                                                               2003            2002
                                                           -------------   -------------
                                                           (as restated)
                                                                     
Net loss                                                   $ (2,317,352)   $ (1,427,421)
Loss available to common shares                            $ (2,317,352)   $ (1,427,421)
Weighted average shares outstanding - basic & diluted         8,278,469       8,061,277
Loss per share - Basic & Diluted                           $      (0.28)   $      (0.18)


For the quarter ended June 30, 2003 and 2002, 637,681 and 784,331 common stock
equivalents were excluded from the computation of diluted earnings per share
because their effect was antidilutive.

NOTE 7 - 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
Company's Subsidiary. Sales by geographic region for the quarters ended June 30
were as follows:




SALES                                                                   2003          2002
- ------------------------------------------------------------------- -------------  ------------
                                                                             
United States                                                       $  3,863,002   $ 3,494,039

France                                                                 1,018,046           --

Italy                                                                    792,720           --

United Kingdom                                                         1,532,065       429,496

Other                                                                    422,142       373,306
                                                                    -------------  ------------
   Consolidated Net Sales                                           $  7,627,975   $ 4,296,841
                                                                    =============  ============


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

NOTE 8 - SUBSEQUENT EVENTS

As of July 10, 2003, the Company obtained $1 million in subordinated debt
financing from a certain officer, directors and an associate of a director. The
Company has not finalized the terms of this loan; however, the Company has
immediate use and access to the $1 million of funding.

As of July 28, 2003, an unrelated party posted a $1 million standby letter of
credit as further collateral on the revolving credit facility. The consideration
to be paid in return for this has not been finalized.


                                       12


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

FORWARD-LOOKING STATEMENTS

Certain statements contained in this Quarterly Report on Form 10- Q, including
without limitation, statements containing the words believes, anticipates,
estimates, expects, and words of similar import, constitute forward-looking
statements. You should not place undue reliance on these forward-looking
statements. Our actual results could differ materially from those anticipated in
these forward-looking statements for many reasons, including the risks faced by
us described below and elsewhere in this Quarterly Report, and in other
documents we file with the Securities and Exchange Commission.

Readers are cautioned not to place undue reliance on these forward-looking
statements, which reflect management's opinions only as of the date hereof. We
undertake no obligation to revise or publicly release the results of any
revision to these forward-looking statements.

OVERVIEW

The Singing Machine Company, Inc., a Delaware corporation, and Subsidiary (the
"Company", or "The Singing Machine") are primarily engaged in the production,
marketing, and sale of consumer karaoke audio equipment, accessories, and
musical recordings. The products are sold directly to distributors and retail
customers. Our electronic karaoke machines and audio software products are
marketed under The Singing Machine(R) trademark.

Our products are sold throughout the United States, primarily through department
stores, lifestyle merchants, mass merchandisers, direct mail catalogs and
showrooms, music and record stores, national chains, specialty stores and
warehouse clubs.

Our karaoke machines and karaoke software are currently sold in such retail
outlets as Best Buy, Circuit City, Costco, Toys R Us, Target and J.C. Penney.

We had a net loss after estimated tax expense of $2,317,352 for the three month
period ended June 30, 2003. Our working capital as of June 30, 2003, was
approximately $14 million.

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, 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.


                                       13


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 for the quarter ended June 30, 2002
is to decrease net income by $118,334. The net effect on net income per share is
to decrease net income per share basic and diluted by $0.01 for the quarter
ended June 30, 2002.

QUARTER ENDED JUNE 30, 2003 COMPARED TO THE QUARTER ENDED JUNE 30, 2002

      NET SALES

Net sales for the quarter ended June 30, 2003 increased 77.5% to $7,627,975
compared to $4,296,841 for the quarter ended June 30, 2002. The increase in the
Company's sales for this quarter is due to the acquisition of new customers in
Europe, as well as increased sales to existing customers. Sales in European
countries increased $2.6 million over the same period in the prior year. The
Company believes that sales in this segment will continue to increase over the
remaining fiscal year.

      GROSS PROFIT

Gross profit for the quarter ended June 30, 2003 was $1,726,109 or 22.6% of
sales as compared to $1,305,960 or 32.2% of sales for the quarter ended June 30,
2002. The decrease in gross margin percentage compared to the prior year is due
primarily to increased sales from our Hong Kong subsidiary to international
customers. International sales were primarily in Europe for the quarter. Sales
to international customers historically maintain lower selling prices, and thus
a lower gross profit margin. Due to the increased inventory levels at June 30,
2003, which was carried from the prior year, the Company anticipates that the
gross profit percentage for the remainder of the fiscal year will fall below
last year.

