SECURE COMPUTING CORP
10-Q, 1997-11-12
COMPUTER PROGRAMMING SERVICES
Previous: GLOBAL PACIFIC ENTERPRISES INC, SB-2/A, 1997-11-12
Next: SECURE COMPUTING CORP, SC 13D/A, 1997-11-12





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q

(Mark One)

|X|      Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934
         For the Quarterly Period Ended September 30, 1997
                                       or
|_|      Transition Report Pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934
         For the Transition Period From _______________ to ________________.

Commission file number 0-27074

                          SECURE COMPUTING CORPORATION
        ----------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


                   Delaware                                52-1637226
        -------------------------------               -------------------
        (State or other jurisdiction of                (I.R.S. employer
        incorporation or organization)                identification no.)


              2675 Long Lake Road
              Roseville, Minnesota                            55113
    ----------------------------------------              ------------
    (Address of principal executive offices)               (Zip code)

                                 (612) 628-2700
               ---------------------------------------------------
               Registrant's telephone number, including area code

                                 Not Applicable
     ----------------------------------------------------------------------
      (Former name, former address and former fiscal year, if changed since
                                  last report)


       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 requirements for the past 90 days.
       Yes  |X|      No  |_|

       Indicate the number of shares outstanding of each of the issuer's classes
of common stock, as of the latest practical date: Common Stock, $.01 par value
- -- 15,719,841 issued and outstanding as of November 3, 1997, which number
includes $3,061,817 Exchangeable Shares that have the same voting and other
rights as Common Stock and are immediately exercisable for shares of Common
Stock.

<PAGE>


                          SECURE COMPUTING CORPORATION

                          QUARTERLY REPORT ON FORM 10-Q


PART I.              FINANCIAL INFORMATION                              PAGE NO.

Item 1.     Condensed Consolidated Financial Statements:

            Condensed Consolidated Balance Sheets
            (Unaudited) as of September 30, 1997 and
            December 31, 1996                                              3

            Condensed Consolidated Statements of
            Operations (Unaudited) for the three months
            ended September 30, 1997 and 1996 and the
            nine months ended September 30, 1997 and 1996                  4

            Condensed Consolidated Statements of
            Cash Flows (Unaudited) for the nine months
            ended September 30, 1997 and 1996                              5

            Notes to the Condensed Consolidated Financial
            Statements (Unaudited)                                         7

Item 2.     Management's Discussion and Analysis
            of Financial Condition and Results of Operations.              8


PART II.    OTHER INFORMATION                                              11

            SIGNATURES                                                     13

<PAGE>


                          PART 1. Financial Information

                          SECURE COMPUTING CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                    September 30, 1997 and December 31, 1996

                 (Unaudited, in thousands except share amounts)

<TABLE>
<CAPTION>
                                                                     September 30,    December 31,
                                                                         1997             1996
                                                                      ----------       ----------
<S>                                                                   <C>            <C>     
ASSETS

CURRENT ASSETS
   Cash and cash equivalents                                          $    8,689       $   12,130
   Investments                                                                 0            5,935
   Accounts receivable, net                                               12,127            7,098
   Other current assets                                                    3,460            4,266
                                                                      ----------       ----------
     Total current assets                                                 24,276           29,429

PROPERTY AND EQUIPMENT, AT COST                                           12,552           10,839
   Less accumulated depreciation and amortization                         (6,643)          (4,993)
                                                                      ----------       ----------
                                                                           5,909            5,846

OTHER ASSETS                                                               1,507            1,500
                                                                      ----------       ----------
                                                                      $   31,692       $   36,775
                                                                      ==========       ==========

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
   Accounts payable and other accrued liabilities                     $    7,200       $    8,788
   Deferred revenue                                                        1,500            1,755
                                                                      ----------       ----------
     Total current liabilities                                             8,700           10,543

STOCKHOLDERS' EQUITY
   Preferred Stock, par value $.01; 2,000,000 shares authorized,
     none issued and outstanding                                            --               --
   Common Stock, par value $.01; 25,000,000 shares authorized;
     issued and outstanding -- September 30, 1997--15,620,600
     and December 31, 1996--15,101,152                                       156              151
   Additional paid-in capital                                             66,519           65,208
   Accumulated deficit                                                   (43,683)         (39,127)
                                                                      ----------       ----------
     Total stockholders' equity                                           22,992           26,232
                                                                      ----------       ----------
                                                                      $   31,692       $   36,775
                                                                      ==========       ==========
</TABLE>

     See accompanying notes to condensed consolidated financial statements.

<PAGE>


                          SECURE COMPUTING CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
           For the three months ended September 30, 1997 and 1996 and
              for the nine months ended September 30, 1997 and 1996

               (Unaudited, in thousands except per share amounts)

<TABLE>
<CAPTION>
                                       Three months ended September 30,  Nine months ended September 30,
                                            1997              1996            1997              1996
                                       --------------------------------  -------------------------------
<S>                                      <C>              <C>              <C>              <C>       
Revenue:
   Products and services                 $    9,188       $    6,904       $   22,805       $   17,927
   Government contracts                       3,049            3,923           11,375           13,322
                                         ----------       ----------       ----------       ----------
                                             12,237           10,827           34,180           31,249

Cost of revenue                               4,502            4,894           14,423           14,378
                                         ----------       ----------       ----------       ----------
Gross profit                                  7,735            5,933           19,757           16,871

Operating expenses:
   Selling and marketing                      5,308            4,952           14,762           12,242
   Research and development                   2,052            2,540            6,930            7,260
   General and administrative                   890            1,603            3,049            4,810
   Acquisition costs                           --               --               --             13,069
                                         ----------       ----------       ----------       ----------
                                              8,250            9,095           24,741           37,381
                                         ----------       ----------       ----------       ----------
Operating loss                                 (515)          (3,162)          (4,984)         (20,510)

Net interest income                             127              302              429            1,130
                                         ----------       ----------       ----------       ----------
Loss before income taxes                       (388)          (2,860)          (4,555)         (19,380)

Income taxes                                   --               --               --               --
                                         ----------       ----------       ----------       ----------

Net loss                                 $     (388)      $   (2,860)      $   (4,555)      $  (19,380)
                                         ==========       ==========       ==========       ==========

Net loss per share                       $     (.02)      $     (.19)      $     (.29)      $    (1.39)
                                         ==========       ==========       ==========       ==========

Weighted average shares outstanding          15,619           14,838           15,494           13,961
                                         ==========       ==========       ==========       ==========
</TABLE>

     See accompanying notes to condensed consolidated financial statements.

