WORKGROUP TECHNOLOGY CORP
10-Q, 1999-08-13
PREPACKAGED SOFTWARE
Previous: PRIMUS TELECOMMUNICATIONS GROUP INC, 10-Q, 1999-08-13
Next: JOINT ENERGY DEVELOPMENT INVESTMENTS LP, 13F-HR, 1999-08-13



<PAGE>

================================================================================

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                            _______________________
                                   FORM 10-Q


[X]   Quarterly report pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934
      For the quarter ended June 30, 1999

                                      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 0-27798

                       WORKGROUP TECHNOLOGY CORPORATION
            (Exact name of registrant as specified in its charter)


                  Delaware                           04-3153644
        (State or other jurisdiction              (I.R.S. Employer
       of incorporation or organization)          Identification No.)


  91 Hartwell Avenue, Lexington, Massachusetts         02421
    (Address of principal executive offices)        (Zip code)


      Registrant's telephone number, including area code:  (781) 674-2000

                            _______________________

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.

               Class                        Outstanding at August 9, 1999
   -----------------------------            ---------------------------------
   Common Stock, $.01 par value                       7,936,821


================================================================================
<PAGE>

                       WORKGROUP TECHNOLOGY CORPORATION
                                     INDEX

<TABLE>
<CAPTION>
                                                                                           Page(s)
                                                                                           -------

<S>                                                                                        <C>

Part I.  Financial Information:

          Item 1.   Condensed Consolidated Balance Sheets
                        at June 30, 1999 and March 31, 1999                                   2

                    Consolidated Statements of Operations for the
                        three months ended June 30, 1999 and 1998                             3

                     Consolidated Statements of Cash Flows for the
                         three months ended June 30, 1999 and 1998                            4

                     Notes to Consolidated Financial Statements                               5

          Item 2.    Management's Discussion and Analysis of Financial
                          Condition and Results of Operations                              6-10


Part II.  Other Information:

          Item 1.    Legal Proceedings                                                       11

          Item 6.    Exhibits and Reports on Form 8-K                                        11

Signatures                                                                                   12
</TABLE>
<PAGE>

                       WORKGROUP TECHNOLOGY CORPORATION
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                                (in thousands)
<TABLE>
<CAPTION>
                                                                                       June 30,          March 31,
                                                                                         1999              1999
                                                                                      (unaudited)
ASSETS
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>                 <C>
Current assets:
      Cash and cash equivalents                                                          $ 19,250          $ 22,050
      Accounts receivable, net                                                              1,463             1,835
      Prepaid expenses and other current assets                                               427               187
                                                                                    -------------      ------------
          Total current assets                                                             21,140            24,072
                                                                                    -------------      ------------


Property and equipment, net                                                                 1,239             1,318
Other assets                                                                                    9                 7
                                                                                    -------------      ------------
                                                                                         $ 22,388          $ 25,397
                                                                                    =============      ============

<CAPTION>

LIABILITIES AND STOCKHOLDERS' EQUITY
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>                 <C>
Current liabilities:
      Accounts payable                                                                   $    526          $    593
      Accrued expenses                                                                      1,630             1,840
      Accrued royalties                                                                       340               341
      Deferred revenue                                                                      2,478             2,509
                                                                                    -------------      ------------
             Total current liabilities                                                      4,974             5,283
                                                                                    -------------      ------------

Stockholders' equity:
      Common stock                                                                             85                85
      Additional paid-in capital                                                           44,330            44,325
      Treasury stock                                                                       (1,348)           (1,155)
      Accumulated deficit                                                                 (25,628)          (23,110)
      Accumulated other comprehensive income                                                  (25)              (31)
                                                                                    -------------      ------------
              Total stockholders' equity                                                   17,414            20,114
                                                                                    -------------      ------------
                                                                                         $ 22,388          $ 25,397
                                                                                    =============      ============

</TABLE>




                The accompanying notes are an integral part of
                    the consolidated financial statements.

