UNITED STATES
                       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 quarter ended JUNE 30, 2004

                                    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 of incorporation)                 (I.R.S. Employer Identification 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, 2004
Common Stock, $0.01 par value)                            9,802,318






                THE SINGING MACHINE COMPANY, INC. AND SUBSIDIARY

                                      INDEX

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

Item 1.   Financial Statements:

          Consolidated Balance Sheets - June 30, 2004
           (Unaudited) and March 31, 2004                                      3

          Consolidated Statements of Operations - Three months ended
           June 30, 2004 and 2003 (Unaudited)                                  4

          Consolidated Statements of Cash Flows - Three months ended
           June 30, 2004 and 2003 (Unaudited)                                  5

          Notes to Consolidated Financial Statements                           6

Item 2.   Management's Discussion and Analysis of Financial Condition
           and Results of Operations                                          11

Item 3.   Quantitative and Qualitative Disclosure About Market Risk           23

Item 4.   Controls and Procedures                                             24

                        PART II. OTHER INFORMATION

Item 1.   Legal Proceedings                                                   25

Item 2    Changes in Securities                                               25

Item 3.   Defaults Upon Senior Securities                                     25

Item 4.   Submission of Matters to a Vote of Security Holders                 25

Item 5.   Other Information                                                   25

Item 6    Exhibits and Reports on Form 8-K                                    25

Signatures                                                                    27

Exhibits


                                       2






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



                                                                            JUNE 30,        MARCH 31,
                                                                             2004              2004
                                                                          ------------    ------------
                                                                          (UNAUDITED)
                                                                                    
                                             ASSETS
Current Assets
Cash and cash equivalents                                                 $    313,574    $    356,342
Restricted Cash                                                                863,968         874,283
Accounts Receivable, less allowances of $76,617 and
   $98,009, respectively                                                     2,020,834       3,806,166
Due from manufacturers                                                         228,169          95,580
Inventories                                                                  4,763,060       5,923,267
Prepaid expense and other current assets                                     1,112,962         783,492
Insurance receivable                                                           800,000         800,000
Refundable tax                                                               1,111,401       1,178,512
                                                                          ------------    ------------
           TOTAL CURRENT ASSETS                                             11,213,968      13,817,642

PROPERTY AND EQUIPMENT, at cost less accumulated
   depreciation of $2,700,000 and $2,567,000 respectively                      869,782         983,980
OTHER ASSETS
Other non-current assets                                                       551,070         615,773
                                                                          ------------    ------------
           TOTAL ASSETS                                                   $ 12,634,820    $ 15,417,395
                                                                          ============    ============

                         LIABILITIES AND SHAREHOLDERS' (DEFICIT) EQUITY
CURRENT LIABILITIES
Bank overdraft                                                            $     55,504    $     62,282
Accounts payable                                                             3,852,160       4,651,675
Accrued expenses                                                             2,796,912       3,481,905
Customer credits on account                                                  1,806,784       2,111,484
Convertible debentures, net of unamortized discount of $2,221,796            1,778,204       1,445,489
and $2,554,511, respectively
Subordinated debt-related parties                                            1,000,000       1,000,000
Note payable - related party                                                    40,000              --
Income taxes payable                                                         2,554,952       2,447,746
                                                                          ------------    ------------
           TOTAL CURRENT LIABILITIES                                        13,884,516      15,200,581

SHAREHOLDERS' (DEFICIT) 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, $0.01 par value; 18,900,000 shares authorized;
   8,802,318 and 8,171,678 shares issued and outstanding                        88,023          87,523
Additional paid-in capital                                                  10,104,998      10,052,498
Accumulated (deficit)/retained earnings                                    (11,442,717)     (9,923,207)
                                                                          ------------    ------------
           TOTAL SHAREHOLDERS' (DEFICIT) EQUITY                             (1,249,696)        216,814
                                                                          ------------    ------------
           TOTAL LIABILITIES AND SHAREHOLDERS' (DEFICIT)$EQUITY           $ 12,634,820    $ 15,417,395
                                                                          ============    ============



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


                                        3



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




                                                            FOR THREE MONTHS
                                                              ENDING JUNE 30,
                                                        --------------------------
                                                           2004            2003
                                                        -----------    -----------
                                                                 
NET SALES                                               $ 3,856,872    $ 7,627,975

COST OF SALES
   Cost of Goods Sold                                     3,086,733      5,901,866
                                                        -----------    -----------
GROSS PROFIT                                                770,139      1,726,109

OPERATING EXPENSES
Advertising                                                  69,589        270,770
Commissions                                                  45,520             --
Compensation                                                686,215      1,299,195
Freight & Handling                                           90,688        225,866
Royalty Expense                                              32,731         83,964
Selling, general & administrative expenses                  929,691      1,980,552
                                                        -----------    -----------
TOTAL OPERATING EXPENSES                                  1,854,434      3,860,347
                                                        -----------    -----------
LOSS FROM OPERATIONS                                     (1,084,295)    (2,134,238)

OTHER INCOME (EXPENSES)
Other income                                                 11,700          7,669
Interest expense                                           (114,200)      (188,468)
Interest expense - Amortization                            (332,715)            --
                                                        -----------    -----------
NET OTHER EXPENSES                                         (435,215)      (180,799)
                                                        -----------    -----------

LOSS BEFORE PROVISION FOR INCOME TAXES                   (1,519,510)    (2,315,037)

PROVISION FOR INCOME TAXES                                       --          2,315
                                                        -----------    -----------
NET LOSS                                                $(1,519,510)    (2,317,352)
                                                        ===========    ===========
LOSS PER COMMON SHARE:
   Basic and diluted                                    $     (0.17)   $     (0.28)

WEIGHTED AVERAGE COMMON AND COMMON EQUIVALENT SHARES:
   Basic and diluted                                      8,787,483      8,278,469



   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 THREE MONTHS
                                                                            ENDING JUNE 30,
                                                                      --------------------------
                                                                          2004           2003
                                                                      -----------    -----------
                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES
   Net Loss                                                           $(1,519,510)   $(2,317,352)
   Adjustments to reconcile net loss to net cash (used in)
       provided by operating activities
   Depreciation and amortization                                          133,437        175,519
   Amortization of discount/deferred fees on convertible debentures       332,715             --
   Changes in assets and liabilities:
   Accounts Receivable                                                  1,785,332      1,526,456
   Due from manufacturer                                                 (132,589)            --
   Inventories                                                          1,160,206        266,185
   Prepaid expenses and other assets                                     (329,471)      (457,782)
   Other non-current assets                                                64,703             --
   Accounts payable                                                      (799,516)     1,299,330
   Accrued expenses                                                      (631,993)      (211,914)
   Customer credits on account                                           (304,700)            --
   Current income taxes                                                   174,317          2,315
                                                                      -----------    -----------
           Net cash (used in) provided by operating activities            (67,066)       282,757
                                                                      -----------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES
   Purchase of property and equipment                                     (19,240)      (299,186)
   Restricted cash                                                         10,315        (23,711)
                                                                      -----------    -----------
           Net cash used in investing activities                           (8,925)      (322,897)
                                                                      -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
   Borrowings from revolving credit facilities                                 --     (1,879,453)
   Repayments to revolving credit facilities                                   --             --
   Bank Overdraft                                                          (6,777)      (269,994)
   Proceeds from note payable                                              40,000      2,000,000
   Payments on related party loan                                              --       (200,000)
   Proceeds from exercise of stock options and warrants                        --        207,735
                                                                      -----------    -----------
           Net cash provided by (used in) financing activities             33,223       (141,712)
                                                                      -----------    -----------

DECREASE IN CASH AND CASH EQUIVALENTS                                     (42,768)      (181,852)
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                          356,342        268,265
                                                                      -----------    -----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                            $   313,574    $    86,413
                                                                      ===========    ===========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
CASH PAID FOR THREE MONTHS ENDING JUNE 30
   Interest                                                           $   120,625    $   188,469
                                                                      ===========    ===========

   Taxes                                                              $        --    $        --
                                                                      ===========    ===========



   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  it's  subsidiary  (the
"Company",  "The Singing Machine"). All significant intercomany 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,  2004  are not
necessarily  indicative  of the results that may be expected  for the  remaining
quarters or the year ending March 31, 2005 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, 2004.

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.

INCOME TAXES.

      Significant  management  judgment is required  in  developing  The Singing
Machine's provision for income taxes, including the determination of foreign tax
liabilities,  deferred tax assets and liabilities  and any valuation  allowances
that might be required against the deferred tax assets. Management evaluates its
ability to realize its deferred tax assets on a quarterly  basis and adjusts its
valuation  allowance  when it believes  that it is more likely than not that the
assets will not be realized.  At March 31, 2004 and June 30,  2004,  the Company
concluded  that a valuation  allowance  was needed  against all of the Company's
deferred tax assets,  as it was not more likely than not that the deferred taxes
would be realized.  At June 30, 2004 and March 31, 2004, The Singing Machine had
gross  deferred tax assets of $8.7 million and $8.2  million,  against which the
Company recorded full valuation allowances.

      For the three  months  ended June 30,  2004,  the Company  recorded no tax
provision.  This occurred  because the Company has net  operating  losses during
this  period and has not  recorded a benefit  for the  current  period's  losses
because realizability is not more likely than not.

      The Company operates within multiple taxing  jurisdictions  and is subject
to audit in those  jurisdictions.  Because of the complex issues  involved,  any
claims can  require an  extended  period to resolve.  In  management's  opinion,
adequate provisions for income taxes have been made.

RECLASSIFICATIONS

      Certain  prior  period  amounts have been  reclassified  to conform to the
current period 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.


                                        6



      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", the Company's net loss would have been changed to the
pro-forma amounts indicated below.