<PAGE>


                          SECURE COMPUTING CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
              For the nine months ended September 30, 1997 and 1996

                            (Unaudited, in thousands)

<TABLE>
<CAPTION>
                                                                Nine months ended September 30,
                                                                      1997             1996
                                                                -------------------------------
<S>                                                              <C>              <C>        
NET CASH USED IN OPERATING ACTIVITIES                             $   (8,349)      $  (15,315)

INVESTING ACTIVITIES
   Cash paid in purchase of Webster Network Strategies, Inc.            --               (759)
   Proceeds from sales of investments                                  5,935             (989)
   Purchase of property and equipment                                 (1,714)          (3,451)
   Increase in intangibles and other assets                             (629)            (338)
                                                                  ----------       ----------
     Net cash provided by (used in) investing activities               3,592           (5,537)

FINANCING ACTIVITIES
   Proceeds from long-term debt                                         --             (1,896)
   Proceeds from issuance of Common Stock                              1,316           11,112
                                                                  ----------       ----------
     Net cash provided by financing activities                         1,316            9,216
                                                                  ----------       ----------
     Increase (decrease) in cash and cash equivalents                 (3,441)         (11,636)

Cash and cash equivalents beginning of period                         12,130           32,924
                                                                  ----------       ----------
Cash and cash equivalents at end of period                        $    8,689       $   21,288
                                                                  ==========       ==========

NONCASH TRANSACTIONS
   Common Stock issued in purchase of Webster Network
     Strategies, Inc.                                                   --         $    2,601
                                                                  ==========       ==========

   Common Stock issued to purchase remaining interest
     in Border Network Technologies Europe Ltd.                         --         $      331
                                                                  ==========       ==========
</TABLE>

     See accompanying notes to condensed consolidated financial statements.

<PAGE>


                          SECURE COMPUTING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                   (Unaudited)


1.       CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

         The accompanying condensed consolidated financial statements have been
         prepared by Secure Computing Corporation (the "Company") without audit
         and reflect all adjustments (consisting only of normal and recurring
         adjustments and accruals) which are, in the opinion of management,
         necessary to present a fair statement of the results for the interim
         periods presented. The statements have been prepared in accordance with
         the regulations of the Securities and Exchange Commission, but omit
         certain information and footnote disclosures necessary to present the
         statements in accordance with generally accepted accounting principles.
         The results of operations for the interim periods presented are not
         necessarily indicative of the results to be expected for the full
         fiscal year. These condensed financial statements should be read in
         conjunction with the Consolidated Financial Statements and footnotes
         thereto included in the Company's Annual 10-K Report for the year ended
         December 31, 1996, as filed with the Securities and Exchange
         Commission.

2.       PRINCIPLES OF CONSOLIDATION

         The consolidated financial statements include the accounts of the
         Company and its subsidiaries. All intercompany balances and
         transactions have been eliminated in consolidation. The financial
         statements for all periods presented have been restated to reflect the
         pooling of interests of the Company and its acquired subsidiaries
         Secure Computing Canada Ltd. (formerly Border Network Technologies
         Inc.) and Enigma Logic, Inc.

3.       NET INCOME (LOSS) PER SHARE

         Net loss per share for the nine months ended September 30, 1997 and
         1996 are computed using the weighted average number of common shares
         outstanding during the periods including common stock equivalents if
         dilutive.

         In February 1997, the Financial Accounting Standards Board issued
         Statement No. 128, "Earnings Per Share", which is required to be
         adopted on December 31, 1997. At that time, the Company will be
         required to change the method currently used to compute earnings per
         share and to restate all prior periods. Under the new requirements for
         calculating earnings per share, the dilutive effect of stock options
         will be excluded. There is no impact expected to net income (loss) per
         share for the three month and nine month periods ended September 30,
         1997 and September 30, 1996.

<PAGE>


4.       STOCKHOLDERS' EQUITY

         On July 24, 1997, the Company's Board of Directors declared a dividend
         of one preferred share purchase right (the "Right") for each
         outstanding share of Common Stock, $.01 par value (the "Common
         Shares"), of the Company. The Board also authorized the issuance of one
         Right for each Non-Voting Exchangeable Share (the "Exchangeable
         Shares") of Secure Computing Canada Ltd. Under certain circumstances, a
         Right may be exercised to purchase one one-hundredth of a share of
         Series B Junior Participating Preferred Stock, $.01 par value (the
         "Preferred Shares"), for $50, subject to adjustment. The Rights become
         exercisable if a person or group acquires 15 percent or more of the
         Company's outstanding Common Shares, including Exchangeable Shares,
         subject to certain exceptions, or announces an offer which would result
         in such person or group acquiring 15 percent or more of the Company's
         outstanding Common Shares, including Exchangeable Shares. If a person
         or group acquires 15 percent or more of the Company's outstanding
         Common Shares, including Exchangeable Shares, subject to certain
         exceptions, each Right will entitle its holder to buy Common Stock of
         the Company having a market value of twice the exercise price of the
         Right.

<PAGE>


                          SECURE COMPUTING CORPORATION
                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


RESULTS OF OPERATIONS

REVENUE. The Company's revenue increased by 13.0 percent to $12,237,000 for the
third quarter of 1997, up from $10,827,000 in the same period of 1996. For the
nine months ended September 30, 1997, revenue increased 9.4 percent to
$34,180,000 from $31,249,000 in 1997. The increase resulted from higher products
and services revenue. Products and services revenue was $9,188,000 and
$22,805,000 for the quarter and nine months ended September 30, 1997,
respectively, an increase of 33.1 and 27.2 percent over the same periods in
1996, and reflects the Company's increased marketing and sales efforts in the
commercial arena. Government contracts revenue was $3,049,000 and $11,375,000
for the quarter and nine months ended September 30, 1997, respectively, a
decrease of 22.3 percent and 14.6 percent over the same periods in 1996. The
decrease in 1997 is due to a one time acceleration of a government contract in
the first quarter of 1996.