      OPERATING EXPENSES

Operating expenses were $3,860,347 or 50.6% of total revenues for the quarter
ended June 30, 2003. The expenses increased over prior year by $1,221,344, but,
as a percentage of sales, decreased from 61.4% at June 30, 2002. This decreased
percentage is a result of a higher revenue base over which to spread operating
fixed costs. The primary factors that contributed to the increase of
approximately $1.2 million in operating expenses for the quarter ended June 30,
2003 are:

      (i)   increased advertising expenses of $105,000, due primarily to
            increased sales
      (ii)  compensation and related expenses in the amount of $341,000.
      (iii) Increased expenses of $300,000 due to the increased need for space
            to hold our high level of inventory in California.
      (iv)  Increased accounting and legal fees of $214,000
      (v)   Various other smaller expenses contributed to the remainder of the
            increase.

As a result of the merchandise license agreements and minimum guarantee
requirements, the Company expects royalty expense to increase in fiscal 2004.

      OTHER EXPENSES

Other expenses were $180,799 for the quarter ended June 30, 2003, as compared
with net other income of $23,956 at June 30, 2002. Our interest expense increase
is due to the increased use of our credit facility at the default rate of
interest during this period. For the quarter ended June 2002, the Company had
cash reserves to fund operations and did not need to borrow on the revolving
credit facility. The Company expects interest expense to continue to increase
for the remainder of fiscal 2004 due to the credit facility accruing interest at
the default rate of prime plus 2.5% (6.75% at June 30, 2003).

      INCOME TAX EXPENSE (BENEFIT)

The Company's tax expense is based on an aggregation of the taxes on earnings of
its Hong Kong and domestic operations on an annualized basis. Income tax rates
in Hong Kong are approximately 16%, while the statutory income tax


                                       14


rate in the United States is 34%. The Company's effective tax rate during the
first quarter of fiscal 2004 was 0% as compared to 19% during the first quarter
of fiscal 2003. This decrease in the effective tax rate is a result of estimated
tax benefits for fiscal 2004 resulting from estimated United States pretax loss
for fiscal 2004 offset by estimated tax expense related to the estimated Hong
Kong pretax income for fiscal 2004. As the effective tax rates are based on
estimates, the Company's future effective income tax rate will fluctuate based
on the changes in the estimates

LIQUIDITY AND CAPITAL RESOURCES

At June 30, 2003, the Company had cash on hand of $86,413 and a bank overdraft
of $46,652 compared to cash on hand of $268,265 and a bank overdraft of $316,646
at March 31, 2003. Our current liabilities increased to $21,990,213 as of June
30, 2003, compared to $21,249,930 at June 30, 2002.

Because we had minimal liquidity as of June 30, 2003 and had defaulted under a
credit agreement with our commercial lender, we received a going concern
paragraph from our independent auditors for our financial statements for fiscal
2003. On March 14, 2003, we received a letter from LaSalle informing us that we
were in violation of a net worth covenant in our credit agreement. In this
letter, LaSalle also advised us that we were in default under the credit
agreement and that it could accelerate the payment of all liabilities due under
this agreement at any time. In July 2003, LaSalle amended the agreement through
August 20, 2003 but did not waive the condition of default.

As of July 10, 2003, we obtained $1 million in subordinated debt financing from
a certain officer, directors and an associate of a director. As of July 28,
2003, an unrelated party posted a $1 million standby letter of credit as further
collateral on the revolving credit facility. It is presently expected that these
will be short-term loans, which will be due on or before October 31, 2003.
However, we have not yet determined the interest rate or if any compensation,
such as warrants, will be awarded to the unrelated party and management
investment group for these loans.

We are currently in negotiations with LaSalle to restructure the loan for the
remainder of fiscal 2004. We hope that these negotiations will be successful and
that a restructured loan agreement will be in place prior to August 21, 2003.
However, we cannot assure you that these efforts will be successful. We entered
into our credit facility with LaSalle in April 2001 and have entered into
several amendments subsequently. We last amended the credit facility effective
as of July 31, 2003 and it provides that the agreement expires on August 20,
2003. Under the amended credit facility, LaSalle Bank will, at its discretion,
advance up to 70% of the Company's eligible accounts receivable, plus up to 20%
of eligible inventory, plus us up to 60% of commercial letters of credit issue
by LaSalle minus reserves as set forth in the loan documents. The loan is
secured by a first lien on all present and future assets of the Company, except
specific tooling located in China.

Due to the increased levels of inventory and accounts payable as of June 30,
2003, the Company has an increased need for working capital. As of June 30,
2003, the Company had current assets of $35.1 million, which consisted primarily
of accounts receivable and inventory; and current liabilities of approximately
$21.9 million. Our inventory levels remained relatively stable at approximately
$26 million between March 31 and June 30, 2003. Despite sales of approximately
$7.6 million during our first quarter, our inventory levels increased because
58% of our sales were direct sales made from International SMC and some
purchases were received in the first quarter. The most significant current
liabilities include (i) approximately $9.8 million in accounts payable, of which
approximately $4.8 million is amounts payable to the Company's factories in
China and (ii) $4.9 million outstanding under the Company's credit facility with
LaSalle Bank. Over the past few months, the Company has had discussions with its
factories in China and they have indicated that they are willing to extend the
payment dates for the Company's obligations. The Company also has been
negotiating with LaSalle Bank to increase the credit available to the Company
and has identified other sources of capital.