                                                                           JUNE 30, 2004     JUNE 30, 2003
                                                                           --------------    --------------
                                                                                      
      Net loss                                          As reported      $    (1,519,510)   $   (2,317,352)
                                                        Pro forma        $    (1,644,659)   $   (2,518,804)
      Net loss per share - basic & diluted              As reported      $         (0.17)   $        (0.28)
                                                        Pro forma        $         (0.19)   $        (0.30)


      The effect of applying SFAS 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 No.123.  There were no
consulting  expenses relating to grants for the quarters ended June 30, 2004 and
2003.

      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 No.  123  using  the  following
weighted-average assumptions:



      First Quarter 2005:    expected dividend yield 0%, risk-free interest rate
                             of 4%, volatility 81.5% and expected term of five
                             years.

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

NOTE 2 - GOING CONCERN

      The accompanying  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 February 9, 2004, the Company  entered into a factoring  agreement with
Milberg  Factors,  Inc.  As of March  31,  2004,  the  Company  did not have any
advances outstanding under the factoring agreement;  however, the Company was in
violation  of the  minimum  required  tangible  net  worth and  working  capital
covenants of the  agreement.  On July 14, 2004,  this  factoring  agreement  was
terminated.

      The Company has a net  deficit in  shareholders  equity and the Company is
experiencing  difficulty in keeping payments current with various vendors.  As a
result,  the  Company's  independent   registered  public  accounting  firm  has
expressed  substantial  doubt in the  Company's  ability to  continue as a going
concern in their  report for the years ended March 31, 2004 and 2003,  which was
included the Company's annual report on Form 10-K.

      Operations will be financed using the following methods:

      o     Vendor Financing.  The Company's key vendors in China have agreed to
            manufacture on behalf of the Company, without advanced payments.

      o     A  significant  amount of committed  customer  orders have been sold
            under customer  letters of credit terms.  The customer's  letters of
            credit  will  be used  as  collateral  to  provide  advances  to our
            vendors.  The  customers  will  pay and take  title  of the  karaoke
            machines in China as the karaoke  machines  are  shipped.  This will
            generate immediate funds to pay the vendors and generate  additional
            cash flows.

      o     As stated  above a tax refund of $1.1 million is  anticipated  to be
            received in September or October 2004. These funds will also be used
            to pay the Company's vendors.

      o     For customers  whose terms of sale are with open terms,  the Company
            will  also  seek to use a  factoring  arrangement  with a  financial
            institution.

      On June 16, 2004, a former  executive and beneficial  owner of the Company
advanced  the Company a short-term  loan of $40,000,  to be used to meet working
capital obligations. The loan is non-interest bearing and is due on demand.


                                        7



      On July 14,  2004,  a  director  Jay  Bauer  has  advanced  the  Company a
short-term loan of $200,000, to be used to meet working capital obligations. The
loan bears interest at 8.75% per annum and is due on demand.

      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.

NOTE 3 - LOANS AND LETTERS OF CREDIT

CREDIT FACILITY

      The Hong Kong  Subsidiary  maintains  separate  credit  facilities  at two
international  banks.  The primary  purpose of the  facilities is to provide the
Subsidiary with the following abilities:

      o     Overdraft protection facilities

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

      o     Trust receipts

      o     A Company credit card

      t 6 0 These facilities are secured by a corporate  guarantee from the U.S.
Company, restricted cash on deposit with the lender and require that the Company
maintain a minimum  tangible net worth.  The maximum  available credit under the
facilities is $2.0 million.  The balance at June 30, 2004 and March 31, 2004 was
$55,505 and $62,282,  respectively.  The interest rate is  approximately  4%. At
June 30, 2004, the company does not have any additional availability under these
facilities.

RELATED PARTY LOANS

      On July 10, 2003,  the Company  obtained $1 million in  subordinated  debt
financing from a certain officer,  directors and an associate of a director. The
loans accrue  interest at 9.5% per annum and as of June 30,  2004,  all interest
was  accrued  and unpaid and  totaled  approximately  $74,125.  These loans were
originally scheduled to be repaid by October 31, 2003 and are now due on demand.

      On June 16, 2004, a former  executive and beneficial  owner of the Company
advanced  the Company a short-term  loan of $40,000,  to be used to meet working
capital obligations. The loan is non-interest bearing and is due on demand.

      On July 14,  2004,  a  director  Jay  Bauer  has  advanced  the  Company a
short-term loan of $200,000, to be used to meet working capital obligations. The
loan bears interest at 8.75% per annum and is due on demand.

NOTE 4 - CONVERTIBLE DEBENTURES WITH WARRANT

      In  September  2003,  the  Company  issued $4  million  of 8%  Convertible
Debentures in a private  offering which are due February 20, 2006  ("Convertible
Debentures").  The net cash  proceeds  received by the Company  were  $3,745,000
after deduction of cash commissions and other expenses.

      The  Convertible  Debentures are  convertible at the option of the holders
into  1,038,962  common shares at a conversion  price of $3.85 per common share,
subject to certain anti-dilution  adjustment  provisions,  at any time after the
closing date. The repayment of the  Convertible  Debentures was  subordinated to
the  factoring  agreement  with Milberg  Factors.  The Company  terminated  this
factoring agreement effective as of July 14, 2004.

      These  Convertible  Debentures were issued with 457,143  detachable  stock
purchase warrants with an exercise price of $4.025 per share. These warrants may
be exercised at anytime after September 8, 2003 and before September 7, 2006 and
are subject to certain anti-dilution  provisions.  The warrants are also subject
to an  adjustment  provision;  whereas the price of the  warrants may be changed
under certain circumstances.

      The  Convertible  Debentures  bear  interest  at the stated rate of 8% per
annum.  Interest  is  payable  quarterly  on March 1, June 1,  September  1, and
December 1. The interest may be payable in cash,  shares of Common  Stock,  or a
combination  thereof subject to certain  provisions and at the discretion of the
Company.


                                        8



      In accounting  for this  transaction,  the Company  allocated the proceeds
based on the relative  estimated fair value of the stock  purchase  warrants and
the  convertible  debentures.  This  allocation  resulted  in a discount  on the
convertible  debentures of $3.3 million,  which is being amortized over the life
of  the  debt  on a  straight-line  basis  to  interest  expense,  which  is not
materially  different from effective interest method. Total amortization for the
period  ended  June  30,  2004 is  $332,715  and  the  unamortized  discount  is
$2,221,796.

      On  February  9, 2004,  the  Company  amended  its  convertible  debenture
agreements  to  increase  the  interest  rate to 8.5% and to grant  warrants  to
purchase an  aggregate  of 30,000  shares of the  Company's  common stock to the
debenture holders on a pro-rata basis. These concessions are in consideration of
the debenture holder's agreements to (i) enter into new subordination agreements
with Milberg,  (ii) to waive all  liquidated  damages due under the  transaction
documents  through  July 1, 2004 and (iii) to extend the  effective  date of the
Form S-1  registration  statement  until July 1, 2004.  The new warrants have an
exercise price equal to $1.52 per share and the fair value of these warrants was
estimated by using the Black-Scholes  Option-Pricing  Model and totaled $30,981.
This amount was expensed as a component of selling,  general and  administrative
expenses  during the three  months  ended  December  31,  2003.  Pursuant to the
Convertible  Debenture  agreements,  the  Company was  required to register  the
shares of common stock  underlying the debentures and detachable  stock purchase
warrants  issued in connection  with the  debentures.  The  registration  of the
common  shares was required to be effective by July 1, 2004. As the related Form
S-1  registration  statement was not  effective on July 1, 2004,  the Company is
required to pay liquidating damages in the amount of $80,000 per month until the
registration  statement  becomes  effective  and is in technical  default of the
Convertible Debenture agreements and related transaction documents.

      In connection with the  Convertible  Debentures the Company paid financing
fees as follows: 103,896 stock purchase warrants, with a fair value of $268,386,
28,571  shares  of  common  stock  with a fair  value of  $141,141,  and cash of
$255,000.  Total  financing  fees of $664,527 were recorded as deferred fees and
are being amortized over the term of the debentures.

      The unamortized  deferred fees are reported in other non-current assets in
the accompanying balance sheets and total $445,737 as of June 30, 2004.

NOTE 5 - COMMITMENTS AND CONTINGENCIES

LEGAL MATTERS

      From July 2, 2003 through October 2, 2003,  seven  securities class action
lawsuits and a shareholder's derivative action were filed against us and certain
of our  officers  and  directors  in the United  States  District  Court for the
Southern  District  of  Florida  on  behalf of all  persons  who  purchased  our
securities  during the various class action periods specified in the complaints.
On September 18, 2003,  United States District Judge William J. Zlock entered an
order  consolidating  the seven (7) purported class action law suits and one (1)
purported  shareholder  derivative action into a single action case styled Frank
Bielansky v. the Company, Salberg & Company, P.A., et al - Case Number: 03-80596
- CIV - ZLOCK (the  "Class  Action").  The  complaints  that were  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.

      The Company entered into a settlement agreement with the plaintiffs in the
Class  Action  in March  2004.  At a  hearing  in April  2004,  the  Court  gave
preliminary  approval for the  settlement  and directed  that notices be sent to
shareholders  pursuant  to  the  Settlement   Agreement.   The  notices  advised
shareholders of their rights and responsibilities concerning the settlement. The
Court set a hearing  on July 30,  2004  before  Judge  Zlock to  consider  final
approval of the settlement.  At the hearing, Judge Zlock signed the order giving
final  approval  to  the  settlement.  The  terms  of  the  settlement  will  be
implemented after all final appeals period have expired.

      Pursuant to the terms of the settlement agreement, we are required to make
a cash payment of $800,000 and Salberg & Company,  P.A., our former auditor,  is
required to make a payment of $475,000.  Our cash payment of $800,000 is covered
by our liability  insurance and our insurer has placed this payment in an escrow
account.  In addition,  we are obligated to issue  400,000  shares of our common
stock  to the  plaintiff.  The  settlement  obligates  us to  implement  certain
corporate  governance changes,  including an expansion or our Board of Directors
to six members with independent  directors  comprising at least 2/3 of the total
Board seats.