GROSS PROFIT. Gross profit as a percentage of revenue increased from 54.8
percent in the third quarter of 1996 to 63.2 percent in the same period of 1997.
Gross profit percentage also increased in the nine month period ended September
30, 1997 to 57.8 percent from 54.0 percent in the same period of 1996. The
margin improvement is attributable to a higher proportion of revenue from
software sales and improved production efficiencies. The Company believes, with
the gains in products and services revenue, that margins for the remainder of
the year should trend higher.

SELLING AND MARKETING. Selling and marketing expenses increased by 7.2 percent
to $5,308,000 in the third quarter of 1997, up from $4,952,000 in the same
period of 1996. Selling and marketing expenses also increased in the nine month
period ended September 30, 1997 to $14,762,000, up from $12,242,000 in the same
period of 1996. As a percentage of revenue, selling and marketing expenses were
43.4 and 43.2 percent for the three month and nine month periods ended September
30, 1997, compared to 45.7 and 39.2 percent in 1996. The increase resulted
primarily from expenses associated with the Company's increased order activity,
a stronger marketing presence and personnel additions made to position the
Company for future growth. The Company expects the quarterly amount of selling
and marketing expenses to increase during the remainder of 1997.

RESEARCH AND DEVELOPMENT. Research and development expenses decreased by 19.2
percent to $2,052,000 in the third quarter of 1997, down from $2,540,000 in the
same period of 1996. Research and development expenses decreased slightly in the
first nine months of 1997 to $6,930,000, from $7,260,000 in the same period of
1996. As a percentage of revenue, research and development expenses were 16.8
and 20.3 percent for the three month and nine month periods ended September 30,
1997, compared to 23.5 and 23.2 percent for the same periods in 1996. The
decrease resulted primarily from synergies achieved from integrating duplicative
efforts. The Company expects research and development expenses to remain at
similar levels in the fourth quarter.

GENERAL AND ADMINISTRATIVE. General and administrative expenses as a percentage
of revenue were 7.3 percent for the third quarter of 1997, compared to 14.8
percent for the third quarter of 1996, and 8.9 percent for the first nine months
of 1997, compared to 15.4 percent for the first nine months of 1996. The
decrease resulted primarily from the Company's centralization of global finance
and operations functions. The Company expects the quarterly amounts of general
and administrative expenses as a percentage of revenue will stay flat during the
fourth quarter of 1997 and into 1998.

ACQUISITION COSTS. Certain acquisition costs were recognized in the second
quarter of 1996 relating to the Webster Network Strategies, Inc. ("Webster"),
Border Network Technologies Inc. ("Border") and Enigma Logic, Inc. ("Enigma")
acquisitions. Purchased technology of $4,110,000 was expensed in connection with
the Webster acquisition in accordance with purchase accounting rules. Also,
$8,959,000 of acquisition costs were recorded for investment banking and other
professional fees, and other accruals for the Border and Enigma acquisitions in
accordance with pooling rules.

<PAGE>


NET INTEREST INCOME (EXPENSE). The difference in net interest income (expense)
between the periods reflects interest earned on reduced levels of cash and cash
equivalents in 1997 by the Company.

INCOME TAXES. The Company recognized no income tax expense for either of the
periods in both 1997 and 1996. Management believes it is more likely than not
that deferred tax assets, which total $1,373,000 at September 30, 1997, will be
realized. The computation of the Company's deferred tax assets and valuation
allowance are based in part on taxable income expected to be earned on existing
government contracts and projected interest income. The amount of the deferred
tax assets considered realizable could be reduced in the near term if estimates
of future taxable income are reduced.

LIQUIDITY AND CAPITAL RESOURCES

The Company's cash and cash equivalents and investments decreased by $9.4
million from December 31, 1996 to September 30, 1997. The decrease resulted
primarily from the use of cash to fund operations and purchase capital
equipment, which was partially offset by proceeds from stock option exercises.
As of September 30, 1997, the Company had working capital of $13.6 million. The
Company anticipates using available cash to fund growth in operations, invest in
capital equipment and to acquire businesses or license technology or products
related to the Company's lines of business.

Capital additions in the first nine months of 1997 were $1.7 million and were
primarily made up of computer equipment, office furniture and leasehold
improvements. The Company expects to invest another $200,000 throughout the
remainder of 1997 mainly for computer equipment and facilities and business
systems upgrades.

At its current level of operations, the Company believes that its existing cash
and cash equivalents are sufficient to meet the Company's current working
capital and capital expenditure requirements through at least the next 12
months.

FORWARD LOOKING STATEMENTS

Certain statements made above, which are summarized below, are forward-looking
statements that involve risks and uncertainties, and actual results may be
materially different. Factors that could cause actual results to differ include
those identified below:

*    THE COMPANY BELIEVES, WITH THE GAINS IN PRODUCTS AND SERVICES REVENUE, THAT
     MARGINS FOR THE REMAINDER OF THE YEAR SHOULD TREND HIGHER -- This
     expectation may be adversely impacted by presently unanticipated higher
     expenses, price cutting pressures or lower products and services revenue
     within the total revenue mix.

*    THE COMPANY EXPECTS THE QUARTERLY AMOUNT OF SELLING AND MARKETING EXPENSES
     TO INCREASE DURING THE REMAINDER OF 1997 -- This expectation may be
     impacted by current plans for a full scale product marketing and branding
     campaign being curtailed or delayed, or decreased products and services
     revenue resulting in lower selling expense.

*    THE COMPANY EXPECTS RESEARCH AND DEVELOPMENT EXPENSES TO REMAIN AT SIMILAR
     LEVELS IN THE FOURTH QUARTER -- This expectation depends on the Company
     maintaining the currently anticipated level of product development, which
     may not occur due to unexpected increases in such costs or because of a
     need to accelerate or begin new product development.

<PAGE>


*    THE COMPANY EXPECTS THE QUARTERLY AMOUNTS OF GENERAL AND ADMINISTRATIVE
     EXPENSES AS A PERCENTAGE OF REVENUE WILL STAY FLAT DURING THE REMAINDER OF
     1997 -- Meeting this expectation depends upon the Company's ability to
     control costs and achieve a higher level of revenue, which may not occur
     for a variety of reasons, including general market conditions for the
     Company's products and services, development and acceptance of new products
     offered by the Company and introductions of products by competitors.