                                       2
<PAGE>

                       WORKGROUP TECHNOLOGY CORPORATION
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                     (in thousands, except per share data)

<TABLE>
<CAPTION>

                                                                                                       Three months ended June 30,
                                                                                                        1999              1998
                                                                                                               (unaudited)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                <C>               <C>
Revenue
       Software licenses                                                                                 $   573     $        676
       Maintenance and services                                                                            1,468            1,188
                                                                                                 ---------------     ------------
                       Total revenue                                                                       2,041            1,864

Cost of revenue
       Cost of software licenses                                                                              95               56
       Cost of maintenance and services                                                                      810              846
                                                                                                 ---------------     ------------
                       Total cost of revenue                                                                905               902


Gross profit                                                                                               1,136              962

Operating expenses
       Selling and marketing                                                                               1,998            1,736
       Research and development                                                                            1,496            1,703
       General and administrative                                                                            415              427
                                                                                                 ---------------     ------------
                       Total operating expenses                                                            3,909            3,866
                                                                                                 ---------------     ------------

Loss from operations                                                                                      (2,773)          (2,904)

Interest income, net                                                                                         255              404
                                                                                                 ---------------     ------------

Loss before income taxes                                                                                  (2,518)          (2,500)
                                                                                                 ---------------     ------------

Net loss                                                                                                 $(2,518)         $(2,500)
                                                                                                 ===============      ===========


Basic and diluted net loss per common share                                                               $(0.31)          $(0.30)
                                                                                                 ===============       ==========

Weighted average basic and diluted shares outstanding                                                      7,995            8,370
                                                                                                 ===============       ==========



</TABLE>




                The accompanying notes are an integral part of
                    the consolidated financial statements.

                                       3
<PAGE>

                       WORKGROUP TECHNOLOGY CORPORATION
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (in thousands)
<TABLE>
<CAPTION>

                                                                                                Three months ended June 30,
                                                                                                    1999             1998
                                                                                                       (unaudited)
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                           <C>                          <C>
Cash flows from operating activities:
       Net loss                                                                                 $(2,518)                $(2,500)
       Adjustments to reconcile net loss to
            net cash used in operating activities:
          Depreciation and amortization                                                             237                     233
          Changes in operating assets and liabilities:
             Accounts receivable                                                                    372                    (102)
             Prepaid expenses and other current assets                                             (240)                    (74)
             Other assets                                                                            (2)                      6
             Accounts payable                                                                       (67)                   (484)
             Accrued expenses                                                                      (210)                    (16)
             Accrued royalties                                                                       (1)                     44
             Deferred revenue                                                                       (31)                     60
                                                                                               --------                 -------
             Net cash used in operating activities                                               (2,460)                 (2,833)

Cash flows from investing activities:
             Purchases of property and equipment                                                   (158)                   (211)


Cash flows from financing activities:
             Proceeds from issuance of common stock                                                   5                       2
             Payments for common stock repurchases                                                 (193)                      -
                                                                                               --------                 -------
             Net cash provided by (used in) financing activities                                   (188)                      2

Effect of exchange rate changes on cash                                                               6                      (4)
                                                                                               --------                 -------
Net decrease in cash and cash equivalents                                                        (2,800)                 (3,046)

Cash and cash equivalents, beginning of period                                                   22,050                  31,779
                                                                                               --------                 -------
Cash and cash equivalents, end of period                                                       $ 19,250                 $28,733
                                                                                               ========                 =======

</TABLE>

                The accompanying notes are an integral part of
                    the consolidated financial statements.