      As of March 31, 2004,  the Company  recorded an expense equal to the total
estimated  cost of the settlement  less the amount  expected to be reimbursed by
the Company's  insurance  carrier.  The net charge  associated  with this matter
totaled  approximately  $462,000  and was  included as a  component  of selling,
general and administrative expenses for the three months ended March 21, 2003.


                                        9



NOTE 6 - STOCKHOLDERS' EQUITY

COMMON STOCK ISSUANCES

      During the three months ended June 30, 2004 and 2003,  the Company  issued
the following shares of stock.

                                     NUMBER OF        ROCEEDS TO
      JUNE 30,                     SHARES ISSUED     P COMPANY
                                   --------------    ------------
       2004                               50,000            None
       2003                              128,500    $    207,735


      On May 11, 2004,  the Company  issued  50,000  shares of common stock to a
former  executive for consulting  services  rendered.  The Company  expensed the
consulting costs in the three months ended December,  31, 2003, the period which
services were provide.

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.

      All common stock equivalents have been excluded from the diluted per share
calculations  in the  three-month  periods  ended June 30, 2004 and 2003 because
their inclusion would have been antidilutive.

      The following  represents the antidiluted common stock equivalents for the
three months ended June 30, 2004 and 2003:

      o     Options to  purchase  521,815 and  637,681  shares of common  stock,
            respectively,  with exercise  prices ranging from $1.05 to $9.00 and
            $1.11 to $9.00, respectively.

      o     Warrants  to  purchase   591,040  and  0  shares  of  common  stock,
            respectively, with exercise price at $4.03.

      o     Convertible debentures convert into 1,038,962 and 0 shares of common
            stock, respectively, with conversion price at $3.85.

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 in Hong Kong.  Sales by geographic  region for the quarter
ended June 30 were as follows:

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

                                       2004                      2003
                                 -----------------         ----------------
      North America              $       2,422,222         $      3,863,002
      Europe                             1,405,482                3,764,973
      Latin America                         29,168                       --
                                 -----------------         ----------------
                                 $       3,856,872         $      7,627,975
                                 =================         ================



                                       10



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 its'
Subsidiary (the "Singing  Machine," "we," or "us") are primarily  engaged in the
design,  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,  in addition to MTV and
Nickelodeon and Care Bear trademarks.

      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 major
retail outlets as Best Buy, Circuit City, Costco,  Kohl's,  K-Mart, J.C. Penney,
Radio Shack and Sam's Club.

      We had a net loss of $1,519,510  for the three month period ended June 30,
2004, and as of June 30, 2004 we had negative working capital of $2,670,548.

RESTATEMENT OF FINANCIAL STATEMENTS

      In  June  2003,  management  revised  its  position  on  taxation  of  our
subsidiary's income by the United States and by the Hong Kong tax authorities.

      With  regard to  taxation  in Hong Kong,  our  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 our Hong Kong
subsidiary was 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, we 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 we 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  are 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


                                       11


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.

QUARTER ENDED JUNE 30, 2004 COMPARED TO THE QUARTER ENDED JUNE 30, 2003

      NET SALES

      Net sales for the quarter ended June 30, 2004 were $3,856,872, compared to
net sales of $7,627,975  for the  comparative  period of 2003.  Sales  decreased
$3,771,103 or 49.4% from the comparative  period.  The decrease is a result of a
planned management  decision,  to defer the launch of our new products until the
quarter ended September 30, 2004. This management  decision provided us with the
opportunity  to focus on selling  existing  models in inventory to generate cash
for operations.

      We were  notified,  by a customer in the quarter  ended June 30, 2004 that
they would not continue  participating in a promotion  program.  During the year
ended March 31,2004 and as a result of this promotion program, this customer was
given a credit in the amount of $372,000. As a result of the customer's decision
not to continue participation in this program, the amount previously credited to
their account was reversed during the quarter ended June 30, 2004.

      GROSS PROFIT

      Gross profit for the quarter  ended June 30, 2004 was $770,139 or 20.0% of
sales as compared to $1,726,109 or 22.6% of sales for the quarter ended June 30,
2003. The decrease in gross margin percentage  compared to the prior year is due
primarily to sales of existing older models that we held in inventory at reduced
costs to generate cash for  operations in the first quarter of fiscal 2005.  The
sales of these older models at reduced  prices  resulted in lower profit margins
on these  sales.  Due to the  level of  inventory  of older  model  machines  of
$4,763,060 at June 30, 2004, we anticipate that the gross profit  percentage for
the sale of these models will be lower for the balance of fiscal 2005,  compared
to the sales of newer model machines  being  introduced in the second quarter of
fiscal 2005.

OPERATING EXPENSES

      Total  operating  expenses were  $1,854,434 for the quarter ended June 30,
2004,  compared to  $3,860,347  for the  comparative  period of 2003.  Operating
expenses decreased compared to prior period by 52% or $2,005,913.  This decrease
of expenses is a result of two primary factors:

      o     In fiscal  2004,  one of our  primary  objectives  was to reduce our
            operating expenses.  Total controllable operating expenses decreased
            51%  from  the   comparative   last  year  quarter  or   $1,663,841.
            Controllable  expenses include selling,  general and  administrative
            and  compensation,  expense.  Selling,  general  and  administrative
            expense  was  reduced  by  $1,050,861  or  53%,  to  $929,691,  from
            $1,980,552.  Compensation expense on a comparative basis was reduced
            by $612,980 or 47% from $1,299,195 to $686,215.

      o     In  addition,   variable  selling  related  expenses   -advertising,
            commissions,  freight & handling and royalty, decreased as a percent
            of sales  from 7.6% to 6.2% of sales.  In total,  variable  expenses
            decreased $342,072, from $580,600 in the quarter ended June 30, 2003
            to $238,528 in the quarter ended June 30, 2004.

      Management  anticipates  that  the  controllable  operating  expense  will
continue to be at  approximately  the same levels as the quarter  ended June 30,
2004 for the balance of the fiscal year.

      OTHER EXPENSES

      Other expenses were $435,224 for the quarter ended June 30, 2004, compared
to  other  expense  of  $180,799  for the  quarter  ended  June  30,  2003.  The
significant  increase  over  prior  year is the  result of  amortization  of the
discount on the convertible  debentures  totaling  $332,715 compared to zero for
the  comparative  period  of  last  year.  The  Company  did  not  close  on the


                                       12



convertible  debenture  until  September  2004,  therefore  for the  comparative
period;  the  amortization on discount of the  convertible  debentures was zero.
Interest  expense  decreased for the quarter ended June 30, 2004 vs. the quarter
ended June 30,  2003.  For the  quarter  ended June 30,  2004  interest  expense
decreased  to  $114,200  from  $188,468.  The  decrease  is a result of  reduced
borrowings, compared to the prior year.

      INCOME TAXES

      For the three months ended June 30,  2004,  we recorded no tax  provision.
This occurred  because we have net operating  losses during this period and have
not recorded a benefit for the current period's losses because  realizability is
not more likely than not.

LIQUIDITY AND CAPITAL RESOURCES

      At June 30, 2004, we had cash on hand of $313,574 and a bank  overdraft of
$55,504  compared to cash on hand of $356,342 and a bank overdraft of $62,282 at
March  31,  2004.  Our  current   liabilities   decreased  to  $13,937,515  from
$15,200,581 as of March 31, 2004. We had a working capital deficit of $2,670,548
as of June 30, 2004.

      As of June 30, 2004, our current  liabilities  consist of accounts payable
of $3.9 million,  accrued expenses of $2.8 million,  customer credits on account
of $1.8 million,  a bank overdraft of $55,504,  subordinated debt of $1 million,
convertible  debenture of $1.8  million,  related party notes payable of $40,000
and an income tax payable of $2.6 million.  Our most significant account payable
is a $2.4 million  obligation to a factory in China.  We have agreed to a verbal
payment plan with the factory, which provides that we will begin making payments
in September  2004. The payments will continue  through the year-end March 2005.
We are current on approximately 22% of our accounts payable.

      As of June 30,  2004,  we did not have any  advances  outstanding  under a
factoring agreement with Milberg; however, we were in violation of the covenants
relating to working  capital and tangible net worth. We terminated our factoring
agreement with Milberg Factors, effective as of July 14, 2004. We paid a $25,000
fee to  terminate  this  agreement  prior to the  scheduled  expiration  date of
February 9, 2006. Milberg has agreed to release its security interest in all our
assets and accounts receivable. We have accrued the $25,000 fee as legal expense
for the quarter  ended June 30,  2004,  which is included as selling,  general &
administrative expenses in the accompanying statements of operation.

      We are actively seeking financing from other sources to fund operations.

      Our Hong Kong subsidiary, International SMC, has credit facilities at Hong
Kong Shanghai Bank and Fortis Bank. The primary  purpose of these  facilities is
to  provide  International  SMC with  access to letters of credit so that it can
purchase  inventory  for direct  shipment  of goods  into the United  States and
international  markets.  These  facilities are secured by a corporate  guarantee
from the U.S. parent company and restricted cash on deposit with the lender. The
maximum  credit under the  facilities is $2.0  million.  The balance at June 30,
2004 and March 31, 2004 was $55,505 and $62,282, respectively. The interest rate
is  approximately  4% per annum.  As of June 30, 2004 there was no  availability
under these facilities.

      As of June 30,  2004,  our cash on hand is limited.  Our  average  monthly
operating  costs are  approximately  $600,000  and we  expect  that we will need
approximately  $1.8  million for  working  capital  during the next  three-month
period between July and  September.  Our primary  expenses are normal  operating
costs including salaries, payments under the severance agreements for two of our
former executives, lease payments for our warehouse space in Compton, California
and other operating costs.

      On June 16,  2004,  a former  executive  and 10%  beneficial  owner of the
Singing  Machine  advanced us a short-term  loan of $40,000,  to be used to meet
working  capital  obligations.  The loan is  non-interest  bearing and is due on
demand.