Our Hong Kong subsidiary, International SMC, has letters of credit and other
various credit facilities available to finance its inventory purchases.
International SMC also has a short term loan with the Hong Kong Shanghai Banking
Corporation for $2 million which is due by October 31, 2003. Additionally, one
of our directors advanced $400,000 to International SMC in March 2003. As of
June 30, 2003, the remaining balance of the loan was $200,000 and is due on
October 31, 2003, bearing interest at the rate of 8% per annum.

In the event that we are not able to renegotiate an agreement with LaSalle, we
have considered alternative sources of financing, including but not limited to
inventory and accounts receivable financing and other high risk financing such
as venture capital funds. Without such financing, our ability to continue our
operations is in significant doubt.

During fiscal 2004, we plan on significantly decreasing our capital
expenditures. We currently expect to order $8-$12 million in new inventory for
domestic stock. During fiscal 2004, we will attempt to liquidate the excess
inventory from fiscal 2003. We believe this inventory is highly marketable and
saleable; however, there can be no assurances that we will be able to liquidate
this inventory during our upcoming fiscal year.


                                       15


The Company's commitments for debt and other contractual arrangements are
summarized as follows:



                                                                        YEARS ENDING MARCH 31,
                                                    ---------------------------------------------------------------
                                        TOTAL          2004          2005         2006         2007        2008
                                     -------------  ------------   ----------  -----------  -----------  ----------
                                                                                       
Merchandise License Guarantee        $  1,595,000   $ 1,395,000    $ 150,000   $   50,000           --           --
                                     -------------  ------------   ----------  -----------  -----------  ----------
Property Leases                      $  3,638,771   $ 1,330,158    $ 924,338   $  517,071   $  495,545   $ 371,659
                                     -------------  ------------   ----------  -----------  -----------  ----------
Equipment Leases                     $     86,016   $    46,525    $  19,965   $   10,322   $    7,969   $   1,235
                                     -------------  ------------   ----------  -----------  -----------  ----------


We should be able to satisfy our liquidity requirements until August 20, 2003 by
using credit that has been extended to us under our credit agreement with
LaSalle. However, we are currently in default of the loan and LaSalle could
accelerate the loan at any time. We hope that our renegotiations are successful,
but can not guarantee that this will occur. If we are not able to obtain
adequate financing, we may not be able to continue as a going concern.

Except for the foregoing, we do not have any present commitment that is likely
to result in our liquidity increasing or decreasing in any material way. In
addition, except for the Company's need for additional capital to finance
inventory purchases, the Company knows of no trend, additional demand, event or
uncertainty that will result in, or that is reasonably likely to result in, the
Company's liquidity increasing or decreasing in any material way.

Cash flows provided by operating activities were $282,757 for the quarter ended
June 30, 2003. Cash flows were provided by operating activities primarily due to
decreases in accounts receivable in the amount of $1.5 million and increases in
accounts payable of $1.3 million

Cash used in investing activities for the quarter ended June 30, 2003 was
$322,897. Cash used in investing activities primarily resulted from the purchase
of fixed assets in the amount of $299,186. The purchase of fixed assets consists
of the tooling and molds required for production of new machines for this fiscal
year. Tooling and molds are depreciated over five years.

Cash flows used in financing activities were $141,712 for the quarter ended June
30, 2003. This consisted of proceeds from the exercise of options in the amount
of $207,735, the payment of the bank in the amount of $269,994, proceed from
note payable in the amount of $2,000,000 and the payment of the credit facility
in the amount of $1,879,453.

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. We cannot assure you that the exchange
rate fluctuations between the United States and Hong Kong currencies will not
have a material adverse effect on our business, financial condition or results
of operations.

SEASONAL AND QUARTERLY RESULTS

Historically, the Company's operations have been seasonal, with the highest net
sales occurring in the 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 the
Company's fiscal second and third quarter, combined, accounted for approximately
85% of net sales in fiscal 2003, 81% of net sales in fiscal 2002 and 75% of net
sales in fiscal 2001.

The Company's 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.


                                       16


RISK FACTORS THAT MAY AFFECT FUTURE RESULTS AND MARKET PRICE OF STOCK

      WE RECEIVED A GOING CONCERN PARAGRAPH FROM OUR INDEPENDENT AUDITORS

We received a going concern paragraph from our independent auditors for the
fiscal year ended March 31, 2003. We have minimal liquidity as of June 24, 2003,
the date of the audit report, and our commercial lender declared us in default
under the terms of our credit agreement, on March 14, 2003. For these reasons,
our independent auditors were concerned about our ability to continue as a going
concern. We are attempting to restructure our credit agreement with our lender.
Effective as of July 31, 2003, our lender extended our credit agreement until
August 20, 2003, but did not waive any of the current events of default.. Based
upon cash flow projections, the Company believes the anticipated cash flow from
operations and most importantly, the expected net proceeds from future earnings
will be sufficient to finance the Company's operating needs until inventory is
sold and the receivables subsequently collected. However, there can be no
assurances that we will achieve our forecasted results and that our cash flow
from operations will be sufficient to finance our operating needs until our
inventory is sold. We are also seeking other sources of long and short term
capital. Because we can give no assurance that we can achieve any of the
foregoing, there is substantial uncertainty about our ability to continue as a
going concern. Because we have a going concern qualification, it may be more
difficult for us to raise capital.