*    MANAGEMENT BELIEVES IT IS MORE LIKELY THAN NOT THAT DEFERRED TAX ASSETS,
     WHICH TOTAL $1,373,000 AT SEPTEMBER 30, 1997, WILL BE REALIZED -- Meeting
     this expectation depends mainly on the Company's estimates of future
     taxible income and if these estimates change the company will adjust the
     asset accordingly.

*    THE COMPANY ANTICIPATES USING AVAILABLE CASH TO FUND GROWTH IN OPERATIONS,
     INVEST IN CAPITAL EQUIPMENT AND TO ACQUIRE BUSINESSES OR LICENSE TECHNOLOGY
     OR PRODUCTS RELATED TO THE COMPANY'S LINE OF BUSINESS -- This expectation
     depends upon the ability of the Company to generate revenue as expected and
     to avoid unexpected expenses so as to be able to use available cash for the
     purposes described above.

*    THE COMPANY EXPECTS TO INVEST ANOTHER $200,000 THROUGHOUT THE REMAINDER OF
     1997 MAINLY FOR COMPUTER EQUIPMENT AND FACILITIES AND BUSINESS SYSTEMS
     UPGRADES -- This expectation depends upon the ability of the Company to
     generate revenue as expected and avoid unexpected expenses so as to have
     funds available for this purpose. Additional funds beyond the $200,000
     figure could be invested if the Company determines that the desired
     equipment, facilities and upgrades are more costly than expected.

*    AT ITS CURRENT LEVEL OF OPERATIONS, THE COMPANY BELIEVES THAT ITS EXISTING
     CASH AND CASH EQUIVALENTS ARE SUFFICIENT TO MEET THE COMPANY'S CURRENT
     WORKING CAPITAL AND CAPITAL EXPENDITURE REQUIREMENTS THROUGH AT LEAST THE
     NEXT 12 MONTHS -- This expectation may be adversely impacted by the
     Company's inability to generate revenue as currently expected, unexpected
     expenses and the need for additional funds to react to changes in the
     marketplace, including unexpected increases in personnel costs and selling
     and marketing expenses or currently unplanned acquisitions.

<PAGE>


                          SECURE COMPUTING CORPORATION


PART II.     OTHER INFORMATION

ITEM 1.      LEGAL PROCEEDINGS

             Not applicable

ITEM 2.      CHANGES IN SECURITIES

             None

ITEM 3.      DEFAULTS UPON SENIOR SECURITIES

             Not applicable

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

             None

ITEM 5.      OTHER INFORMATION

             None

<PAGE>


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)    EXHIBITS

       The following exhibits are filed as part of this Quarterly Report on Form
       10-Q for the quarterly period ended September 30, 1997:

       3.1    Restated Certificate of Incorporation of the Company(1)

       3.2    By-Laws of the Company(2)

       4      Form of Rights Agreement, dated as of July 24, 1997 among Secure
              Computing Corporation, Norwest Bank Minnesota, National
              Association, as Rights Agent, and the Bank of Nova Scotia Trust
              Company of New York, as Trustee, which includes as Exhibit B the
              Form of Right Certificate(3)

       10     Secure Computing Corporation 1997 Non-Officer Stock Option Plan

       27     Financial Data Schedule

       Copies of Exhibits will be furnished upon request and payment of the
       Company's reasonable expenses in furnishing the Exhibits.

(b)    REPORTS ON FORM 8-K

       None




- ------------------------
(1)  Incorporated herein by reference to Exhibit 3.2 to the Company's Form 10-K
       filed on March 28, 1996 (File No. 0-27074).

(2)  Incorporated herein by reference to Exhibit 3.3 to the Company's
       Registration Statement on Form S-1 (Registration No. 33-97838).

(3)  Incorporated herein by reference to Exhibit 1 to the Company's Registration
       Statement on Form 8-A filed on August 8, 1997 (File No. 0-27074).
 

<PAGE>


                          SECURE COMPUTING CORPORATION

                                   SIGNATURES


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


                                           SECURE COMPUTING CORPORATION


DATE: November 12, 1997                    By:  \s\ Timothy P. McGurran
     -------------------                        ----------------------------
                                                       Timothy P. McGurran,
                                                   Vice President of Operations
                                                   and Chief Financial Officer
                                                   (Duly authorized officer and
                                                   Principal Financial Officer)

<PAGE>


                                INDEX TO EXHIBITS

<TABLE>
<CAPTION>

EXHIBIT                          DESCRIPTION                                      PAGE
- -------                          -----------                                      ----
<S>       <C>                                                          <C>
  3.1        Restated Certificate of Incorporation of the Company       INCORPORATED BY REFERENCE

  3.2                       By-Laws of the Company                      INCORPORATED BY REFERENCE

   4                       Form of Rights Agreement                     INCORPORATED BY REFERENCE

   10     Secure Computing Corporation 1997 Non-Officer Stock Option      FILED ELECTRONICALLY
                                     Plan

   27                      Financial Data Schedule                        FILED ELECTRONICALLY

</TABLE>




                                                                      EXHIBIT 10

                          SECURE COMPUTING CORPORATION
                       1997 NON-OFFICER STOCK OPTION PLAN


         1. PURPOSE. The purpose of this Secure Computing Corporation 1997
Non-Officer Stock Option Plan (the "Plan") is to motivate personnel (other than
officers and directors) to produce a superior return to the stockholders of the
Company by offering such personnel an opportunity to realize Stock appreciation,
by facilitating Stock ownership and by rewarding them for achieving a high level
of corporate financial performance. The Plan is also intended to facilitate
recruiting and retaining personnel of outstanding ability by providing an
attractive capital accumulation opportunity.

         2. DEFINITIONS AND RULES OF CONSTRUCTION. The capitalized terms used in
this Plan have the meanings, and certain rules of construction are, set forth in
the list of defined terms attached to this Plan as Exhibit A.