                                       13



      On July 14, 2004, a director,  Jay Bauer, advanced us a short-term loan of
$200,000,  to be  used to meet  working  capital  obligations.  The  loan  bears
interest at 8.75% per annum and is due on demand.

      We currently  expect to order  between $8 and $12 million of new inventory
for  domestic  stock  for the year.  During  fiscal  2005,  we will  attempt  to
liquidate the excess  inventory  from fiscal 2004. We believe this  inventory is
marketable  and saleable;  however,  there can be no assurances  that we will be
able to liquidate this inventory during our upcoming fiscal year.

      Cash flows used in operating activities were $67,066 for the quarter ended
June 30, 2004. Cash used in operating  activities primarily related to decreases
in accounts  payable,  accrued  expense and customer  credits on account of $1.7
million,  which was offset by cash flows  provided  by  collection  of  accounts
receivable.

      Cash used in investing  activities for the quarter ended June 30, 2004 was
$19,240.  Cash used in investing  activities resulted from the purchase of fixed
assets in the amount of $19,240.  The purchase of fixed  assets  consists of the
tooling and molds required for production of new machines for this fiscal year.

      Cash flows provided by financing  activities  were $33,223 for the quarter
ended June 30, 2004.  This cash inflow was primarily  from a loan from a related
party.

      During the three-month  period between July and September 2004, we plan on
financing our working capital needs from

      o     Collection of accounts receivable;

      o     Sales of existing inventory;

      o     Continued support from factories in China in financing our purchases
            of karaoke machines for fiscal 2005; and

      o     Utilizing credit  facilities that are available to International SMC
            to finance all direct shipments.

      o     We are also trying to secure a new  factoring  agreement  so that we
            can sell our  accounts  receivable  to the  factor  to  finance  our
            working  capital needs.  There can be no assurances  that we will be
            able to obtain a new factoring agreement.

      Our sources of cash for working  capital in the longer term, the six-month
period between  September and March 2004, are the same as our sources during the
short  term.  We expect to  receive a tax  refund of $1.1  million at the end of
September  or  October  2004.  If we need  additional  financing,  we  intend to
approach  other  financing  companies  for  financing.  If  we  need  to  obtain
additional financing and fail to do so, it may have a material adverse effect on
our ability to meet our financial obligations and to continue our operations.

      During  fiscal  2005,  we will  strive  to keep our  operating  costs at a
minimum.  In order to reduce the need to maintain inventory in our warehouses in
California and Florida,  we intend to generate a larger share of our total sales
through  sales  directly  from   International   SMC.  Sales   originating  from
International  SMC are shipped directly to our customers from the ports in China
and are primarily backed by customer letters of credit. Our customers take title
to the merchandise at their consolidators in China and are responsible for their
shipment,  duty, clearance and freight charges to their locations.  We will also
assist our customers in the forecasting  and management of their  inventories of
our product to reduce the amount of required warehouse inventory.

      We are also  planning  to  finance a  significant  amount  of our  working
capital needs with customer issued letters of credit,  using International SMC's
credit  facility  with Hong Kong Bank and relying on  financing  from one of our
factories in China.  We anticipate  that total  purchases of  approximately  $28
million that will be financed by the above methods. We currently expect to order
between  approximately  $8 and  $12  million  in new  inventory,  which  will be
financed by using  International  SMC's  credit  facility and  financing  from a
Chinese factory.

      Customer  orders can be  cancelled  at any time prior to  delivery  and we
cannot assure you that our customers will complete these purchases. In the event
that we do not sell sufficient products in our second and third quarter, we have
considered  other sources of  financing,  such as trying to secure an additional
credit  facility,  private  offerings  and/or a venture capital  investment.  We
expect that our profit margin for sales of our karaoke products will continue to
be under price  pressure,  because of the sale of older  models.  During  fiscal
2005,  we plan on  introducing  three new karaoke  machines,  which will command
higher  prices and a higher  profit  margin.  We also will  continue  to cut its
operating expenses.


                                       14



BACKLOG

      We ship our products in accordance  with delivery  schedules  specified by
our customers, which usually request delivery within three months of the date of
the  order.  In  the  consumer  electronics  industry,  orders  are  subject  to
cancellation  or change at any time prior to shipment.  In recent years, a trend
toward just-in-time inventory practices in the consumer electronics industry has
resulted in fewer advance  orders and  therefore  less backlog of orders for the
Singing  Machine.  We  believe  that  backlog  orders at any given  time may not
accurately  indicate  future sales.  As of August 9, 2004, we had backlog of $28
million  compared  to backlog  of $39  million  at the same  period in 2003.  We
believe  that we will be able to fill all of these  orders in fiscal  year 2005.
However,  these  orders  can be  cancelled  or  modified  at any  time  prior to
delivery.

SEASONAL AND QUARTERLY RESULTS

      Historically,  our  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 our
fiscal second and third quarter,  combined,  accounted for  approximately 86% of
net sales in fiscal 2004 and 85% of net sales in fiscal 2003.

      Our 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.

FACTORS THAT MAY AFFECT FUTURE RESULTS AND MARKET PRICE OF STOCK

      RISKS ASSOCIATED WITH OUR BUSINESS

WE HAVE  SIGNIFICANT  WORKING  CAPITAL  NEEDS  AND IF WE ARE  UNABLE  TO  OBTAIN
ADDITIONAL  FINANCING,  WHEN NEEDED, WE MAY NOT HAVE SUFFICIENT CASH FLOW TO RUN
OUR BUSINESS

      As of July 1,  2004,  our cash on hand is  limited  and we have a  working
capital deficit of $2.7 million.  We need  approximately $1.5 million in working
capital in order to finance our operations  over the next three months.  We will
finance our working capital needs from the collection of accounts receivable and
sales of existing  inventory.  See "Liquidity"  beginning on page 14. As of June
30, 2004,  our  inventory  was valued at $5.9  million.  We are trying to obtain
additional financing from a company that will factor our accounts receivable. If
these  sources do not  provide us with  adequate  financing,  we may try to seek
financing from a third party. If we are not able to obtain  adequate  financing,
when  needed,  it will have a material  adverse  effect on our cash flow and our
ability to run our business. 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 bankruptcy under Chapter 11 of the U.S.  Bankruptcy Code or enter
into some other form of liquidation or reorganization proceeding.

WE MAY BE DEEMED TO BE INSOLVENT AND WE MAY GO OUT OF BUSINESS

      As of July 1, 2004,  our cash position is limited.  We are not able to pay
all of our creditors on a timely basis. We are past due on approximately  78% of
our accounts payable,  which total $3.9 million as of June 30, 2004. Included in
the accounts  payable that are past due are amounts totaling $2.4 million with a
factory in China.  If we are not able to pay our  current  debts as they  become
due, we may be deemed to be insolvent. We may be required to file a petition for
bankruptcy under Chapter 11 of the U.S. Bankruptcy Code or enter into some other
form of liquidation or reorganization proceedings.

OUR INDEPENDENT  REGISTERED PUBLIC  ACCOUNTANTING  FIRM RAISED SUBSTANTIAL DOUBT
ABOUT OUR ABILITY TO CONTINUE AS A GOING CONCERN AS OF MARCH 31, 2004 AND 2003

      We received a report dated June 16, 2004 (except for the last paragraph of
note 7, as to which the date is July 14, 2004) from our  independent  registered
public  accounting firm covering the consolidated  financial  statements for our
fiscal year ended March 31, 2004 that included an  explanatory  paragraph  which
stated that the financial  statements were prepared assuming the Singing Machine
would  continue  as a going  concern.  This  report  stated  that our  operating
performance in fiscal 2004 and our minimal  liquidity raised  substantial  doubt
about our ability to continue  as a going  concern.  If we are not able to raise
additional capital, we may need to curtail or stop our business  operations.  We
may be required to file a petition for  bankruptcy  under Chapter 11 of the U.S.
Bankruptcy  Code or enter into some other form of liquidation or  reorganization
proceedings.


                                       15



WE ARE IN TECHNICAL DEFAULT OF THE TERMS OF THE CONVERTIBLE DEBENTURES AND THERE
COULD BE A MATERIAL ADVERSE EFFECT ON OUR OPERATIONS AND FINANCIAL RESULTS IF WE
ARE DEEMED TO BE IN DEFAULT

      We are in technical  default of the terms of the $4 million in convertible
debentures that we issued to 6 institutional investors in September 2003. We had
an obligation to have the  registration  statement  registering  the  securities
issued to the  institutional  investors filed and declared  effective by July 1,
2004. As of August 16, 2004,  the  registration  statement has not been declared
effective.  As such, under the terms of the registration rights agreement we are
accruing  liquidated  damages in the  amount of $80,000  for each month that the
registration   statement   is  not   declared   effective.   Additionally,   the
institutional   investors  could  declare  us  in  default  of  the  convertible
debentures  and demand  repayment of the  debentures  and all other  amounts due
under the transaction documents evidencing their $4 million investment.

IF WE ARE UNABLE TO EFFECTIVELY AND EFFICIENTLY  IMPLEMENT OUR PLAN TO REMEDIATE
THE MATERIAL  WEAKNESSES WHICH HAVE BEEN IDENTIFIED IN OUR INTERNAL CONTROLS AND
PROCEDURES,  THERE  COULD BE A  MATERIAL  ADVERSE  EFFECT ON OUR  OPERATIONS  OR
FINANCIAL RESULTS

      We have  identified  a  number  of  material  weaknesses  in our  internal
controls and procedures in connection with the audit of our financial statements
for fiscal 2004. The deficiencies in our internal controls relate to:

      o     weaknesses  in our  financial  reporting  processes as a result of a
            lack of adequate staffing in the accounting department,

      o     accounting for consigned inventory and inventory costing.

      We are  implementing a number of procedures to correct these weaknesses in
our internal controls.  However, no assurances can be given that we will be able
to successfully  implement our revised internal  controls and procedures or that
our revised  controls and  procedures  will be effective in remedying all of the
identified  material  weaknesses  in  our  prior  controls  and  procedures.  In
addition,  we may be required to hire additional  employees,  and may experience
higher than anticipated capital expenditures and operating expenses,  during our
implementation  of these  changes.  If we are unable to implement  these changes
effectively  or  efficiently  there  could be a material  adverse  effect on our
operations or financial results.