      WE HAVE SIGNIFICANT WORKING CAPITAL NEEDS WHICH ARE SUBJECT TO THE
      UNCERTAINTY OF ADDITIONAL FINANCING

If we are not able to restructure our credit agreement with our commercial
lender by August 20, 2003, we will need to seek additional funds to operate our
business. Although we have been looking for alternative sources of capital (in
addition to our credit line with our commercial lender), we are not certain that
we will be able to locate and secure such additional financing on a timely basis
and on terms that are acceptable to the Company. We are also trying to sell our
excess inventory to provide us with more cash for operations. If we do not have
adequate financing, it will have a material adverse effect on our business,
results of operation and financial condition and we may need to change our
business strategy or reduce our operations. 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 Chapter 11 or enter into some liquidation or
reorganization proceeding. In addition, any issuance of additional equity
securities will dilute the ownership interest of our existing stockholders and
issuance of debt securities may increase the perceived risk of investing in us.

      WE ARE CURRENTLY IN DEFAULT UNDER OUR CREDIT AGREEMENT WITH OUR COMMERCIAL
      LENDER

On March 14, 2003, we received a letter from LaSalle informing us that we were
in breach of our credit agreement as a result of our failure to maintain the
minimum tangible net worth requirement. In this letter, LaSalle also advised us
that it could accelerate the payment of all liabilities due under the credit
agreement at any time. As of August 12, 2003, LaSalle has not filed a lawsuit
against us to accelerate the payment of any liabilities due under the credit
agreement. If LaSalle were to exercises its right to foreclose on our assets,
primarily our accounts receivable and inventory, this action might disrupt our
current business operations. If LaSalle were to liquidate a significant amount
of our inventory at one time, it might be more difficult for us to place
inventory with other retailers. We would also need to find financing from a
third party and there are no assurances that we will be able to do so.

      WE ARE NAMED AS A DEFENDANT IN SEVERAL CLASS ACTION LAWSUITS

We are involved in a number of litigation matters. An unfavorable resolution of
pending litigation could have a material adverse effect on our financial
condition. Litigation may result in substantial costs and expenses and
significantly divert the attention of the Singing Machine's management
regardless of the outcome. There can be no assurance that the Singing Machine
will be able to achieve a favorable settlement of pending litigation or obtain a
favorable resolution of litigation if it is not settled. In addition, current
litigation could lead to increased costs or interruptions of normal business
operations of the Singing Machine.

      WE RELY ON SALES TO A LIMITED NUMBER OF KEY CUSTOMERS, WHICH ACCOUNT FOR A
      LARGE PORTION OF OUR NET SALES

As a percentage of total revenues, our net sales to our five largest customers
during the fiscal period ended March 31, 2003, 2002 and 2001 were approximately
67%, 77% and 87% respectively. In fiscal 2003, three major customers accounted
for 21%, 17% and 15% of our net sales. Although we have long-established
relationships with many of our customers, we do not have long-term contractual
arrangements with any of them. A substantial reduction in or termination of
orders from any of our largest customers could adversely affect our business,
financial


                                       17


condition and results of operations. In addition, pressure by large customers
seeking price reductions, financial incentives, changes in other terms of sale
or requesting that we bear the risks and the cost of carrying inventory, such as
consignment agreements, could adversely affect our business, financial condition
and results of operations. The Company has significantly broadened its base of
customers, decreasing the amount of reliance on their largest customers. If one
or more of our major customers were to cease doing business with us,
significantly reduced the amount of their purchases from us or returned
substantial amounts of our products, it could have a material adverse effect on
our business, financial condition and results of operations.

      WE MAY HAVE SIGNIFICANT RETURNS, MARKDOWNS AND PURCHASE ORDER
      CANCELLATIONS

As is customary in the consumer electronics industry, the Company has, on
occasion, (i) permitted certain customers to return slow-moving items for
credit, (ii) provided price protection to certain customers by making price
reductions effective as to certain products then held by customers in inventory
and (ii) accepted customer cancellations of purchase orders issued to the
Company. The Company expects that it will continue to be required to make such
accommodations in the future. Any significant increase in the amount of returns,
markdowns or purchaser order cancellations could have a material adverse effect
on the Company's results of operations.

      OUR LICENSING AGREEMENTS ARE IMPORTANT TO OUR BUSINESS

We value all of our merchandise license agreements and feel that if any of them
were to be terminated or fail to be renewed, our business, financial condition
and results of operations could be adversely affected. Our license with MTV is
particular important to our business. We generated $30,884,344 million or 32.3%
of our net sales from products sold under the MTV license in fiscal 2003.
However, management believes that our company has developed a strong brand name
in the karaoke industry and that it will be able to continue to develop and grow
its business, even if the merchandise license agreements did not exist.