                                       4
<PAGE>

                        WORKGROUP TECHNOLOGY CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.   NATURE OF BUSINESS

     Workgroup Technology Corporation (the "Company"), incorporated in May 1992,
     offers both production-proven, enterprise product data management (through
     the CMS product) and real-time knowledge-based program management (through
     the WTC OpCenter product) solutions for product development. The Company's
     products and services provide an integrated product development management
     solution for every member of the enterprise including senior management,
     marketing, engineering, finance and production.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Basis of Presentation

     The accompanying unaudited consolidated financial statements and notes do
     not include all of the disclosures made in the Company's Annual Report on
     Form 10-K for fiscal 1999, which should be read in conjunction with these
     statements. However, in the opinion of Management, the statements include
     all adjustments necessary for a fair presentation of the quarterly results.
     All adjustments made to these financial statements were considered to be of
     a normal and recurring nature. The results for the three month period ended
     June 30, 1999 are not necessarily indicative of the results to be expected
     for the full fiscal year.

     Risks and Uncertainties

     The preparation of financial statements in conformity with generally
     accepted accounting principles requires management to make estimates and
     assumptions that affect the reported amounts of assets and liabilities and
     disclosures of contingent assets and liabilities at the date of the
     financial statements and the reported amounts of revenues and expenses
     during the reporting period. Actual results could differ from those
     estimates and would impact future results of operations and cash flows.

3.   NET LOSS PER SHARE

     The Company's basic net loss per share is computed by dividing net loss by
     the weighted average number of shares of common stock outstanding and
     diluted net loss per share is based on the same computation but also
     includes dilutive potential common shares. Potential common shares include
     shares issuable upon the exercise of stock options or warrants, net of
     shares assumed to have been purchased with the proceeds. Potential common
     shares, which consisted only of stock options, were antidilutive for each
     of the periods ended June 30, 1999 and 1998 and therefore the basic and
     diluted net loss per common share were the same for those periods.

     Options to purchase weighted average shares of the Company's common stock
     of 2,100,226 and 2,047,745 were outstanding for the periods ended June 30,
     1999 and 1998, respectively, at weighted average prices of $3.43 and $3.94,
     respectively, but were not included in the computation of diluted earnings
     per share because they were antidilutive.

                                       5
<PAGE>

                        WORKGROUP TECHNOLOGY CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS


RESULTS OF OPERATIONS
- ---------------------

Revenue.  The Company's revenue consists of license fees for its CMS and WTC
OpCenter software products and fees for professional services and software
maintenance. Revenue for the three months ended June 30, 1999 increased 9.5% to
$2,041,000 from $1,864,000 in the comparable period of fiscal 1999.

Software license revenue decreased 15.2% to $573,000 in the first quarter of
fiscal 2000 from $676,000 in the same period of fiscal 1999.  The first quarter
of fiscal 1999 was more favorably impacted by initial sales of the Weblink and
View/Markup products.  These add-on products to CMS were first released in late
fiscal 1998.

Maintenance and services revenue increased 23.6% in the first quarter of fiscal
2000 to $1,468,000 from $1,188,000 in the first quarter of fiscal 1999.  This
increase resulted primarily from higher maintenance revenue as a result of an
increase in the maintenance base as well as an increase in revenue from
consulting services.

Cost of Revenue and Gross Profit.  The Company's cost of software license
revenue consists primarily of third party royalties payable upon the license of
products for which another party is entitled to receive compensation, as well as
costs associated with media, packaging, documentation and delivery of the
Company's products.  As a result of lower software license revenue as well as
the mix of products sold during each of the periods which required royalty
payments to another party, gross profit associated with software licenses for
the first quarter of fiscal 2000 was $478,000 versus $620,000 in the first
quarter of fiscal 1999.  As a percentage of software license revenue, gross
profit decreased to 83.4% in the first quarter of fiscal 2000 from 91.7% in the
first quarter of fiscal 1999.

Cost of maintenance and services revenue consists primarily of personnel and
related costs for the Company's customer support and professional services
organizations. The Company's gross profit on maintenance and services revenue
increased to $658,000 or 44.8% of maintenance and services revenue in the first
quarter of fiscal 2000 versus $342,000 or 28.8% of maintenance and service
revenue in the first quarter of fiscal 1999.  This increase in gross profit is
due primarily to higher maintenance revenue as well as lower costs and higher
revenue productivity in the consulting organization.