A SMALL  NUMBER  OF OUR  CUSTOMERS  ACCOUNT  FOR A  SUBSTANTIAL  PORTION  OF OUR
REVENUES, AND THE LOSS OF ONE OR MORE OF THESE KEY CUSTOMERS COULD SIGNIFICANTLY
REDUCE OUR REVENUES AND CASH FLOW

      We rely on a few large  customers to provide a substantial  portion of our
revenues.  As a percentage of total revenues,  our net sales to our five largest
customers  during the fiscal  period  ended March 31,  2004,  2003 and 2002 were
approximately  53%, 67% and 87%,  respectively.  In fiscal 2004, three customers
accounted  for  20%,  12%  and 8% of our net  sales.  We do not  have  long-term
contractual  arrangements  with any of our  customers  and they can cancel their
orders at any time prior to delivery. A substantial  reduction in or termination
of orders from any of our largest customers would decrease our revenues and cash
flow.

WE ARE RELYING ON ONE  FACTORY TO  MANUFACTURE  AND PRODUCE THE  MAJORITY OF OUR
KARAOKE MACHINES FOR FISCAL 2005, AND IF THE  RELATIONSHIP  WITH THIS FACTORY IS
DAMAGED OR INJURED IN ANY WAY, IT WOULD REDUCES OUR REVENUES AND PROFITABILITY

      We have worked out a verbal  agreement  with a factory in China to produce
all of our karaoke  machines for fiscal 2005. We owe this factory  approximately
$2.4 million as of June 30, 2004 and have worked out a payment plan with it. See
"Liquidity"  beginning  on page 14. If the  factory  is  unwilling  or unable to
deliver our karaoke  machines to us, our business  will be  adversely  affected.
Because our cash on hand is minimal,  we are relying on revenues  received  from
the  sale  of our  ordered  karaoke  machines  to  provide  cash  flow  for  our
operations.  If we do not receive cash from these  sales,  we may not be able to
continue our business operations.

WE ARE SUBJECT TO THE RISK THAT SOME OF OUR LARGE  CUSTOMERS MAY RETURN  KARAOKE
PRODUCTS THAT THEY HAVE PURCHASED  FROM US AND IF THIS HAPPENS,  IT WOULD REDUCE
OUR REVENUES AND PROFITABILITY

      In  fiscal  2004 and  2003,  a number of our  customers  and  distributors
returned  karaoke  products  that  they had  purchased  from us.  Our  customers
returned goods valued at $1.8 million,  or 2.5% of our net sales in fiscal 2004.
One of our largest customers (Best Buy) returned  approximately $2.75 million in
karaoke products to us in February 2002 that it had not been able to sell during
the Christmas  season in fiscal 2003.  Best Buy agreed to keep this inventory in
its retail  stores,  but converted the sale to a consignment  sale.  Although we


                                       16



were not  contractually  obligated to accept this return of the karaoke products
in fiscal 2004 or fiscal 2003,  we accepted  the return of the karaoke  products
because we valued our  relationship  with our  customers and continue to conduct
business in the future. Because we are dependent upon a few large customers,  we
are subject to the risk that any of these  customers  may elect to return unsold
karaoke  products to us in the future.  If any of our  customers  were to return
karaoke products to us, it would reduce our revenues and profitability.

WE ARE SUBJECT TO PRESSURE  FROM OUR CUSTOMERS  RELATING TO PRICE  REDUCTION AND
FINANCIAL  INCENTIVES  AND IF WE ARE PRESSURED TO MAKE THESE  CONCESSIONS TO OUR
CUSTOMERS, IT WILL REDUCE OUR REVENUES AND PROFITABILITY

      Because  there is intense  competition  in the  karaoke  industry,  we are
subject to pricing  pressure  from our  customers.  Many of our  customers  have
demanded that we lower our prices or they will buy our competitor's products. If
we do not meet our customer's demands for lower prices, we will experience lower
sales volume. In our fiscal year ended March 31, 2004, our sales to customers in
the United  States  decreased  because of increased  price  competition.  During
fiscal 2004, we sold 20.2% of our karaoke  machines at prices that were equal to
or below  cost.  We will not be able to stay in  business if we continue to sell
our karaoke machines at prices that are at or below cost. We are also subject to
pressure from our customers  regarding  certain  financial  incentives,  such as
return credits or large advertising or cooperative advertising allowances, which
effectively  reduce our selling  prices.  In fiscal 2004,  we gave our customers
$2.1  million of credits  on these  accounts  because  the  sell-through  of our
products was not as strong as we had  expected.  We also  provided our customers
with advertising allowances in the amount of $2.3 million during fiscal 2004 and
$4.1 million  during  fiscal 2003. We have  historically  provided our customers
with advertising  allowances to our customers because it is standard practice in
the retail industry.

WE EXPERIENCE DIFFICULTY  FORECASTING THE DEMAND FOR OUR KARAOKE PRODUCTS AND IF
WE DO NOT ACCURATELY FORECAST DEMAND, OUR REVENUES, NET INCOME AND CASH FLOW MAY
BE AFFECTED

      Because  of  our  reliance  on  manufacturers  in  Asia  for  our  machine
production,  our production lead times range from one to four months. Therefore,
we must commit to production in advance of customers  orders. It is difficult to
forecast  customer  demand because we do not have any scientific or quantitative
method to predict this demand. Our forecasting is based on management's  general
expectations  about customer  demand,  the general strength of the retail market
and  management's  historical  experiences.  We  overestimated  demand  for  our
products in fiscal 2003 and had $25.2 million in inventory as of March 31, 2003.
Because of this excess inventory,  we had liquidity  problems in fiscal 2004 and
our revenues,  net income and cash flow were  adversely  affected.  We had a net
loss of $22.7 million in fiscal 2004, which limited our cash flow.

WE ARE SUBJECT TO THE COSTS AND RISKS OF CARRYING  INVENTORY  FOR OUR  CUSTOMERS
AND IF WE HAVE TOO MUCH INVENTORY, IT WILL AFFECT OUR REVENUES AND NET INCOME

      Many of our  customers  place  orders with us several  months prior to the
holiday season, but they schedule delivery two or three weeks before the holiday
season  begins.  As such,  we are  subject  to the risks  and costs of  carrying
inventory  during the time  period  between the  placement  or the order and the
delivery  date,  which reduces our cash flow. As of March 31, 2003, we had $25.2
million in inventory on hand,  which  impacted our cash flow and liquidity  from
operations in fiscal 2004. As of June 30, 2004, our inventory was valued at $4.7
million,  after a $6.8 million charge to reduce  inventory to its net realizable
value had been taken. It is important that we sell this inventory  during fiscal
2005, so we have sufficient cash flow for operations.

OUR  GROSS  PROFIT  MARGINS  HAVE  DECREASED  OVER THE PAST  YEAR AND WE  EXPECT
COMPETITIVE MARKET CONDITIONS

      Over the past year, our gross profit margins have decreased. In the fiscal
year  ended  March 31,  2004,  our  gross  profit  margin  was 2.6% of net sales
compared to 24.4% of net sales in fiscal year ended March 31, 2003. This decline
resulted  from the  closeout  of older  models and  excessive  inventory,  price
competition   and  increased   sales  by   International   SMC.  Sales  made  by
International SMC increased from 52% of our sale in fiscal 2003 to 61% in fiscal
2004. International SMC delivers our karaoke products to customers directly from
our manufacturer's  factories in China and therefore does not provide logistics,
handling,  warehousing  and just in time inventory  support,  which services are
provided by our parent  company in the United States.  Accordingly,  the average
sales price per unit realized by International  SMC is significantly  lower than
that of our  parent  company  in the  United  States.  We expect  further  price
competition  and a  continuing  shift  of sales  volume  to  International  SMC.
Accordingly,  we expect that our gross  profit  margin  will  decrease in fiscal
2005.


                                       17



OUR  SENIOR  CORPORATE  MANAGEMENT  TEAM IS NEW TO THE  SINGING  MACHINE  AND IS
REQUIRED  TO  DEVOTE  SIGNIFICANT  ATTENTION  TO OUR  FINANCING  AGREEMENTS  AND
SETTLING OUR CLASS ACTION LAWSUITS

      Beginning on May 2, 2003,  through the present date, four of our executive
officers have resigned.  We hired a new Chief Operating Officer, Yi Ping Chan on
April 1, 2003,  and a new Chief  Financial  Officer,  Jeff Barocas,  on April 9,
2004.  Three new directors  have joined our Board since October 31, 2004 and one
of them has resigned since that date.  Bernard Appel joined our Board  effective
as of October 31 and Harvey Judkowitz joined on March 29, 2004. Richard Ekstract
jointed our Board on October 31, 2003 and resigned for personal  reasons on June
2, 2004.  We are in the process of searching for a new Chief  Executive  Officer
and new  directors.  It will take some time for our new  management  and our new
board of directors to learn about our  business  and to develop  strong  working
relationships  with  each  other and our  employees.  Our new  senior  corporate
management's  ability to  complete  this  process has been and  continues  to be
hindered by the time that it needs to devote to other pressing business matters.
New  management  needs to spend  significant  time on  overseeing  our liquidity
situation and overseeing  legal matters,  such as our class action  lawsuit.  We
cannot  assure you that this major  restructuring  of our board of directors and
senior management and the accompanying distractions,  in this environment,  will
not adversely affect our results of operations.