      INVENTORY MANAGEMENT AND CONSIGNMENT ARRANGEMENTS

Because of our reliance on manufacturers in Asia for our machine production, our
production lead times are relatively long. Therefore, we must commit to
production in advance of customers orders. If we fail to forecast customers or
consumer demand accurately we may encounter difficulties in filling customer
orders or liquidating excess inventories, or may find that customers are
canceling orders or returning products. Distribution difficulties may have an
adverse effect on our business by increasing the amount of inventory and the
cost of storing inventory. As of March 31, 2003, we had $25 million in
inventory. We will attempt to liquidate this excess inventory during fiscal
2004. We believe that this entire inventory is highly marketable and saleable;
however, there can be no assurances that we will be able to liquidate this
inventory during our upcoming fiscal year.

As of June 30, 2003, we had one remaining consignment agreement with a customer.
Only one product line is included in this consignment agreement, our music. The
Company does not believe that any changes to this arrangement will have a
material adverse effect on our business, financial condition and results of
operations.

      OUR INABILITY TO COMPETE AND MAINTAIN OUR NICHE IN THE ENTERTAINMENT
      INDUSTRY COULD HURT OUR BUSINESS

The business in which we are engaged is highly competitive. Our major
competitors for karaoke machines and related products are Craig, Curtis, Grand
Prix 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 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 for 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.

We believe that our new product introductions and enhancements of existing
products are material factors for our continued growth and profitability. In
fiscal 2003, we produced new lines of karaoke machines. However, many of our
competitors have significantly greater financial, marketing and operating
resources than we have. No assurance can be given that we will continue to be
successful in introducing new products or further enhancing our existing
products.

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.


                                       18


      WE ARE SUBJECT TO SEASONALITY, WHICH IS AFFECTED BY VARIOUS ECONOMIC
      CONDITIONS AND CHANGES RESULTING IN FLUCTUATIONS IN QUARTERLY RESULTS

Sales of consumer electronics and toy products in the retail channel are highly
seasonal, causing the substantial majority of our sales to 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 85.6% of
net sales in fiscal 2003, 81% of net sales in fiscal 2002 and 75% of net sales
in fiscal 2001.

The seasonal pattern of sales in the retail channel requires significant use of
our working capital to manufacture and carry inventory in anticipation of the
holiday season, as well as early and accurate forecasting of holiday sales.
Failure to predict accurately and respond appropriately to consumer demand on a
timely basis to meet seasonal fluctuations, or any disruption of consumer buying
habits during their key period, would harm our business and operating results.
In fiscal 2003, we overestimated the demand for our product and held $25 million
of inventory as of March 31, 2003. Our increased inventory levels led to a
shortage in our available working capital and our current liquidity crisis.
Additional factors that can cause our sales and operating results to vary
significantly from period to period include, among others, the mix of products,
fluctuating market demand, price competition, new product introductions by
competitors, fluctuations in foreign currency exchange rates, disruptions in
delivery of components, political instability, general economic conditions, and
the other considerations described in this section entitled Risk Factors.

      A DISRUPTION IN THE OPERATION OF OUR WAREHOUSE CENTERS IN CALIFORNIA AND
      FLORIDA WOULD IMPACT OUR ABILITY TO DELIVERY MERCHANDISE TO OUR STORES,
      WHICH COULD ADVERSELY IMPACT OUR REVENUES AND HARM OUR BUSINESS AND
      FINANCIAL RESULTS

A significant amount of our merchandise is shipped to our customers from one of
our three warehouses, which are located in Compton, California, Rancho
Dominguez, 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 adversely
impact our revenues and our business and financial results.

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

During fiscal 2003, approximately 48% of our sales were domestic 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 were to occur and we do not have a
sufficient level of inventory, a strike or work slow-down would result in
increased costs to our company and may reduce our profitability.

      OUR PRODUCTS ARE SHIPPED FROM CHINA AND ANY DISRUPTION OF SHIPPING COULD
      HARM OUR BUSINESS

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 could significantly harm our business
and reputation.

      WE MAY NOT BE ABLE TO SUSTAIN OR MANAGE OUR RAPID GROWTH

We experienced rapid growth in net sales and net income over the last few years.
Our net sales for the fiscal year ended March 31, 2003 increased 53% to $95.6
million compared to $62.5 million for the fiscal year ended March 31, 2002. Our
net income for fiscal 2003 was $1.2 million compared to $6.3 million for fiscal
2002. As a result, comparing our period-to-period operating results may not be
meaningful, and results of operations from prior periods may not be indicative
of future results. We cannot assure you that we will continue to experience
growth in, or maintain our present level of, net sales or net income.