Total gross profit as a percentage of total revenue increased to 55.7% in the
first quarter of fiscal 2000 from 51.6% in the first quarter of fiscal 1999.
This increase is primarily attributable to the improvement in services margins.

Selling and Marketing.  Selling and marketing expenses increased $262,000 or
15.1% to $1,998,000 in the first quarter of fiscal 2000 from $1,736,000 in the
same period of fiscal 1999.  This increase resulted primarily from higher
personnel expenses, program costs and external market research consultants.  As
a result of this increase, selling and marketing expenses as a percentage of
revenue increased to 97.9% in the first quarter of fiscal 2000 from 93.1% in the
same period of fiscal 1999.

                                       6
<PAGE>

                        WORKGROUP TECHNOLOGY CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS


Research and Development.  Research and development expenses decreased 12.2% in
the first quarter of fiscal 2000 to $1,496,000 or 73.3% of revenue from
$1,703,000 or 91.4% of revenue for the same period of fiscal 1999.  The decrease
in fiscal 2000 resulted primarily from lower personnel and external contractor
costs associated with WTC OpCenter, which was released for general availability
in the third quarter of fiscal 1999.

General and Administrative. General and administrative expenses, which decreased
2.8% to $415,000 or 20.3% of revenue in the first quarter of fiscal 2000 from
$427,000 or 22.9% of revenue in the same period of fiscal 1999, remained
relatively flat.

Interest Income, (Net).  Interest income, net consists of interest earned on
cash and cash equivalents. As a result of a decrease in the cash and cash
equivalent balances, interest income for the first quarter decreased 36.9% to
$255,000 in fiscal 2000 from $404,000 in fiscal 1999.


LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

Cash and cash equivalents at June 30, 1999 decreased $2,800,000 to $19,250,000
from $22,050,000 at March 31, 1999.  This decrease resulted primarily from the
net loss for the period.  Working capital decreased $2,623,000 to $16,166,000 at
June 30, 1999 from $18,789,000 at fiscal year end.

During the first quarter of fiscal 2000, the Company repurchased approximately
101,000 shares of its common stock for $193,000.  At June 30, 1999,
approximately 590,000 shares of the 750,000 shares authorized by the Board of
Directors had been repurchased by the Company.

The Company believes its existing cash and cash equivalent balances will be
sufficient to meet its cash requirements for at least the next year.

To date, neither foreign currency exposure nor inflation has had a material
impact on the Company's financial results.

                                       7
<PAGE>

                        WORKGROUP TECHNOLOGY CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS


YEAR 2000 READINESS DISCLOSURE STATEMENT
- ----------------------------------------

Background.  The Year 2000 ("Y2K") issue is the result of computer programs
using a two-digit format, as opposed to four digits, to indicate the year.
Computer systems based on a two-digit format will be unable to interpret dates
beyond the year 1999, which could cause a system failure or other computer
errors, leading to disruptions in operations.

Assessment.  The Y2K issue could affect the Company's products, computers,
software and other equipment used, operated, or maintained by the Company.
Accordingly, the Company has developed a Y2K readiness plan focused on:  (1)
assessing the readiness of its software product offerings, internal
infrastructure and major suppliers; (2) addressing Y2K issues; and (3) planning
and budgeting for reasonably likely contingencies.

Software Product Offerings.  The Company has completed testing its current
product offerings for Y2K compliance. Based on its review to date, the Company
believes that the current version of its CMS and WTC OpCenter products are Y2K
compliant. However, management also believes that it is not possible to
determine with complete certainty that all Y2K issues affecting the Company's
software products have been identified or corrected due to the complexity of
these products and the fact that these products interact with other third-party
vendor products and operate on computer systems which are not under the
Company's control.