THE SEC IS  CONDUCTING AN INFORMAL  INVESTIGATION  OF THE COMPANY AND IF WE HAVE
DONE SOMETHING THAT DOES NOT COMPLY WITH THE FEDERAL SECURITIES LAWS, WE WILL BE
SUBJECT TO FINES, PENALTIES AND OTHER SANCTIONS BY THE SEC

      In August 2003,  we were  advised  that the SEC had  commenced an informal
investigation  of our company.  It appears that the  investigation is focused on
the  restatement  of our  financial  statements  for fiscal years 2002 and 2001;
however,  the SEC may be reviewing  other issues as well.  If the SEC finds that
our company has not fully complied with all applicable  federal securities laws,
we could be subject to fines, penalties and other sanctions imposed by the SEC.

WE  ARE  NAMED  AS A  DEFENDANT  IN A  CLASS  ACTION  LAWSUIT  RELATING  TO  THE
RESTATEMENT OF OUR FINANCIAL  STATEMENTS FOR FISCAL 2002 AND FISCAL 2001,  WHICH
IF DETERMINED ADVERSELY TO US, COULD RESULT IN THE IMPOSITION OF DAMAGES AGAINST
US AND HARM OUR BUSINESS AND FINANCIAL CONDITION

      We are named as a defendant in a class action lawsuit which arose from the
restatement  of our  financial  statements  for  fiscal  2002 and 2001.  In this
lawsuit,  the  plaintiffs  allege that our  executive  officers  and our company
violated Section 10(b) and Section 20(a) of the Securities  Exchange Act of 1934
and Rule 10(b)-5. The plaintiffs seek compensatory damages,  attorney's fees and
injunctive relief.  While the specific factual allegations vary slightly in each
case, the complaints  generally allege that our officers falsely represented the
Singing Machine's  financial results during the relevant class periods. In March
2004, we entered into a settlement  agreement with the class action  plaintiffs.
On July 30, 2004, a judge from the Southern District of Florida entered a formal
order approving the settlement agreement and the terms of the settlement will be
implemented after all applicable appeals periods have expired.

      If any appeals are made  during this time  period,  we will need to expend
additional  times and  resources  on  resolving  this  matter,  whether  through
continued  settlement  discussions  or  through  litigation.  If  a  significant
monetary  judgment is rendered  against us, we are not certain that we will have
the ability to pay such a judgment. Any losses resulting from these claims could
adversely affect our profitability and cash flow.

OUR LICENSING AGREEMENT WITH MTV NETWORKS IS IMPORTANT TO OUR BUSINESS AND IF WE
WERE TO LOSE OUT MTV LICENSE IT WOULD AFFECT OUR REVENUES AND PROFITABILITY

      Our license with MTV Networks is important to our  business.  We generated
11.8% and 32.3% of our  consolidated  net sales from products sold under the MTV
license in fiscal 2004 and 2003,  respectively.  Our MTV  license  was  extended
until  September  1,  2004  with  options  for MTV to  renew  for an  additional
four-month period through December 31, 2004. If we were to lose our MTV license,
it would have an adverse effect on our revenues and net income.

OUR BUSINESS IS SEASONAL AND THEREFORE OUR ANNUAL OPERATING RESULTS WILL DEPEND,
IN LARGE PART, ON OUR SALES DURING THE RELATIVELY BRIEF HOLIDAY SEASON

      Sales of consumer  electronics  and toy products in the retail channel are
highly  seasonal,  with a majority of retail sales  occurring  during the period
from September  through  December in anticipation  of the holiday season,  which
includes  Christmas.  A substantial  amount of our sales 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 86% of net sales
in fiscal 2004 and 2003 and 81% of net sales in fiscal 2002.


                                       18



IF WE ARE UNABLE TO COMPETE IN THE KARAOKE PRODUCTS  CATEGORY,  OUR REVENUES AND
NET PROFITABILITY WILL BE REDUCED

      Our major  competitors for karaoke machines and related products are Craig
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 Compass,  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 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.  To the extent our  leading  competitors  reduce
prices on their karaoke  machines and music,  we must remain  flexible to reduce
our  prices.  If we are forced to reduce  our  prices,  it will  result in lower
margins and reduced profitability. Because of intense competition in the karaoke
industry in the United  States  during  fiscal 2004,  we expect that the intense
pricing  pressure  in the low end of the market  will  continue  in the  karaoke
market in the United  States in fiscal 2005.  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.

IF WE ARE UNABLE TO DEVELOP NEW KARAOKE PRODUCTS,  OUR REVENUES MAY NOT CONTINUE
TO GROW

      The  karaoke  industry is  characterized  by rapid  technological  change,
frequent new product introductions and enhancements and ongoing customer demands
for greater performance.  In addition,  the average selling price of any karaoke
machine has  historically  decreased  over its life, and we expect that trend to
continue.  As a  result,  our  products  may  not be  competitive  if we fail to
introduce  new  products or product  enhancements  that meet  evolving  customer
demands.  The development of new products is complex,  and we may not be able to
complete  development in a timely manner,  or at all. Edward Steele,  our former
Chief  Executive  Officer,  has  overseen our Product  Development  for the past
twelve years.  Mr. Steele  currently  serves as a Senior Advisor and Director of
Product  Development  under a contract,  which  expires on February 28, 2005. We
have not yet identified a successor who will oversee product  development if Mr.
Steele were to leave our company.  To introduce  products on a timely basis,  we
must:

      o     accurately define and design new products to meet market needs;

      o     design  features  that continue to  differentiate  our products from
            those of our competitors;

      o     transition our products to new manufacturing process technologies;

      o     identify emerging technological trends in our target markets;

      o     anticipate  changes  in  end-user  preferences  with  respect to our
            customers' products;

      o     bring  products to market on a timely basis at  competitive  prices;
            and

      o     respond   effectively   to   technological    changes   or   product
            announcements by others.

      We believe  that we will need to continue to enhance our karaoke  machines
and  develop  new  machines  to keep pace  with  competitive  and  technological
developments and to achieve market acceptance for our products.

OUR PRODUCTS ARE SHIPPED FROM CHINA AND ANY DISRUPTION OF SHIPPING COULD PREVENT
OR DELAY OUR CUSTOMERS' RECEIPT OF INVENTORY

      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 prevent or delay our customers' receipt
of inventory. If our customers do not receive their inventory on a timely basis,
they may  cancel  their  orders  or return  products  to us.  Consequently,  our
revenues and net income would be reduced.

OUR  THIRD-PARTY  FACTORIES  ARE  LOCATED  IN THE  PEOPLE'S  REPUBLIC  OF CHINA,
SUBJECTING  US TO RISKS  COMMON  IN  INTERNATIONAL  OPERATIONS.  IF THERE IS ANY
PROBLEM WITH THE MANUFACTURING  PROCESS,  OUR REVENUES AND NET PROFITABILITY MAY
BE REDUCED.

      We are dependent upon three factories in the People's Republic of China to
manufacture  the  majority  of our karaoke  machines.  These  factories  will be
producing  approximately  97%  of our  karaoke  products  in  fiscal  2005.  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 and political
instability, 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 our 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 revenues,  profitability and
cash flow.


                                       19



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
our third party manufacturers use to manufacture and produce these products.  If
our suppliers are unable to provide our third-party 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.  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 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.  Additionally,  other  extraordinary  events such as
terrorist  attacks or military  engagements,  which adversely  affect the retail
environment  may restrict  consumer  spending and thereby  adversely  affect our
sales growth and profitability.

WE MAY HAVE  INFRINGED  THE  COPYRIGHTS OF CERTAIN  MUSIC  PUBLISHERS  AND IF WE
VIOLATE FEDERAL COPYRIGHT LAWS, WE WILL BE SUBJECT TO MONETARY PENALTIES

      Over the past several years,  we have received  notices from several music
publishers who have alleged that we did not have the proper  copyright  licenses
to sell  certain  songs  included  in our  compact  discs  with  graphics  discs
("CDG"s).  CDG's are compact discs which  contain the musical  recordings of the
karaoke  songs and  graphics  which  contain  the lyrics of the  songs.  We have
settled or are in the process of settling  all of these  copyright  infringement
issues  with these  publishers.  We have  spent  approximately  $70,000,  in the
aggregate,  to settle these copyright infringement suits in fiscal year 2003 and
2004.  These  copyright  infringement  claims may have a negative  effect on our
ability  to sell our  music  products  to our  customers.  If we do not have the
proper  copyright  licenses  for any other songs that are included in our CD+G's
and  cassettes,  we will be subject to  additional  liability  under the federal
copyright laws,  which could include  settlements  with the music publishers and
payment of monetary damages.

WE MAY BE SUBJECT TO CLAIMS  FROM THIRD  PARTIES FOR  UNAUTHORIZED  USE OF THEIR
PROPRIETARY  TECHNOLOGY,  COPYRIGHTS  OR TRADE  SECRETS AND ANY CLAIMS  ASSERTED
AGAINST US COULD AFFECT OUR NET PROFITABILITY

      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.
During fiscal 2000, Tanashin Denki, Ltd., a Japanese company that holds a patent
on a cassette  tape drive  mechanism  alleged that some of our karaoke  machines
violated their  patents.  We settled the matters with Tanashin in December 1999.
Subsequently  in December 2002,  Tanashin again alleged that some of our karaoke
machines violated their patents.  We entered into another  settlement  agreement
with them in May 2003. In addition to Tanashin,  we could  receive  infringement
claims from other third  parties.  Any  infringement  claims may have a negative
effect on our profitability and financial condition.

WE ARE  EXPOSED  TO THE  CREDIT  RISK OF OUR  CUSTOMERS,  WHO  ARE  EXPERIENCING
FINANCIAL  DIFFICULTIES,  AND IF  THESE  CUSTOMERS  ARE  UNABLE  TO PAY US,  OUR
REVENUES AND PROFITABILITY WILL BE REDUCED

      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. Some of these retailers,  such as
K-Mart,  FAO  Schwarz  and  KB  Toys,  have  engaged  in  leveraged  buyouts  or
transactions  in which they incurred a significant  amount of debt, and operated
under the  protection  of  bankruptcy  laws. As of June 1, 2004, we are aware of
only two  customers,  FAO Schwarz  and KB Toys,  which are  operating  under the
protection of bankruptcy laws.  Deterioration in the financial  condition of our
customers  could  result in bad debt  expense to us and have a material  adverse
effect on our revenues and future profitability.