Our growth strategy calls for us to continuously develop and diversify our
karaoke products by (i) developing new and innovative karaoke machines and music
products, (ii) entering into additional license agreements (iii) expanding into
international markets, (iv) developing new retail customers in the United States
and (v) obtaining additional financing. Our growth strategy will place
additional demands on our management, operational capacity and financial
resources and systems. To effectively manage future growth, we must continue to
expand our operational, financial and management information systems and train,
motivate and manage our work force.


                                       19


In addition, implementation of our growth strategy is subject to risks beyond
our control, including competition, market acceptance of new products, changes
in economic conditions, our ability to maintain our licensing agreements and our
ability to finance increased levels of accounts receivable and inventory
necessary to support our sales growth, if any. Accordingly, we cannot assure you
that our growth strategy will be implemented successfully.

      THE MARKET PRICE OF OUR COMMON STOCK MAY BE VOLATILE

      o     Market prices of the securities of companies in the toy and
            entertainment industry are often volatile. The market prices of our
            common stock may be affected by many factors, including:

      o     our ability to resolve our present liquidity crisis, by extending
            our credit facility with LaSalle or by finding alternative sources
            of financing,

      o     our ability to resell our excess inventory as of March 31, 2003;

      o     unpredictable consumer preferences and spending trends;

      o     the actions of our customers and competitors (including new product
            line announcements and introduction;

      o     changes in our pricing policies, the pricing policies of our
            competitors and general pricing trends in the consumer and
            electronics and toy markets;

      o     regulations affecting our manufacturing operations in China;

      o     other factors affecting the entertainment and consumer electronics
            industries in general; and

      o     sales of our common stock into the public market.

In addition, the stock market periodically has experienced significant price and
volume fluctuations which may have been unrelated to the operating performance
of particular companies.

      OUR MANUFACTURING OPERATIONS ARE LOCATED IN THE PEOPLE'S REPUBLIC OF
      CHINA, SUBJECTING US TO RISKS COMMON IN INTERNATIONAL OPERATIONS

We are dependent upon six factories in the People's Republic of China to
manufacture all of our electronic products. 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, political instability, and other
factors, 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 the 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 business, financial
condition and results of operations. We believe that the loss of any one or more
of our manufacturers would not have a long-term material adverse effect on us
because other manufacturers with whom we do business would be able to increase
production to fulfill our requirements. However, the loss of certain of our
manufacturers, could, in the short-term, adversely affect our business until
alternative supply arrangements were secured.

      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 we use to
manufacture and produce these products. If our suppliers are unable to provide
our factories with the parts and supplies, we 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 we use in our karaoke machines. We,
however, have anticipated this shortage and have made commitments to our
factories to purchase chips in advance. If we are unable to anticipate any
shortages of parts and materials in the future, we 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


                                       20


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. Adverse economic changes
affecting these factors may restrict consumer spending and thereby adversely
affect our growth and profitability.

      WE MAY BE INFRINGING UPON THE COPYRIGHTS OF THIRD PARTIES

Each song in our catalog is licensed to us for specific uses. Because of the
numerous variations in each of our licenses for copyrighted music, there can be
no assurance that we have complied with scope of each of our licenses and that
our suppliers have complied with these licenses. Additionally, third parties
over whom we exercise no control may use our sound recordings in such a way that
is contrary to our license agreement and by violating our license agreement we
may be liable for contributory copyright infringement. Any infringement claims
may have a negative effect on our ability to sell products.

      WE HAVE SIGNIFICANT RELIANCE ON LARGE RETAILERS, WHICH ARE SUBJECT TO
      CHANGES IN THE ECONOMY

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. Certain of such retailers have engaged in
leveraged buyouts or transactions in which they incurred a significant amount of
debt, and some are currently operating under the protection of bankruptcy laws.
Despite the difficulties experienced by retailers in recent years, we have not
suffered significant credit losses to date. Deterioration in the financial
condition of our customers could have a material adverse effect on our future
profitability.

      OUR BUSINESS OPERATIONS COULD BE SIGNIFICANTLY DISRUPTED IF WE LOSE
      MEMBERS OF OUR MANAGEMENT TEAM

Our success depends to a significant degree upon the continued contributions of
our executive officers, both individually and as a group. Although we have
entered into employment contracts with Yi Ping Chan, our Chief Operating
Officer, April Green, our Chief Financial Officer and Jack Dromgold, our
Executive Vice President of Sales and Marketing, the loss of the services of any
of these individuals could prevent us from executing our business strategy. We
also intend to enter into an employment agreement with our new CEO, Robert
Weinberg. We cannot assure you that we will be able to find appropriate
replacements for Robert Weinberg, Yi Ping Chan, April Green or Jack Dromgold, if
the need should arise, and any loss or interruption of Mr. Weinberg, Mr. Chan,
Ms. Green or Mr. Dromgold's services could adversely affect our business,
financial condition and results of operations.

      OUR OBLIGATION TO MAKE SEVERANCE PAYMENTS COULD PREVENT OR DELAY
      TAKEOVERS.

Our employment agreements with Yi Ping Chan, April Green and Jack Dromgold
require us, under certain conditions, to make substantial severance payments to
them if they resign after a change of control. These provisions could delay or
impede a merger, tender, offer or other transaction resulting in a change in
control of the Company, 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.