Internal Infrastructure.  The Company believes that it has identified the major
computers, software applications and related equipment used in connection with
its mission critical internal operations and has completed an assessment of
these systems in regards to Y2K compliance.  The Company expects to continue
testing its internal systems and to undertake necessary corrective measures, if
necessary, throughout calendar year 1999.

Major Suppliers.  The Company has initiated communications with third-party
suppliers of the major computers, software and other equipment used, operated,
or maintained by the Company to identify and, to the extent possible, to resolve
issues involving Y2K. However, the Company has limited or no control over the
actions of these third-party suppliers. Where the Company believes that a
particular vendor or supplier poses unacceptable Y2K risks, it will identify an
alternative supply source.

Cost of Year 2000 Compliance.  Costs incurred in our Y2K compliance effort
include the allocation of personnel to test our products and systems as well as
to upgrade internal systems.  To date, costs incurred by the Company for Y2K
compliance have not been material nor does the Company expect the Y2K problem to
have a material impact on its business or operating results.

Risk of Year 2000 Issues.  The Company expects to identify and resolve Y2K
issues that could  materially  adversely affect its business operations.
However, management believes that it is not possible to determine with complete
certainty that all Y2K issues affecting the Company have been identified or
corrected. The Company cannot predict the nature or materiality of the impact on
its operations or operating results of Y2K disruption by parties over whom it
has no control. Furthermore, the purchasing patterns of the Company's customers
or potential customers may be affected by Y2K issues if they must expend
significant resources to correct their own systems. As a result, they may have
fewer funds available to purchase the Company's products and services.

                                       8
<PAGE>

                       WORKGROUP TECHNOLOGY CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Contingency Plans.  As part of its Y2K compliance planning process, the Company
is also considering contingency plans to be implemented if the need arises.
Depending on the systems affected, these plans could include accelerated
replacement of affected equipment or software, short- to medium-term use of
backup equipment and software, increased work hours for Company personnel or use
of contract personnel to correct on an accelerated schedule any Y2K issues that
arise or to provide manual workarounds for information systems, and similar
approaches. If the Company is required to implement any of these contingency
plans, it could affect the Company's financial condition and results of
operations.


CERTAIN FACTORS THAT MAY AFFECT FUTURE RESULTS
- ----------------------------------------------

The Company does not provide forecasts of its future financial performance.
However, from time-to-time information provided by the Company or statements
made by its employees may contain "forward-looking" information that involves
risks and uncertainties.  In particular, statements contained in filings with
the Securities and Exchange Commission (including this Form 10-Q), press
releases and oral statements which are not historical facts constitute forward-
looking statements and are made under the safe harbor provisions of the Private
Securities Litigation Reform Act of 1995.  The Company's actual results of
operations and financial condition have varied and may in the future vary
significantly from those stated in any forward-looking statements and there can
be no assurance that the results set forth in those statements will be achieved.
Factors that may cause such differences include, but are not limited to, the
factors discussed below.  Each of these factors, and others, are discussed from
time to time in the Company's filings with the Securities and Exchange
Commission, including the Company's Form 10-K filed in June 1999.

The Company's future results are subject to substantial risks and uncertainties.
Because the Company derives a substantial portion of its revenue from software
license fees, the Company's quarterly and annual operating results are sensitive
to the size, timing and shipment of individual orders, customer order deferrals
in anticipation of new products or the lengthening of the sales cycle either
generally or with respect to individual customers.  In addition, the Company's
continued growth is dependent on achieving broader market acceptance of its
products, including the recently introduced WTC OpCenter, the growth of the
product data management, product development management, and knowledge-based
program management markets and the ability of the Company to introduce
enhancements and additional integrations to its products in a timely manner to
meet the evolving needs of its customers.  The Company also relies on certain
intellectual property protections to preserve its intellectual property rights.
Any invalidation of the Company's intellectual property rights or lengthy and
expensive defense of those rights could have a material adverse effect on the
Company.  The segment of the software industry in which the Company is engaged
is extremely competitive.  Certain current and potential competitors of the
Company are more established and benefit from greater market recognition and
have substantially greater financial, development and marketing resources than
the Company.  The Company's ability to achieve Year 2000 compliance, and the
level of incremental costs associated therewith, could be adversely impacted by,
among other things, the availability and cost of programming and testing
resources, vendors' ability to modify proprietary software, and unanticipated
problems identified in the ongoing compliance review.