          3. ADMINISTRATION.

                  3.1 AUTHORITY OF COMMITTEE. The Committee shall administer the
         Plan. Solely for purposes of determining and administering Awards to
         Employees who are not then subject to the reporting requirements of
         Section 16 of the Exchange Act, the Committee may delegate all or any
         portion of its authority under the Plan to persons who are not
         Non-Employee Directors. The Committee shall have exclusive power to
         make Awards, to determine when and to whom Awards will be granted, the
         amount of each Award, and any other terms or conditions of each Award.
         Each Award shall be subject to an Agreement authorized by the
         Committee. The Committee's interpretation of the Plan and of any Awards
         made under the Plan shall be final and binding on all persons with an
         interest therein. The Committee shall have the power to establish
         regulations to administer the Plan and to change such regulations.

                  3.2 INDEMNIFICATION. To the full extent permitted by law, (i)
         no member of the Committee or any person to whom the Committee
         delegates authority under the Plan shall be liable for any action or
         determination taken or made in good faith with respect to the Plan or
         any Award made under the Plan, and (ii) the members of the Committee
         and each person to whom the Committee delegates authority under the
         Plan shall be entitled to indemnification by the Company with regard to
         such actions and determinations.

         4. SHARES AVAILABLE UNDER THE PLAN. The number of Shares that may be
made subject to Awards granted under this Plan available for distribution shall
not exceed 250,000 (subject to adjustment pursuant to Section 11 hereof). Any
Shares subject to the terms and conditions of an Award under this Plan which are
not issued because the Award is not exercised may again be used for an Award
under the Plan.

         5. ELIGIBILITY. The granting of Awards to Employees is solely at the
discretion of the Committee.

<PAGE>


         6. TERMS OF AWARDS.

                  6.1 AGREEMENT; PURCHASE PRICE. An Option shall be granted
         pursuant to an Agreement in such form as the Committee may approve. The
         purchase price of each Share subject to an Option shall be determined
         by the Committee and set forth in the Agreement, but shall not be less
         than 50% of the Fair Market Value of a Share as of the date the Option
         is granted. The purchase price of the Shares with respect to which an
         Option is exercised shall be payable in full at the time of exercise,
         provided that to the extent permitted by law, the Agreement may permit
         some or all Participants to simultaneously exercise Options and sell
         the Shares thereby acquired pursuant to a brokerage or similar
         relationship and use the proceeds from such sale as payment of the
         purchase price of such Shares. The purchase price may be payable in
         cash, in Stock having a Fair Market Value as of the date the Option is
         exercised equal to the purchase price of the Stock being purchased
         pursuant to the Option, or a combination thereof, as determined by the
         Committee and provided in the Agreement. Provided, however, that a
         person exercising an Option shall not be permitted to pay any portion
         of the purchase price with Stock if, in the opinion of the Committee,
         payment in such manner could have adverse financial accounting
         consequences for the Company. Each Option shall be exercisable in whole
         or in part on the terms provided in the Agreement. In no event shall
         any Option be exercisable at any time after its expiration date. When
         an Option is no longer exercisable, it shall be deemed to have lapsed
         or terminated.

                  6.2 AMOUNT. Each Agreement shall set forth the number of
         Shares to which the Option subject to such Agreement applies.

                  6.3 TERM. Each Agreement shall set forth the Term of the
         Option. An Agreement may permit acceleration of the commencement of the
         applicable Term upon such terms and conditions as shall be set forth in
         the Agreement, which may, but need not, include without limitation
         acceleration resulting from the occurrence of an Event, Fundamental
         Change, or in the event of the Participant's death or Retirement.

                  6.4 TRANSFERABILITY. During the lifetime of a Participant to
         whom an Award is granted, only such Participant (or such Participant's
         legal representative) may exercise the Option. No Award may be sold,
         assigned, transferred, exchanged or otherwise encumbered other than
         pursuant to a qualified domestic relations order as defined in the Code
         or Title 1 of the Employee Retirement Income Security Act ("ERISA") or
         the rules thereunder, and any attempt to do so shall be of no effect;
         provided, however, that any Participant may transfer an Option granted
         under this Plan to a member or members of his or her immediate family
         (i.e., his or her children, grandchildren and spouse) or to one or more
         trusts for the benefit of such family members or partnerships in which
         such family members are the only partners, if (i) the Agreement with
         respect to such Option expressly so provides either at the time of
         initial grant or by amendment to an outstanding Agreement and (ii) the
         Participant does not receive any consideration for the transfer. Any
         Option held by any such transferee shall continue to be subject to the
         same terms and conditions that were applicable to such Option
         immediately prior to its transfer and may be exercised by such
         transferee as and to the extent that such Option has become exercisable

<PAGE>


         and has not terminated in accordance with the provisions of the Plan
         and the applicable Agreement. For purposes of any provision of this
         Plan relating to notice to a Participant or to vesting or termination
         of an Option upon the death, Total and Permanent Disability or
         termination of employment of a Participant, the references to
         "Participant" shall mean the original grantee of an Option and not any
         transferee. Notwithstanding the immediately preceding sentence, an
         Agreement may provide that the Award subject to the Agreement shall be
         transferable to a Successor in the event of a Participant's death.

                  6.5 TERMINATION OF EMPLOYMENT. No Option may be exercised by
         any Participant, after (i) the expiration of the three-month period (or
         such other time period as the Committee may, in its sole discretion,
         determine) following the date the Participant's employment by the
         Company ceases, including cessation of employment because of death,
         Retirement, or Total and Permanent Disability, or (ii) if applicable,
         the date of breach by a Participant of any provision of any employment
         agreement between the Company and Participant. An Award may be
         exercised by, or paid to, the Successor of a Participant following the
         death of such Participant to the extent, and during the period of time,
         if any, provided in the applicable Agreement.

         7. EFFECTIVE DATE OF THE PLAN.

                  7.1 EFFECTIVE DATE. The Plan shall become effective as of
         August 5, 1997.

                  7.2 DURATION OF THE PLAN. The Plan shall remain in effect
         until all Stock subject to it shall be distributed or until all Awards
         have expired or lapsed, or the Plan is terminated pursuant to Section
         10.

         8. RIGHT TO TERMINATE EMPLOYMENT. Nothing in the Plan shall confer upon
any Participant the right to continue in the employment of the Company or any
Affiliate or affect any right which the Company or any Affiliate may have to
terminate the employment of the Participant with or without cause.