      WE MAY BE SUBJECT TO CLAIMS FROM THIRD PARTIES FOR UNAUTHORIZED USE OF
      THEIR PROPRIETARY TECHNOLOGY, COPYRIGHTS OR TRADE SECRETS

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. Any
infringement claims may have a negative effect on our ability to manufacture our
products.

      YOUR INVESTMENT MAY BE DILUTED

If additional funds are raised through the issuance of equity securities, your
percentage ownership in our equity will be reduced. Also, you may experience
additional dilution in net book value per share, and these equity securities may
have rights, preferences, or privileges senior to those of yours.


                                       21


RISKS ASSOCIATED WITH OUR CAPITAL STRUCTURE

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

As of June 30, 2003, there were 8,300,178 shares of our common stock
outstanding. 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
registering 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). 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.

      ADVERSE EFFECT ON STOCK PRICE FROM FUTURE ISSUANCES OF ADDITIONAL SHARES

Our Certificate of Incorporation authorizes the issuance of 18,900,000 million
shares of common stock. As of June 30, 2003, we had 8,300,178 shares of common
stock issued and outstanding and an aggregate of 1,417,250 outstanding options
and warrants. As such, our Board of Directors has the power, without stockholder
approval, to issue up to 9,182,572 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 MAY 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.

We are also subject to certain provisions of Delaware law that could delay,
deter or prevent us from entering into an acquisition, including the Delaware
General Corporation Law, which prohibits a Delaware corporation from engaging in
a business combination with an interested stockholder unless specific conditions
are met. The existence of these provisions could limit the price that investors
are willing to pay in the future for shares of our common stock and may deprive
you of an opportunity to sell your shares at a premium over prevailing prices.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risk represents the risk of loss that may impact our financial position,
results of operations or cash flows due to adverse changes in financial and
commodity market prices and rates. We are exposed to market risk in the areas of
changes in United States and international borrowing rates and changes in
foreign currency exchange rates. In addition, we are exposed to market risk in
certain geographic areas that have experienced or remain vulnerable to an
economic downturn, such as China. We purchase substantially all of our inventory
from companies in China, and, therefore, we are subject to the risk that such
suppliers will be unable to provide inventory at competitive prices. While we
believe that, if such an event were to occur we would be able to find
alternative sources of inventory at competitive prices, we cannot assure you
that we would be able to do so. These exposures are directly related to our
normal operating and funding activities. Historically and as of June 30, 2003,
we have not used derivative instruments or engaged in hedging activities to
minimize market risk.

INTEREST RATE RISK:

Our exposure to market risk resulting from changes in interest rates relates
primarily to debt under our credit facility with LaSalle. Under our credit
facility, our interest rate is LaSalle's prime rate plus 1/2 of 1% per annum
("current interest rate"). As of June 30, 2003, we are accruing interest at the
default rate, which is the current interest rate under the credit agreement plus
2.5% per annum. We do not believe that near-term changes in the interest rates,
if any, will result in a material effect on our future earnings, fair values or
cash flows.


                                       22


FOREIGN CURRENCY RISK:

We have a wholly owned subsidiary in Hong Kong. Sales by these operations made
on a FOB China or Hong Kong basis are dominated in U.S. dollars. However,
purchases of inventory and Hong Kong operating expenses are typically
denominated in Hong Kong dollars, thereby creating exposure to changes in
exchange rates. Changes in the Hong Kong dollar/U.S. dollar exchange rates may
positively or negatively affect our gross margins, operating income and retained
earnings. We do not believe that near-term changes in the exchange rates, if
any, will result in a material effect on our future earnings, fair values or
cash flows, and therefore, we have chosen not to enter into foreign currency
hedging transactions. We cannot assure you that this approach will be
successful, especially in the event of a significant and sudden change in the
value of the Hong Kong dollar.

ITEM 4. CONTROLS AND PROCEDURES

Under the supervision and with the participation of our management, including
our principal executive officer and principal financial officer, we conducted an
evaluation (the "Evaluation") of the effectiveness of the design and operation
of our disclosure controls and procedures, as defined in Rules 13a-14(c) and
15d-15(c) under the Securities Exchange Act of 1934, within 90 days of the
filing date of this report (the "Evaluation Date").Based on this Evaluation, our
principal executive officer and principal financial officer concluded that our
disclosure controls and procedures are effective in timely alerting them to
material information required to be included in our periodic SEC reports. It
should be noted that the design of any system of controls is based in part upon
certain assumptions about the likelihood of future events, and there can be no
assurance that any design will succeed in achieving its stated goals under all
potential future conditions, regardless of how remote.

In addition, we reviewed our internal controls, and there have been no
significant changes in our internal controls or in other factors that could
significantly affect those controls subsequent to the date of their last
evaluation.