                                       9
<PAGE>

                        WORKGROUP TECHNOLOGY CORPORATION
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS


The Company's quarterly and annual operating results are impacted by a variety
of factors that could materially adversely affect revenues and profitability,
including the timing and shipment of enhancements to the Company's products and
changes or anticipated changes in economic conditions.  Because the Company's
operating expenses are relatively fixed, an unanticipated shortfall in revenue
in a quarter may have an adverse impact on the Company's results of operations
for that quarter.  As a result of the foregoing and other factors, the Company
may experience material fluctuations in future operating results on a quarterly
or annual basis which could materially and adversely affect its business,
financial condition and stock price.

                                       10
<PAGE>

                        WORKGROUP TECHNOLOGY CORPORATION
                          PART II   OTHER INFORMATION


Item 1.  Legal Proceedings

         The Company is not a party to any litigation that it believes would
         have a material impact on its business.


Item 6.  Exhibits and Reports on Form 8-K

         (a) Exhibits

             None

         (b) Reports on Form 8-K

             No reports on Form 8-K were filed during the quarter ended
             June 30, 1999.

                                       11
<PAGE>

                                   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.


                                  WORKGROUP TECHNOLOGY CORPORATION
                                  Registrant



Date:  August 12, 1999            /s/ John P. McDonough
      ----------------            -----------------------------------------
                                  John P. McDonough
                                  President, Chief Executive Officer,
                                  and Secretary


Date:  August 12, 1999            /s/ Diane M. Marcou
      ----------------            -----------------------------------------
                                  Diane M. Marcou
                                  Vice President- Finance & Administration,
                                  Treasurer and Assistant Secretary

                                       12

<TABLE> <S> <C>

<PAGE>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS FINANCIAL INFORMATION EXTRACTED FROM FORM 10-Q AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000

<S>                             <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   3-MOS
<FISCAL-YEAR-END>                          MAR-31-2000             MAR-31-1999
<PERIOD-START>                             APR-01-1999             APR-01-1998
<PERIOD-END>                               JUN-30-1999             JUN-30-1998
<CASH>                                          19,250                  28,733
<SECURITIES>                                         0                       0
<RECEIVABLES>                                    1,663                   1,799
<ALLOWANCES>                                       200                     200
<INVENTORY>                                          0                       0
<CURRENT-ASSETS>                                21,140                  30,608
<PP&E>                                           3,482                   3,065
<DEPRECIATION>                                   2,243                   1,513
<TOTAL-ASSETS>                                  22,388                  32,177
<CURRENT-LIABILITIES>                            4,974                   4,640
<BONDS>                                              0                       0
                                0                       0
                                          0                       0
<COMMON>                                        44,415                  44,228
<OTHER-SE>                                    (27,001)                (16,691)
<TOTAL-LIABILITY-AND-EQUITY>                    22,388                  32,177
<SALES>                                          2,041                   1,864
<TOTAL-REVENUES>                                 2,041                   1,864
<CGS>                                              905                     902
<TOTAL-COSTS>                                      905                     902
<OTHER-EXPENSES>                                 3,909                   3,866
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                               (255)                   (404)
<INCOME-PRETAX>                                (2,518)                 (2,500)
<INCOME-TAX>                                         0                       0
<INCOME-CONTINUING>                            (2,518)                 (2,500)
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                   (2,518)                 (2,500)
<EPS-BASIC>                                     (0.31)                  (0.30)
<EPS-DILUTED>                                   (0.31)                  (0.30)


</TABLE>


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