         9. TAX WITHHOLDING. The Company shall have the right to require a
Participant or other person receiving Stock under the Plan to pay the Company a
cash amount sufficient to cover any required withholding taxes. In lieu of all
or any part of such a cash payment from a person receiving Stock under the Plan,
the Committee may permit the individual to elect to cover all or any part of the
required withholdings, and to cover any additional withholdings up to the amount
needed to cover the individual's full FICA and Medicare, and federal, state and
local income tax with respect to income arising from payment of the Award,
through a reduction of the number of Shares delivered to him or a subsequent
return to the Company of Shares held by the Participant or other person, in each
case valued in the same manner as used in computing the withholding taxes under
the applicable laws.

         10. AMENDMENT, MODIFICATION AND TERMINATION OF THE PLAN. The Board may
at any time terminate, suspend or modify the Plan. No termination, suspension,
or modification of the Plan will materially and adversely affect any right
acquired by any Participant (or his legal representative) or any Successor under
an Award granted before the date of termination, 

<PAGE>


suspension, or modification, unless otherwise agreed to by the Participant in
the Agreement or otherwise or required as a matter of law; but it will be
conclusively presumed that any adjustment for changes in capitalization provided
for in Section 11 does not adversely affect any right.

         11. ADJUSTMENT FOR CHANGES IN CAPITALIZATION. Appropriate adjustments
in the aggregate number and type of Shares available for Awards under the Plan,
in the number and type of Shares subject to Awards then outstanding and in the
Option price as to any outstanding Options may be made by the Committee in its
sole discretion to give effect to adjustments made in the number or type of
Shares of the Company through a Fundamental Change (subject to Section 12),
recapitalization, reclassification, stock dividend, stock split, stock
combination or other relevant change, provided that fractional Shares shall be
rounded to the nearest whole share.

         12. FUNDAMENTAL CHANGE. In the event of a proposed Fundamental Change,
the Committee may, but shall not be obligated to:

                  a. if the Fundamental Change is a merger or consolidation or
         statutory share exchange, make appropriate provision for the protection
         of the outstanding Options by the substitution of options and
         appropriate voting common stock of the corporation surviving any merger
         or consolidation or, if appropriate, the parent corporation of the
         Company or such surviving corporation to be issuable upon the exercise
         of Options, in lieu of options and capital stock of the Company; or

                  b. at least 30 days prior to the occurrence of the Fundamental
         Change, declare, and provide written notice to each holder of an Option
         of the declaration, that each outstanding Option, whether or not then
         exercisable, shall be canceled at the time of, or immediately prior to
         the occurrence of the Fundamental Change in exchange for payment to
         each holder of an Option, within ten days after the Fundamental Change,
         of cash equal to, for each Share covered by the canceled Option, the
         amount, if any, by which the Fair Market Value (as hereinafter defined
         in this Section) per Share exceeds the exercise price per Share covered
         by such Option. At the time of the declaration provided for in the
         immediately preceding sentence, each Option shall immediately become
         exercisable in full and each person holding an Option shall have the
         right, during the period preceding the time of cancellation of the
         Option, to exercise such Option as to all or any part of the Shares
         covered thereby. In the event of a declaration pursuant to this Section
         12(b), each outstanding Option granted pursuant to the Plan that shall
         not have been exercised prior to the Fundamental Change shall be
         canceled at the time of, or immediately prior to, the Fundamental
         Change, as provided in the declaration. Notwithstanding the foregoing,
         no person holding an Option shall be entitled to the payment provided
         for in this Section 12(b) if such Option shall have expired pursuant to
         the Agreement. For purposes of this Section only, "Fair Market Value"
         per Share shall mean the cash plus the fair market value, as determined
         in good faith by the Committee, of the non-cash consideration to be
         received per Share by the stockholders of the Company upon the
         occurrence of the Fundamental Change, notwithstanding anything to the
         contrary provided in the Plan.

<PAGE>


         13. UNFUNDED PLAN. The Plan shall be unfunded and the Company shall not
be required to segregate any assets that may at any time be represented by
Awards under the Plan.

         14. OTHER BENEFIT AND COMPENSATION PROGRAMS. Payments and other
benefits received by a Participant under an Award made pursuant to the Plan
shall not be deemed a part of a Participant's regular, recurring compensation
for purposes of the termination, indemnity or severance pay law of any country
and shall not be included in, nor have any effect on, the determination of
benefits under any other employee benefit plan, contract or similar arrangement
provided by the Company or an Affiliate unless expressly so provided by such
other plan, contract or arrangement, or unless the Committee expressly
determines that an Award or portion of an Award should be included to accurately
reflect competitive compensation practices or to recognize that an Award has
been made in lieu of a portion of competitive cash compensation.

         15. BENEFICIARY UPON PARTICIPANT'S DEATH. To the extent that the
transfer of a Participant's Award at his death is permitted under an Agreement,
(i) a Participant's Award shall be transferable at his death to the beneficiary,
if any, designated on forms prescribed by and filed with the Committee and (ii)
upon the death of the Participant, such beneficiary shall succeed to the rights
of the Participant to the extent permitted by law. If no such designation of a
beneficiary has been made, the Participant's legal representative shall succeed
to the Awards which shall be transferable by will or pursuant to laws of descent
and distribution to the extent permitted under an Agreement.

         16. GOVERNING LAW. To the extent that Federal laws do not otherwise
control, the Plan and all determinations made and actions taken pursuant to the
Plan shall be governed by the laws of Delaware and construed accordingly.