                                       23


                           PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

From July 2, 2003 through August 11, 2003, ten securities class action lawsuits
were filed against the Singing Machine 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 Singing Machine's securities during the
various class action periods specified in the complaints. We expect that all of
these actions will be consolidated into one case the United States District
Court for the Southern District of Florida. The complaints that have been 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. While the specific factual allegations
vary slightly in each case, the complaints generally allege that defendants
falsely represented the Singing Machine's financial results during the relevant
class periods.

We believe the allegations in these class action lawsuits are without merit and
we intend to vigorously defend these actions.

In July 2003, a shareholder filed a derivative action against the Company, its
board of directors and senior management purporting to pursue the action on
behalf of the Company and for its benefit. No pre-lawsuit demand to investigate
the allegations or bring action was made on the board of directors. The Company
is named as a nominal defendant in this case.

The Complaint alleges claims for breach of fiduciary duty, abuse of control,
gross mismanagement, waste of corporate assets and unjust enrichment. The
complaint alleges that the individual defendants breached their fiduciary duties
and engaged in gross mismanagement by allegedly ignoring indicators of the lack
of control over the Company's accounting and management practices, allowing the
Company to engage in improper conduct and otherwise failing to carry out their
duties and obligations to the Company. The plaintiff's seek damages for breach
of fiduciary duties, punitive and compensatory damages, restitution, and bonuses
or other incentive-based or equity based compensation received by the CEO and
CFO under the Sarbanes-Oxley Act of 2002.

We believe the allegations in this derivative lawsuit are without merit and we
intend to vigorously defend this action.

ITEM 2. CHANGES IN SECURITIES

(a) Not Applicable.

(b) Not Applicable.

(c) During the three month period ended June 30, 2003, four employees exercised
stock options issued under our 1994 Amended and Restated Management Stock Option
Plan. The employee exercised options to acquire an aggregate of 128,500 shares
of our common stock. The names of the option holder, the grant date of the
options, the dates of exercise, the number of shares purchased, the exercise
price and the proceeds received by the Company are listed below.



                                             NO. OF
                                             OPTIONS       EXERCISE      EXERCISE
 NAME                      GRANT DATE       EXERCISED       PRICE          DATE         PROCEEDS
- --------------------    ---------------   -------------  ------------   -----------    -----------
                                                                          
John Steele                9/5/2000          30,000          2.04        4/9/2003        61,200
Allen Schor                9/5/2000           7,500          2.04        4/9/2003        15,300
Alicia Haskamp             9/5/2000           7,500          2.04        4/18/2003       15,300
Alicia Haskamp             9/5/2000          10,000          2.04        4/1/2003        20,400
John Klecha                9/5/2000          58,500          1.11        4/22/2003       64,935
John Klecha                6/25/1999         15,000          2.04        4/22/2003       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 they are knowledgeable, sophisticated and had access to
comprehensive information about the Company. The shares issued to our employees
were registered under the Securities Act on a registration statement on Form
S-8. As such, no restrictive legends were placed on the shares.


                                       24


(d) Not applicable.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS

Not applicable.

ITEM 5. OTHER INFORMATION

Not applicable.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

31(a) Certifying Statement of the Chief Executive Officer pursuant to Section
      302 of the Sarbanes-Oxley Act

31(b) Certifying Statement of the Chief Executive Officer pursuant to Section
      302 of the Sarbanes-Oxley Act

32(a) Certifying Statement of the Chief Financial Officer pursuant to Section
      906 of the Sarbanes-Oxley Act

32(a) Certifying Statement of the Chief Financial Officer pursuant to Section
      906 of the Sarbanes-Oxley Act

(b)   Reports on Form 8-K

The Company filed the following Current Reports on Form 8-K during the quarterly
period ended June 30, 2003:

                        ITEMS           FINANCIAL STATEMENTS
DATE OF REPORT        REPORTED                 FILED
- ---------------     --------------     -----------------------

May 6, 2003            Item 5                   None
May 22, 2003           Item 5                   None
June 5, 2003           Item 5                   None
June 30, 2003          Item 5                   None


                                       25


                                   SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                    THE SINGING MACHINE COMPANY, INC.

                                    Dated January 3, 2005

                                    By: /s/ Jeffrey Barocas
                                    --------------------------------------------
                                    Jeffrey Barocas
                                    Chief Financial Officer

                                    Dated January 3, 2005

                                    By: /s/ Yi Ping Chang
                                    --------------------------------------------
                                    Yi Ping Change
                                    Chief Executive Officer


                                       26


                                  EXHIBIT INDEX


EXHIBIT NO.  DESCRIPTION
- -----------  -------------------------------------------------------------------

31(a) Certifying Statement of the Chief Executive Officer pursuant to Section
      302 of the Sarbanes-Oxley Act

31(b) Certifying Statement of the Chief Executive Officer pursuant to Section
      302 of the Sarbanes-Oxley Act

32(a) Certifying Statement of the Chief Financial Officer pursuant to Section
      906 of the Sarbanes-Oxley Act

32(a) Certifying Statement of the Chief Financial Officer pursuant to Section
      906 of the Sarbanes-Oxley Act