                                       20



A DISRUPTION IN THE OPERATION OF OUR WAREHOUSE  CENTERS IN CALIFORNIA OR FLORIDA
COULD  IMPACT OUR  ABILITY TO DELIVER  MERCHANDISE  TO OUR  STORES,  WHICH COULD
ADVERSELY AFFECT OUR REVENUES AND PROFITABILITY

      A significant  amount of our  merchandise is shipped to our customers from
one of our two warehouses, which are located in Compton, 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  substantially  decrease our revenues
and profitability.

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

      During fiscal 2004, approximately 39% of our sales were domestic warehouse
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  occurs  and we do not have a
sufficient  level of  inventory,  a strike  or work  slow-down  would  result in
increased costs to us and may reduce our profitability.

THE MARKET PRICE OF OUR COMMON STOCK MAY BE VOLATILE  WHICH MAY CAUSE  INVESTORS
TO LOSE ALL OR A PORTION OF THEIR INVESTMENT

      From June 1, 2003  through  June 1,  2004,  our  common  stock has  traded
between a high of $6.55 and a low of $0.65. During this period, we have restated
our earnings,  lost senior executives and Board members, had liquidity problems,
and  incurred a net loss of $22.7  million in fiscal  2004.  Our stock price may
continue to be volatile  based on similar or other adverse  developments  in our
business.  In addition,  the stock market periodically  experiences  significant
adverse price and volume  fluctuations,  which may be unrelated to the operating
performance of particular companies.

IF INVESTORS SHORT OUR SECURITIES, IT MAY CAUSE OUR STOCK PRICE TO DECLINE

      During the past year, a number of investors  have held a short position in
our common stock. As of July 7, 2004, investors hold a short position in 252,000
shares of our common  stock,  which  represents  4.1% of our public  float.  The
anticipated  downward  pressure on our stock price due to actual or  anticipated
sales of our stock by some institutions or individuals who engage in short sales
of our common stock could cause our stock price to decline. Additionally, if our
stock price declines, it may be more difficult for us to raise capital.

OUR OBLIGATION TO MAKE SEVERANCE PAYMENTS COULD PREVENT OR DELAY TAKEOVERS

      Our  employment  agreement  with Yi Ping Chan  requires us, under  certain
conditions,  to make substantial severance payments to him if he resigns after a
change of control.  As of March 31,  2004,  Mr.  Chan is  entitled to  severance
payments of $250,000 if there is a change in control.  Our employment  agreement
with Edward Steele,  requires us, under certain conditions,  to make substantial
severance  payments to him if he resigns after a change of control.  As of March
31, 2004, Mr. Steele is entitled to severance payments of $125,000 if there is a
change in control. These provisions could delay or impede a merger, tender offer
or other  transaction  resulting in a change in control of the Singing  Machine,
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.

      RISKS ASSOCIATED WITH OUR CAPITAL STRUCTURE

OUR COMMON STOCK MAY BE DELISTED  FROM THE AMERICAN  STOCK  EXCHANGE,  WHICH MAY
HAVE A MATERIAL ADVERSE IMPACT ON THE PRICING AND TRADING OF OUR COMMON STOCK

      Our common stock is quoted on the American  Stock Exchange  ("Amex").  The
Amex,  as a matter of policy,  will  consider the  suspension  of trading in, or
removal  from  listing  of, any stock  when,  in the  opinion  of Amex,  (i) the
financial  condition  and/or  operating  results  of  an  issuer  appear  to  be
unsatisfactory;  (ii) it appears that the extent of public  distribution  or the
aggregate  market  value of the stock has become so  reduced as to make  further
dealings  on the Amex  inadvisable;  (iii)  the  issuer  has  sold or  otherwise
disposed of its  principal  operating  assets;  or (iv) the issuer has sustained
losses which are so  substantial  in relation to its overall  operations  or its
existing   financial   condition   has  become  so  impaired   that  it  appears
questionable,  in the  opinion  of  Amex,  whether  the  issuer  will be able to
continue operations and/or meet its obligations as they mature.


                                       21



      As of June 30, 2004, we have not received any notices from AMEX  notifying
us that they will delist us.  However,  we cannot  assure you that Amex will not
take any  actions in the near future to delist our common  stock.  If our common
stock  were  delisted  from the  Amex,  we would  trade on the  Over-the-Counter
Bulletin  Board and the  market  price  for  shares or our  common  stock  could
decline.  Further,  if our common stock is removed from listing on Amex,  it may
become more difficult for us to raise funds through the sale of our common stock
or securities convertible into our common stock.

IF WE SELL ANY OF OUR  SECURITIES  AT A PRICE  LOWER THAN  $3.85 PER SHARE,  THE
CONVERSION  PRICE OF OUR DEBENTURES AT $3.85 PER SHARE WILL BE REDUCED AND THERE
WILL BE ADDITIONAL DILUTION TO OUR SHAREHOLDERS

      Given that the  closing  price for our common  stock was $.50 per share on
August 9, 2004,  it is possible that we may need to sell  additional  securities
for capital at a price lower than $3.85 per share.  If we sell any securities at
a price  lower than  $3.85 per share,  the  conversion  price of our  debentures
currently set at $3.85 per share will be reduced and there will be more dilution
to our  shareholders if and when the debentures are converted into shares of our
common stock.  If we issue or sell any securities at a price less than $3.85 per
share  prior to  September  8,  2004,  the set price of the  debentures  will be
reduced by an amount  equal to 75% of the  difference  between the set price and
the effective  purchase price for the shares.  If such dilutive  issuances occur
after  September 8, 2004 but before the earlier of February 20, 2006 or when all
the debentures are converted into shares of our common stock, the set price will
be reduced by an amount equal to 50% of the difference between the set price and
effective purchase price of such shares.

We have prepared a table,  which show the  adjustments  that will be made to (i)
the conversion price of our convertible debentures and (ii) the number of shares
issued to the debenture  holders,  if we issue or sell our securities at the (a)
closing  price on  August 9,  2004,  which  was $.50 per  share,  (b) 75% of the
closing  price on  August 9,  2004,  which is $.375 per share and (c) 50% of the
closing price on August 9, 2004, which is $.25 per share.


PRICE OF SINGING MACHINE    ADJUSTED CONVERSION   NUMBER OF SHARES ISSUABLE UPON
      COMMON STOCK          PRICE OF DEBENTURE        CONVERSION OF DEBENTURE
-------------------------  --------------------  -------------------------------
         $0.50                     $1.34                     2,985,075
         $0.375                    $1.23                     3,252,033
         $0.25                     $1.15                     3,478,261

If stock is issued after September 8, 2004 but February 26, 2006 or whenever all
of the convertible debentures are converted into shares of our common stock, the
set price of the  convertible  debentures  will be reduced to an amount equal to
50% of the difference  between set price and the effective purchase price of the
shares.

PRICE OF SINGING MACHINE    ADJUSTED CONVERSION   NUMBER OF SHARES ISSUABLE UPON
      COMMON STOCK          PRICE OF DEBENTURE        CONVERSION OF DEBENTURE
------------------------   --------------------  -------------------------------
         $0.50                   $2.18                     1,834,862
         $0.375                  $2.11                     1,895,735
         $0.25                   $2.05                     1,951,220

      If the price of our securities  continues to decrease,  and we continue to
issue or sell our  securities at price below $3.85 per share,  our obligation to
issue shares upon conversion of the debentures is essentially limitless.

IF OUR  OUTSTANDING  DERIVATIVE  SECURITIES  ARE  EXERCISED  OR  CONVERTED,  OUR
EXISTING SHAREHOLDERS WILL SUFFER DILUTION

      As of August 10, 2004, there were outstanding stock options to purchase an
aggregate of 1,027,530  shares of common stock at exercise  prices  ranging from
$1.30 to $14.30 per share,  not all of which are  immediately  exercisable.  The
weighted   average   exercise  price  of  the   outstanding   stock  options  is
approximately  $3.95 per share.  As of August 10, 2004,  there were  outstanding
immediately exercisable option to purchase an aggregate of 961,170 shares of our
common stock.  There were outstanding  stock warrants to purchase 591,040 shares
of common stock at exercise prices ranging from $1.52 to $4.03 per share, all of
which are  exercisable.  The weighted  average exercise price of the outstanding
stock warrants is  approximately  $3.98 per share.  In addition,  we have issued
$4,000,000 of convertible  debentures,  which are initially  convertible into an
aggregate  of  1,038,962  shares  of  common  stock.  To  the  extent  that  the
aforementioned  convertible  securities are exercised or converted,  dilution to
our stockholders will occur.


                                       22



THE $4 MILLION  PRIVATE  PLACEMENT  THAT WE CLOSED IN SEPTEMBER 2003 WILL AFFECT
OUR ABILITY TO RAISE CAPITAL IN THE FUTURE

      On September 8, 2003,  we closed a private  offering in which we issued $4
million  of  convertible   debentures   and  stock  purchase   warrants  to  six
institutional  investors.  As part of this  investment,  we  agreed  to  several
limitations on our corporate  actions,  some of which limit our ability to raise
financing in the future. If we enter into any financing  transactions during the
one year period prior to September 8, 2004,  we need to offer the  institutional
investors  the right to  participate  in such offering in an amount equal to the
greater of (a) the principal amount of the debentures  currently  outstanding or
(b) 50% of the financing  offered to the outside  investment group. For example,
if we offer to sell $10 million worth of our securities to an outside investment
group,  the  institutional  investors  will have the right to  purchase up to $5
million of the  offering.  This right may  affect our  ability to attract  other
investors if we require external financing to remain in operations. Furthermore,
for a period of 90 days after the effective date of the  registration  statement
registering  shares of common stock issuable upon  conversion of the convertible
debentures and the warrants, we cannot sell any securities.

      Additionally, we cannot:

      o     sell any of our  securities in any  transactions  where the exercise
            price is adjusted  based on the trading price of our common stock at
            any time after the initial issuance of such securities; and

      o     sell any  securities  which  grant  investors  the right to  receive
            additional  shares  based on any  future  transaction  on terms more
            favorable  than  those  granted  to  the  investor  in  the  initial
            offering.

      These  limitations  are in place until the earlier of February 20, 2006 or
the date on which all the  debentures  are  converted  into shares of our common
stock.

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

      As of August 10,  2004,  there were  8,806,319  shares of our common stock
outstanding.  Of these shares,  approximately  5,954,796 shares are eligible for
sale under Rule 144. 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 register 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). An additional  registration  statement on Form
S-1, was filed in October 2003,  registering an aggregate of 2,795,465 shares of
our common  stock.  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.

OUR STOCK PRICE MAY DECREASE IF WE ISSUE ADDITIONAL SHARES OF OUR COMMON STOCK

      Our  Certificate  of  Incorporation  authorizes the issuance of 18,900,000
shares of common stock. As of August 10, 2004, we had 8,806,319 shares of common
stock issued. We have an obligation to issue up to:

      1,681,569 shares issuable under  outstanding  options and warrants; and
      1,038,962 shares upon conversion of the convertible debentures.

      We have also reserved up to 207,791 additional shares for interest payment
on the debentures and 1,946,113  additional shares that we may issue pursuant to
the  anti-dilution  provisions  contained in the  convertible  debentures  which
relate to price protection protections for the convertible debenture holders. As
such, our Board of Directors has the power,  without  stockholder  approval,  to
issue up to 3,661,245 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.

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


                                       23


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, 2004,
we have not used  derivative  instruments  or engaged in hedging  activities  to
minimize market risk.

      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  ("Evaluation")  of the  effectiveness of the design and
operation of our disclosure controls and procedures, as of the end of the period
covered by this report (the "Evaluation Date"). In the course of the Evaluation,
we  identified  significant  material  weaknesses  in  our  internal  disclosure
controls and procedures.

      Management and Grant  Thornton LLP, have advised our Audit  Committee that
during the course of the fiscal 2004 audit, they noted  deficiencies in internal
controls relating to:

      o     weakness in our financial reporting process as a result of a lack of
            adequate staffing in the accounting department, and

      o     accounting for consigned inventory and inventory costing.

      Grant  Thornton  LLP has  advised the Audit  Committee  that each of these
internal  control  deficiencies  constitute  a material  weakness  as defined in
Statement  of  Auditing  Standards  No. 60.  Certain of these  internal  control
weaknesses may also constitute material  weaknesses in our disclosure  controls.
We have  performed  substantial  additional  procedures  designed to ensure that
these internal control  deficiencies  did not lead to material  misstatements in
our  consolidated  financial  statements  and to enable the  completion of Grant
Thornton  LLP's audit of our  consolidated  financial  statements for the fiscal
year ended March 31, 2004,  notwithstanding the presence of the internal control
weaknesses  noted  above.  Based  on  these  additional  procedures,  the  Chief
Executive  Officer and Chief  Financial  Officer have  concluded  that as of the
Evaluation Date our disclosure  controls and procedures are effective  except as
described  above, to ensure that the information  required to be disclosed by us
in reports that we file or submit under the Securities  Exchange Act of 1934 are
recorded,  processed,  summarized and reported within the time periods specified
in Securities and Exchange Commission rules and forms.

      We have not yet been able to implement any substantial  corrective actions
as of the date of this  quarterly  report on Form 10-Q.  We intend to  implement
changes promptly to address these issues,  and will consider  implementation  of
the following corrective actions as well as additional procedures:

      o     Retention of outside professional  advisors to evaluate our existing
            internal  controls and disclosure  controls and make suggestions for
            implementation;

      o     Retention of additional personnel in finance positions;

      o     Review  and  revision  of  our  procedure  for  reporting  consigned
            inventory and inventory costing;

      o     Use of significant  outside resources to supplement our employees in
            the preparation of the consolidated  financial  statements and other
            reports  filed or  submitted  under the  Securities  Exchange Act of
            1934.

      We will continue to evaluate the effectiveness of its disclosure  controls
and internal  controls and procedures on an ongoing basis, and will take further
action as appropriate.


                                       24



                           PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

CLASS ACTION AND DERIVATIVE LAWSUIT

      From July 2, 2003 through October 2, 2003,  seven  securities class action
lawsuits and a shareholder's derivative action were filed against us and certain
of our  officers  and  directors  in the United  States  District  Court for the
Southern  District  of  Florida  on  behalf of all  persons  who  purchased  our
securities  during the various class action periods specified in the complaints.
On September 18, 2003,  United States District Judge William J. Zlock entered an
order  consolidating  the seven (7) purported class action law suits and one (1)
purported  shareholder  derivative action into a single action case styled Frank
Bielansky v. the Company, Salberg & Company, P.A., et al - Case Number: 03-80596
- CIV - ZLOCK (the  "Class  Action").  The  complaints  that were  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.

      We entered into a settlement  agreement  with the  plaintiffs in the Class
Lawsuit in March 2004.  At a hearing in April 2004,  the Court gave  preliminary
approval for the  settlement  and directed that notices be sent to  shareholders
pursuant to the Settlement  Agreement.  At a hearing on July 30, 2004, the Court
entered an order  approving  the  settlement  agreement and it will become final
after all applicable appeals periods have expired.

      Pursuant to the terms of the settlement agreement, we are required to make
a cash payment of $800,000 and Salberg & Company,  P.A., our former auditor,  is
required to make a payment of $475,000.  Our cash payment of $800,000 is covered
by our liability  insurance and our insurer has placed this payment in an escrow
account.  In addition,  we are obligated to issue  400,000  shares of our common
stock.  The  settlement  would also obligate us to implement  certain  corporate
governance  changes,  including  an  expansion  or our Board of Directors to six
members with  independent  directors  comprising at least 2/3 of the total Board
seats.

ITEM 2. CHANGES IN SECURITIES

      (a)   Not Applicable.

      (b)   Not Applicable.

      (c)   On May 112,  2004,  we issued  50,000  shares of our common stock to
Jack Dromgold for  consulting  services that he had rendered to us regarding the
marketing of our products. Mr. Dromgold has comprehensive  information about our
company  because  he  served  as our  Executive  Vice  President  of  Sales  for
approximately  2-1/2 years  before be became a consultant  to our  company.  The
shares issued to Mr.  Dromgold were  registered  under the  Securities  Act on a
registration  statement on Form S-8. The shares did not contain any  restrictive
legends.

      (d)   Not applicable.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

        Not applicable.

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 ("Evaluation") of the effectiveness of the design and operation of
our disclosure controls and procedures, as defined in Rule 13a-15(e) or Rule
15d-15(e) under the Securities Exchange Act of 1934, as of June 30, 2004 (the
"Evaluation Date"). In the course of the Evaluation, we identified significant
material weaknesses in our internal disclosure controls and procedures.
Management and Grant Thornton LLP, have advised our Audit Committee that during
the course of the fiscal 2004 audit, they noted deficiencies in internal
controls relating to:

      o     weakness in our financial reporting process as a result of a lack of
            adequate staffing in the accounting department, and

      o     accounting for consigned inventory and inventory costing.

Grant Thornton LLP has advised the Audit Committee that each of these internal
control deficiencies constitute a material weakness as defined in Statement of
Auditing Standards No. 60. Certain of these internal control weaknesses may also
constitute material weaknesses in our disclosure controls. In response, we hired
an independent accounting firm as a consultant to review and implement
procedures on inventory costing and valuation, as well accounts receivables and
recognition in order to ensure that there were no material misstatements in our
consolidated financial statements and to enable the completion of Grant Thornton
LLP's audit of our consolidated financial statements for the fiscal year ended
March 31 2004. The Chief Executive Officer and Chief Financial Officer have
concluded that as of the Evaluation Date our disclosure controls and procedures
were not effective to ensure that the information required to be disclosed by us
in reports that we file or submit under the Securities Exchange Act of 1934 are
recorded, processed, summarized and reported within the time periods specified
in Securities and Exchange Commission rules and forms.

ITEM 5. OTHER INFORMATION

        Not applicable.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

      (a)   Exhibits

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

         31.1     Certification  of the  Chief  Executive  Officer  pursuant  to
                  Section 302 of the Sarbanes-Oxley Act

         31.2     Certification  of the  Chief  Financial  Officer  pursuant  to
                  Section 302 of the Sarbanes-Oxley Act

         32.1     Certifying  Statement of the Chief Executive  Officer pursuant
                  to Section 906 of the Sarbanes-Oxley Act

         32.2     Certifying  Statement of the Chief Financial  Officer pursuant
                  to Section 906 of the Sarbanes-Oxley Act


                                       25



      (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:

      Date of Report         Items Reported       Financial Statements Files
      ------------------    ------------------  -------------------------------
           4/14/04            Item 5 and 7                   None
           6/17/04               Item 5                      None
           6/30/04             Item 12 & 7                   None



                                       26



                                   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 S. BAROCAS
                                            ------------------------------------
                                            Jeffrey S. Barocas
                                            Chief Financial Officer
                                           (Principal Financial Officer and
                                            Accounting Officer)



Dated  January 3, 2005                   By:  /s/ YI PING CHAN
                                            ------------------------------------
                                            Chief Executive Officer and
                                            Chief Operating Officer



                                       27



                                  EXHIBIT INDEX


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

31.1     Certification of the Chief Executive Officer pursuant to Section 302 of
         the Sarbanes-Oxley Act

31.2     Certification of the Chief Financial Officer pursuant to Section 302 of
         the Sarbanes-Oxley Act

32.1     Certifying Statement of the Chief Executive Officer pursuant to Section
         906 of the Sarbanes-Oxley Act

32.2     Certifying Statement of the Chief Financial Officer pursuant to Section
         906 of the Sarbanes-Oxley Act




                                       28