<PAGE>


                                                                       EXHIBIT A

                          SECURE COMPUTING CORPORATION
                       1997 NON-OFFICER STOCK OPTION PLAN

                     DEFINED TERMS AND RULES OF CONSTRUCTION

1.       DEFINITIONS.

         Set forth below are the meanings of certain terms used in this Plan.

                  a. "Affiliate" means any corporation that is a "parent
         corporation" or "subsidiary corporation" of the Company, as those terms
         are defined in Section 424(e) and (f) of the Code, or any successor
         provision.

                  b. "Agreement" means a written contract entered into between
         the Company or an Affiliate and a Participant containing the terms and
         conditions of an Award in such form and not inconsistent with this Plan
         as the Committee shall approve from time to time, together with all
         amendments thereto, which amendments may be unilaterally made by the
         Company (with the approval of the Committee) unless such amendments are
         deemed by the Committee to be materially adverse to the Participant and
         are not required as a matter of law.

                  c. "Award" means a grant made under this Plan in the form of
         Options.

                  d. "Board" means the Board of Directors of the Company.

                  e. "Code" means the Internal Revenue Code of 1986, as amended
         from time to time.

                  f. "Committee" means three or more Non-Employee Directors
         designated by the Board to administer the Plan under Section 3.

                  g. "Company" means Secure Computing Corporation, a Delaware
         corporation, or any successor to substantially all of its businesses.

                  h. "Effective Date" means the date specified in Section 7.1
         hereof.

                  i. "Employee" means (i) any full-time employee of the Company
         who is not an officer or director of the Company or any parent
         corporation of the Company and (ii) any contractor or advisor to or
         representative of the Company or any Affiliate thereof, notwithstanding
         that such person is an not an employee of the Company within the
         meaning of the Code. References in this Plan to "employment" and
         related terms shall include the providing of services in the capacity
         as contractor or other advisor to or representative of the Company.

<PAGE>


                  j. "Event" means any of the following; provided, however, that
         no Event shall be deemed to have occurred unless and until a majority
         of the directors constituting the Incumbent Board (as defined below)
         shall have declared that an Event has occurred:

                           (1) The acquisition by any individual, entity or
                  group (within the meaning of Section 13(d)(3) or 14(d)(2) of
                  the Exchange Act) of beneficial ownership (within the meaning
                  of Exchange Act Rule 13d-3) of 20% (except for acquisitions by
                  any individual, entity or group that, prior to the
                  effectiveness of this Plan, owns 20 % or more of any class of
                  capital stock of the Company) or more of either (i) the then
                  outstanding shares of common stock of the Company (the
                  "Outstanding Company Common Stock") or (ii) the combined
                  voting power of the then outstanding voting securities of the
                  Company entitled to vote generally in the election of the
                  Board (the "Outstanding Company Voting Securities"); provided,
                  however, that the following acquisitions shall not constitute
                  an Event:

                                    (A) any acquisition of voting securities of
                           the Company directly from the Company,

                                    (B) any acquisition of voting securities of
                           the Company by the Company or any of its wholly owned
                           Subsidiaries,

                                    (C) any acquisition of voting securities of
                           the Company by any employee benefit plan (or related
                           trust) sponsored or maintained by the Company or any
                           of its Subsidiaries, or

                                    (D) any acquisition by any corporation with
                           respect to which, immediately following such
                           acquisition, more than 60% of respectively, the then
                           outstanding shares of common stock of such
                           corporation and the combined voting power of the then
                           outstanding voting securities of such corporation
                           entitled to vote generally in the election of
                           directors is then beneficially owned, directly or
                           indirectly, by all or substantially all of the
                           individuals and entities who were the beneficial
                           owners, respectively, of the Outstanding Company
                           Common Stock and Outstanding Company Voting
                           Securities immediately prior to such acquisition in
                           substantially the same proportions as was their
                           ownership, immediately prior to such acquisition, of
                           the Outstanding Company Common Stock and Outstanding
                           Company Voting Securities, as the case may be;

                           (2) Individuals who, as of the Effective Date,
                  constitute the Board (the "Incumbent Board") cease for any
                  reason to constitute at least a majority of the Board;
                  provided, however, that any individual becoming a director of
                  the Board subsequent to the Effective Date whose election, or
                  nomination for election by the Company's stockholders, was
                  approved by a vote of at least a majority of the directors
                  then comprising the Incumbent Board shall be considered a
                  member of the Incumbent Board, but excluding, for this
                  purpose, any such individual whose initial assumption of
                  office occurs as a result of an actual or threatened election

<PAGE>


                  contest which was (or, if threatened, would have been) subject
                  to Exchange Act Rule 14a-11;

                           (3) Approval by the stockholders of the Company of a
                  reorganization, merger, consolidation or statutory exchange of
                  Outstanding Company Voting Securities, unless immediately
                  following such reorganization, merger, consolidation or
                  exchange, all or substantially all of the individuals and
                  entities who were the beneficial owners, respectively, of the
                  Outstanding Company Common Stock and Outstanding Company
                  Voting Securities immediately prior to such reorganization,
                  merger, consolidation or exchange beneficially own, directly
                  or indirectly, more than 60% of, respectively, the then
                  outstanding shares of common stock and the combined voting
                  power of the then outstanding voting securities entitled to
                  vote generally in the election of directors, as the case may
                  be, of the corporation resulting from such reorganization,
                  merger, consolidation or exchange in substantially the same
                  proportions as was their ownership, immediately prior to such
                  reorganization, merger, consolidation or exchange, of the
                  Outstanding Company Common Stock and Outstanding Company
                  Voting Securities, as the case may be; or

                           (4) Approval by the stockholders of the Company of
                  (i) a complete liquidation or dissolution of the Company or
                  (ii) the sale or other disposition of all or substantially all
                  of the assets of the Company, other than to a corporation with
                  respect to which, immediately following such sale or other
                  disposition, more than 60% of, respectively, the then
                  outstanding shares of common stock of such corporation and the
                  combined voting power of the then outstanding voting
                  securities of such corporation entitled to vote generally in
                  the election of directors is then beneficially owned, directly
                  or indirectly, by all or substantially all of the individuals
                  and entities who were the beneficial owners, respectively, of
                  the Outstanding Company Common Stock and Outstanding Company
                  Voting Securities immediately prior to such sale or other
                  disposition in substantially the same proportion as was their
                  ownership, immediately prior to such sale or other
                  disposition, of the Outstanding Company Common Stock and
                  Outstanding Company Voting Securities, as the case may be.

         Notwithstanding the above, an Event shall not be deemed to occur with
         respect to a recipient of an Award if the acquisition of the 20% or
         greater interest referred to in paragraph (1) is by a group, acting in
         concert, that includes that recipient or if at least 40% of the then
         outstanding common stock or combined voting power of the then
         outstanding voting securities (or voting equity interests) of the
         surviving corporation or of any corporation (or other entity) acquiring
         all or substantially all of the assets of the Company shall be
         beneficially owned, directly or indirectly, immediately after a
         reorganization, merger, consolidation, statutory share exchange or sale
         or other disposition of assets referred to in paragraphs (3) or (4) by
         a group, acting in concert, that includes that recipient.

<PAGE>


                  k. "Exchange Act" means the Securities Exchange Act of 1934,
         as amended from time to time.

                  l. "Fair Market Value" as of any date means, unless otherwise
         expressly provided in the Plan:

                           (i) the closing price of a Share on the date
                  immediately preceding that date or, if no sale of Shares shall
                  have occurred on that date, on the next preceding day on which
                  a sale of Shares occurred,

                                    (A) on the composite tape for New York Stock
                           Exchange listed shares, or

                                    (B) if the Shares are not quoted on the
                           composite tape for New York Stock Exchange listed
                           shares, on the principal United States Securities
                           Exchange registered under the Exchange Act on which
                           the Shares are listed, or

                                    (C) if the Shares are not listed on any such
                           exchange, on the Nasdaq National Market, or

                           (ii) if clause (i) is inapplicable, the mean between
                  the closing "bid" and the closing "asked" quotation of a Share
                  on the date immediately preceding that date, or, if no closing
                  bid or asked quotation is made on that date, on the next
                  preceding day on which a quotation is made, on the NASDAQ
                  System or any system then in use, or

                           (iii) if clauses (i) and (ii) are inapplicable, what
                  the Committee determines in good faith to be 100% of the fair
                  market value of a Share on that date.

         However, if the applicable securities exchange or system has closed for
         the day at the time the event occurs that triggers a determination of
         Fair Market Value, whether the grant of an Award, the exercise of an
         Option or Stock Appreciation Right or otherwise, all references in this
         paragraph to the "date immediately preceding that date" shall be deemed
         to be references to "that date". In the case of an Incentive Stock
         Option, if such determination of Fair Market Value is not consistent
         with the then current regulations of the Secretary of the Treasury,
         Fair Market Value shall be determined in accordance with said
         regulations. The determination of Fair Market Value shall be subject to
         adjustment as provided in Section 16.

                  m. "Fundamental Change" shall mean a dissolution or
         liquidation of the Company, a sale of substantially all of the assets
         of the Company, a merger or consolidation of the Company with or into
         any other corporation, regardless of whether the Company is the
         surviving corporation, or a statutory share exchange involving capital
         stock of the Company.

<PAGE>


                  n. "Non-Employee Director" means a member of the Board who is
         considered a non-employee director within the meaning of Exchange Act
         Rule 16b-3(b)(3)(i) or any successor definition.

                  o. "Option" means a non-statutory right (which is not intended
         to meet the requirements of Code Section 422 or any successor to said
         section relating to "incentive stock options") to purchase Stock
         pursuant to an Award under the Plan.

                  p. "Participant" means an Employee to whom an Award is made.


                  q. "Plan" means this Secure Computing Corporation 1997
         Non-Officer Stock Option Plan, as amended from time to time.

                  r. "Retirement" as applied to a Participant, means (i) until
         such time as the Company adopts an employee pension benefit plan (as
         that term is defined in Section 3(2) of the Employee Retirement Income
         Security Act of 1974), termination of employment with the Company at
         any time upon or after attaining age 65; (ii) after adoption by the
         Company of an employee pension benefit plan, termination of employment
         with the Company at a time when the Participant is eligible for normal
         retirement under such a plan, as amended from time to time, or any
         successor plan thereto.

                  s. "Share" means a share of Stock.

                  t. "Stock" means the common stock, $.01 par value per share
         (as such par value may be adjusted from time to time), of the Company.

                  u. "Subsidiary" means a "subsidiary corporation", as that term
         is defined in Code Section 424(f) or any successor provision.

                  v. "Successor" means the legal representative of the estate of
         a deceased Participant or the person or persons who may, by bequest or
         inheritance, or pursuant to the terms of an Award or of forms submitted
         by the Participant to the Committee pursuant to Section 15, acquire the
         right to exercise an Option in the event of a Participant's death.

                  w. "Term" means the period during which an Option may be
         exercised.

                  x. "Total and Permanent Disability" as applied to a
         Participant, means disability within the meaning of Section 22(e)(3) of
         the code or any successor provision.

2.       GENDER AND NUMBER.

         Except when otherwise indicated by context, reference to the masculine
gender shall include, when used, the feminine gender and any term used in the
singular shall also include the plural.


<TABLE> <S> <C>


<ARTICLE> 5
       
<S>                               <C>
<PERIOD-TYPE>                     9-MOS
<FISCAL-YEAR-END>                                   DEC-31-1997
<PERIOD-END>                                        SEP-30-1997
<CASH>                                                8,689,000
<SECURITIES>                                                  0
<RECEIVABLES>                                        12,294,000
<ALLOWANCES>                                            167,000
<INVENTORY>                                           1,123,000
<CURRENT-ASSETS>                                      3,844,000
<PP&E>                                               12,552,000
<DEPRECIATION>                                        6,643,000
<TOTAL-ASSETS>                                       31,692,000
<CURRENT-LIABILITIES>                                 8,700,000
<BONDS>                                                       0
                                         0
                                                   0
<COMMON>                                                156,000
<OTHER-SE>                                           66,519,000
<TOTAL-LIABILITY-AND-EQUITY>                         31,692,000
<SALES>                                              34,180,000
<TOTAL-REVENUES>                                     34,180,000
<CGS>                                                14,423,000
<TOTAL-COSTS>                                        14,423,000
<OTHER-EXPENSES>                                     24,312,000
<LOSS-PROVISION>                                              0
<INTEREST-EXPENSE>                                            0
<INCOME-PRETAX>                                      (4,555,000)
<INCOME-TAX>                                                  0
<INCOME-CONTINUING>                                  (4,555,000)
<DISCONTINUED>                                                0
<EXTRAORDINARY>                                               0
<CHANGES>                                                     0
<NET-INCOME>                                         (4,555,000)
<EPS-PRIMARY>                                              (.29)
<EPS-DILUTED>                                              (.29)
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission