INNOPET BRANDS CORP
10QSB, 1997-01-21
GRAIN MILL PRODUCTS
Previous: CAPITOL SQUARE FUNDS, 485A24F, 1997-01-21
Next: RIVIERA TOOL CO, 8-A12B, 1997-01-21







<PAGE>


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


                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


- -------------------------------------------------------------------------------


                                   FORM 10-QSB


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

                For the quarterly period ended September 30, 1996

|_|         TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE
            SECURITIES EXCHANGE ACT OF 1934

                         Commission File Number: 0-28912


                              INNOPET BRANDS CORP.
- -------------------------------------------------------------------------------
           (Name of small business issuer as specified in its charter)


            Delaware                                          65-0639984
- ---------------------------------                         -------------------
  (State of Other Jurisdiction                             (I.R.S. Employer
of Incorporation or Organization)                         Identification No.)


                        1 East Broward Blvd., Suite 1100
                         Fort Lauderdale, Florida 33301
                 ----------------------------------------------
                    (Address of Principal Executive Offices)



                                 (954) 356-0036
                ------------------------------------------------
                (Issuer's Telephone Number, Including Area Code)


                        -------------------------------


     Check  whether  the issuer (1) filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 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               No       X
            -----------      --------------

     As of January 15, 1996, 4,465,878 shares of common stock of the issuer were
outstanding.

     Transitional small business disclosure format (check one):
        Yes               No       X
            -----------      --------------


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



<PAGE>


                              INNOPET BRANDS CORP.
              Index To Financial Statements And Financial Schedules
                               September 30, 1996


                                                                           Page

Part I. FINANCIAL INFORMATION

  Item 1.  Financial Statements
           Condensed Balance Sheet as of September 30, 1996...............  2.
           Condensed  Statements of Operations for the three months 
             ended  September 30, 1996 and for Inception (January 11, 
             1996) to September 30, 1996..................................  3.
           Condensed Statements of Cash Flows for Inception (January 11,
             1996) to September 30, 1996..................................  4.
           Notes to Financial Statements..................................  5.

  Item 2.  Plan of Operations.............................................  6.

Part II. OTHER INFORMATION
             Other Information............................................ 10.
             Signature.................................................... 10.


<PAGE>



                                                       
                              INNOPET BRANDS CORP.
                        (A Development Stage Enterprise)
                            Balance Sheet - Unaudited
<TABLE>
<CAPTION>


                                                                                                     September 30,
                                                                                                        1996(1)
                                                                                                     -------------
                                             Assets
<S>                                                                                                 <C> 
Current Assets:
   Cash.......................................................................................       $     357,751
   Accounts receivable........................................................................             625,393
   Inventories................................................................................           1,468,124
   Prepaid expenses and other current assets..................................................             103,463
                                                                                                     -------------
     Total current assets.....................................................................           2,554,731
                                                                                                     -------------
Property and Equipment, net...................................................................              46,538
                                                                                                     -------------

Intangible Assets:
   Deferred slotting fees, net of accumulated amortization of $353,869........................             779,225
   Deferred financing costs, net of accumulated amortization of $448,487......................             268,890
   Product formulae acquisition costs, net of accumulated amortization of $19,624.............             258,363
   Non-compete agreement, net of accumulated amortization of $67,952..........................             237,833
   Deferred offering costs....................................................................             233,116
                                                                                                     -------------
     Total intangible assets..................................................................           1,777,427
                                                                                                     -------------

Total Assets..................................................................................       $   4,378,696
                                                                                                     =============

                                     Liabilities And Stockholders' Deficiency

Current Liabilities:
   Account Payable:
     Parent...................................................................................       $     884,048
     Slotting fees............................................................................             523,755
     Trade....................................................................................           1,756,241
   Current portion of long-term debt due to Parent............................................             200,000
   Notes and interest payable-private placement financing, net of unamortized discount of
     $125,000.................................................................................           1,897,740
                                                                                                     -------------
         Total current liabilities............................................................           5,261,784
                                                                                                     -------------

Long-Term Debt:
   Note payable to parent, net of current portion.............................................             800,000
                                                                                                     -------------

Commitments and Other Matters.................................................................                  --
Stockholders' Deficiency:
   Preferred stock, $.01 par value; authorized 5,000,000 shares; none issued..................                  --
   Common stock, $.01 par value; authorized 25,000,000 shares; issued and outstanding 1,878,378
   shares.....................................................................................              18,783
   Additional paid-in capital.................................................................           4,719,696
   Deficit accumulated during the development stage...........................................          (4,293,626)
   Notes and interest receivable on sale of common stock......................................          (2,127,941)
                                                                                                     -------------
                                                                                                        (1,683,088)
                                                                                                     -------------
Total Liabilities and Stockholders' Deficiency................................................       $   4,378,696
                                                                                                     =============

</TABLE>

(1) The Company was incorporated on January 11, 1996; accordingly,  a prior year
    balance sheet is not applicable.

                                       2.
<PAGE>


                              INNOPET BRANDS CORP.
                        (A Development Stage Enterprise)
                  Statements of Operations for the Three Months
                   Ended September 30, 1996 and for Inception
                   (January 11, 1996) to September 30, 1996(1)
                                   (Unaudited)
<TABLE>
<CAPTION>



                                                                                                       Inception (January 11,
                                                                             Three Months Ended                1996) to
                                                                             September 30, 1996          September 30, 1996
                                                                             ------------------        ----------------------
<S>                                                                          <C>                       <C> 
Revenues:
   Net sales...........................................................        $    1,229,315              $    1,382,376
                                                                               --------------              --------------

Costs and Expenses:
   Costs of sales......................................................             1,090,991                   1,223,766
   Marketing and distribution..........................................             1,152,730                   1,759,661
   Product development.................................................               106,134                     505,692
   General and administrative..........................................               445,128                   1,331,180
                                                                               --------------              --------------
                                                                                    2,794,983                   4,820,299
                                                                               --------------              --------------

Loss before interest and financing costs...............................            (1,565,668)                 (3,437,923)
Interest and financing costs...........................................               607,000                     855,703
                                                                               --------------              --------------

Net loss...............................................................        $   (2,172,668)             $   (4,293,626)
                                                                               ==============              ==============

Net loss per Common Share..............................................        $        (1.16)             $        (2.29)
                                                                               ==============              ==============

Weighted Average Number  of Common Shares Outstanding..................             1,878,378                   1,878,378
                                                                               ==============              ==============



</TABLE>






















(1)  The Company was incorporated on January 11, 1996;  accordingly,  prior year
     statements of operations are not applicable.

                                       3.
<PAGE>


                              INNOPET BRANDS CORP.
                        (A Development Stage Enterprise)
                             Statement of Cash Flows
               Inception (January 11, 1996) to September 30, 1996

<TABLE>
<CAPTION>


                                                                                         Inception (January 11, 1996) to
                                                                                               September 30, 1996(1)
                                                                                         -------------------------------
<S>                                                                                      <C>  
Cash Flows from Operating Activities:
   Net loss...........................................................................            $   (4,293,626)
   Adjustments to reconcile net loss to net cash used in operating activities:
     Costs and expenses paid on behalf of Company by Parent...........................                 1,462,315
     Depreciation.....................................................................                    11,937
     Amortization.....................................................................                 1,017,932
   Changes in Operating Assets and Liabilities:
   Increase in:
        Accounts receivable...........................................................                  (625,393)
        Inventory.....................................................................                  (964,093)
        Prepaid expenses..............................................................                  (103,463)
   Increase (Decrease) in:
        Accounts payable, trade.......................................................                 1,756,241
        Accounts payable slotting fees, net...........................................                  (327,000)
        Account payable, Parent.......................................................                   884,048
        Accrued interest, private placement financing.................................                    22,740
                                                                                                  --------------
           Net cash used in operating activities......................................                (1,158,362)
                                                                                                  --------------

Cash Flows from Investing Activities:
   Acquisition of property and equipment..............................................                   (28,456)
                                                                                                  --------------

Cash Flows from Financing Activities:
   Proceeds of long-term financing from Parent........................................                   202,014
   Proceeds from private placement financing..........................................                 1,672,236
   Deferred offering costs............................................................                  (233,116)
   Deferred financing costs...........................................................                   (96,565)
                                                                                                  --------------
     Net cash provided by financing activities........................................                 1,544,569
                                                                                                  --------------

Net Increase in Cash..................................................................                   357,751

Cash, Beginning.......................................................................                        --
                                                                                                  --------------

Cash, Ending..........................................................................            $      357,751
                                                                                                  ==============

Supplemental Disclosure of Cash Flow Information:

   Non-Cash Investing and Financing Activities:

   Expenditures for various assets paid on behalf of Company by Parent:

     Product formulae, non-compete agreement and inventory............................            $    1,072,772
                                                                                                  ==============

     Deferred financing costs.........................................................            $      227,071
                                                                                                  ==============

     Deferred slotting fees...........................................................            $      291,957
                                                                                                  ==============

     Property and equipment...........................................................            $       33,039
                                                                                                  ==============

   Deferred financing costs paid from proceeds of private placement financing.........            $      327,764
                                                                                                  ==============
</TABLE>


(1) The Company was incorporated on January 11, 1996; accordingly, a prior
    year statement of cash flows is not applicable.

                                       4.
<PAGE>


                              INNOPET BRANDS CORP.
                        (A Development Stage Enterprise)
                          Notes to Financial Statements
                                   (Unaudited)


1.    These financial statements have been prepared in accordance with generally
      accepted accounting  principles for interim financial information and with
      the instructions to Form 10-QSB.  The financial  statements should be read
      in conjunction with the audited  financial  statements of the Company from
      inception  (January 11, 1996) to August 31, 1996 for a description  of the
      significant accounting policies,  which have continued without change, and
      other footnote information.

2.    All adjustments  which are, in the opinion of management,  necessary for a
      fair  presentation  of financial  position,  results of operation and cash
      flow have  been  included.  The  results  of the  interim  period  are not
      necessarily indicative of the results for the full year.

3.    The Company  completed its initial public offering on December 4, 1996 and
      the  over-allotment on December 10, 1996, which in aggregate  consisted of
      2,587,500 units, realizing approximately  $8,474,000 in net proceeds. Each
      unit  included  one  share of  common  stock  and one  redeemable  warrant
      exercisable at $6.00 per share.


                                       5.
<PAGE>


                               PLAN OF OPERATIONS


The  following  Plan of Operations  contains  forward-looking  statements  which
involve  certain  risks and  uncertainties.  The  Company's  actual  results and
experience   could   differ   materially   from  those   anticipated   in  these
forward-looking  statements  as a result of many  factors  including  changes in
regions  currently  served by the Company and in those  regions that the Company
may expand into;  changes in the pet food  industry;  the  Company's  ability to
manage  growth  effectively;  the  Company's  ability to sell  premium pet foods
through  supermarkets  and grocery  stores;  the entrance  into the  supermarket
distribution  channel of an existing or new premium pet food; the ability of the
Company's  manufacturers  and other suppliers to meet the Company's  performance
and quality specification; and the ability of the Company to control the cost of
raw materials, manufacturing and packaging.

General

The Company  produces,  markets and sells premium dog food through  supermarkets
and grocery  stores under the name  InnoPet  Veterinarian  Formula(TM)  Dog Food
("InnoPet  Foods").  The Company began marketing InnoPet Foods in March 1996. In
June 1996,  it commenced  sales of its dog food to  supermarkets  located in the
Greater  Metropolitan  New York area. As of September 30, 1996,  the Company has
sold products  into the following  markets:  the Greater  Metropolitan  New York
area; the Philadelphia,  Pennsylvania area and other areas in Pennsylvania;  the
Baltimore, Maryland/Washington,  D.C. area; and the Tampa Bay, Florida and South
Florida  areas.  The  Company's  objective  is to become a national  provider of
premium pet foods through supermarket and grocery store retail outlets.

Plan of Operations

During the next twelve months, the Company  anticipates that it will continue to
sell  products in the areas it is currently  supplying and that it will initiate
sales throughout the majority of the eastern United States.  The Company expects
to continue to incur losses at least through 1996 and possibly through the first
two quarters of 1997. In addition,  operating  losses may increase,  at least in
the short term, as the Company increases its expenditures to effect its business
plan.  The Company's  ability to achieve a profitable  level of operations  will
depend in large part on the market  acceptance of its products.  There can be no
assurance  that the Company  will  achieve  profitable  operations.  The Company
believes  the net  proceeds of the December  1996  initial  public  offering and
over-allotment,  together  with cash on hand and cash  expected to be  generated
from operations,  will be adequate to satisfy its capital  requirements  through
1997. If the Company,  however,  expands sales of its products beyond  currently
planned levels then it may be necessary to seek additional financing.  There can
be no  assurance  that the  Company  will be able to secure  additional  debt or
equity financing or that such financing will be available on favorable terms.

The Company owns  formulae for all  products due to be  introduced  during 1997.
Additional  research and development  expenditures  will be necessary to conduct
palatability  and  bioavailability  tests on these formulae and on any potential
modification to the formulae as the products are made ready for market.

The Company does not expect to purchase or sell significant equipment during the
next twelve months.

The Company hired a Vice President and Chief  Marketing  Officer in January 1997
completing  its  management  team.  It is  expected  that  staffing of the sales
department will be increased to manage anticipated growth in sales.
Other minor increases in staffing will also be needed.


                                       6.
<PAGE>


Results of Operations

Fiscal Quarter Ended September 30, 1996

         Net Loss. The Company  reported a net loss of  $(2,172,668)  or $(1.16)
per common share for the fiscal  quarter ended  September 30, 1996.  The loss is
primarily the result of limited  sales  generated for that period as compared to
costs and expenses incurred pertaining primarily to developmental  activities of
the Company.

         Revenues.  Revenues  for the  period  were  $1,229,315.  Cost of  sales
totaled $1,090,991 resulting in a gross margin of $138,324 or 11.3% of revenues.
The  narrow  margin  resulted  primarily  from  warehousing  and  transportation
expenses associated with the initial shipments of the Company's products.

         Costs and Expenses.  Costs and expenses for the period  totaled 
$1,703,992.  These costs and expenses are detailed below.

         Marketing  and  Distribution   Expenses.   Marketing  and  distribution
expenses were  $1,152,730  which were primarily  composed of marketing  costs of
approximately $554,000; sales department expenses of approximately $164,000; and
the amortization of slotting fees of approximately  $435,000.  The Company plans
to increase marketing  expenditures to support the introduction of its products.
Additionally,  the in-house  sales force will be increased to manage  adequately
the anticipated growth in sales.

         Product Development Expenses.  Product development expenses,  including
personnel and related costs,  were $106,134.  This primarily  reflects  expenses
associated  with the ongoing  management of  manufacturers  and  co-packers  and
ongoing research and development.

         General  and  Administrative   Expenses.   General  and  administrative
expenses were $445,128 which were primarily  composed of costs  associated  with
the  implementation  of the overall business  strategy,  marketing and financial
plans. Costs included personnel expenses of approximately $186,000, amortization
of  formulae   acquisition   costs,   the  ConAgra   non-compete   agreement  of
approximately $75,000 and other expenses.

         Interest and  Financing  Costs.  Interest and  financing  costs totaled
$607,000  consisting of  amortization  of deferred  financing costs and original
issue  discount  relating to the August 1996  private  placement  (approximately
$337,000);  interest  expense  (approximately  $52,000);  other  financing costs
(approximately  $57,000,   consisting  primarily  of  amortization  of  deferred
financing costs);  and costs in connection with other financings  (approximately
$161,000,   representing  certain  professional  fees  which  were  incurred  in
connection with other financings).

Inception (January 11, 1996) to September 30, 1996

         Net Loss. The Company  reported a net loss of  $(4,293,626)  or $(2.29)
per common share for its initial period of operations  from  inception  (January
11, 1996) to September  30,  1996.  The loss is primarily  the result of limited
sales  generated  for that  period as compared  to costs and  expenses  incurred
pertaining primarily to developmental activities of the Company to date.

         Revenues.  Revenues  for the  period  were  $1,382,376.  Cost of  sales
totaled $1,223,766 resulting in a gross margin of $158,610 or 11.5% of revenues.
The  narrow  margin  resulted  primarily  from  warehousing  and  transportation
expenses associated with the initial shipments of the Company's products.

         Costs  and  Expenses.   Costs  and  expenses  for  the  period  totaled
$3,596,533. These costs and expenses are detailed below.


                                       7.
<PAGE>


         Marketing  and  Distribution   Expenses.   Marketing  and  distribution
expenses were  $1,759,661  which were primarily  composed of marketing  costs of
approximately $877,000; sales department expenses of approximately $399,000; and
the amortization of slotting fees of approximately  $484,000.  The Company plans
to increase marketing  expenditures to support the introduction of its products.
Additionally,  the in-house  sales force will be increased to manage  adequately
the anticipated growth in sales.

         Product Development Expenses.  Product development expenses,  including
personnel and related costs, were $505,692.  This primarily  reflects testing of
formulations (e.g.  palatability and  biovailability),  expenses associated with
locating  manufacturers  and suppliers and of certifying  their  facilities  and
processes.  Product development  expenses will continue to be expended to manage
manufacturers  and  co-packers  and to  facilitate  extension  of the  Company's
product  lines and new product  introductions.  It is not  anticipated  that the
level of  expenditure  in  these  areas  will  increase  substantially  with the
anticipated  product  introduction  and line extension  included in the business
plan.

         General  and  Administrative   Expenses.   General  and  administrative
expenses were $1,331,180 which were primarily  composed of costs associated with
the development and implementation of the overall business  strategy,  marketing
and  financial  plans.   Costs  included  personnel  expenses  of  approximately
$706,000,  amortization of formulae  acquisition costs, the ConAgra  non-compete
agreement of approximately $88,000 and other expenses.

         Interest and  Financing  Costs.  Interest and  financing  costs totaled
$855,703  consisting of  amortization  of deferred  financing costs and original
issue  discount  relating to the August 1996  private  placement  (approximately
$337,000);  interest  expense  (approximately  $82,000);  other  financing costs
(approximately  $276,000,  consisting  primarily  of  amortization  of  deferred
financing costs);  and costs in connection with other financings  (approximately
$161,000,   representing  certain  professional  fees  which  were  incurred  in
connection with other financings).

Liquidity and Capital Resources

Capital for the  development  of the Company has been  provided by InnoPet  Inc.
(the "Parent Company").  Through the period ended September 30, 1996, the Parent
Company made capital  contributions  of $2,360,538 to the Company in the form of
costs and  expenses  ($1,462,315),  funds used to  purchase  the  InnoPet  Foods
formulations ($699,794) and financing costs ($198,429). Additionally, on June 5,
1996 the Parent Company provided the Company $1,000,000 in financing in exchange
for a five-year note, from the Company.  Through  September 30, 1996, the Parent
Company also provided  $884,048 in working  capital for  inventories,  costs and
expenses,  which were recorded as accounts payable to the Parent Company.  These
funds have been or will be used to fund introductory  marketing allowances,  the
acquisition of inventory and operating expenses.

Stockholders' deficit totaled $(1,683,088) on September 30, 1996 and the working
capital (deficit) was $(2,707,053).

During June 1996, the Company entered into a five-year facilities agreement with
the  Parent  Company  which  provides  for a  pass-through  of  rent  costs  and
reimbursement to the Parent Company for funds expended for equipment,  furniture
and  fixtures.  Under the terms of the  agreement,  the Company is obligated for
$278,143 in payments over the next twelve months and $1,785,722 over the term of
the agreement.  The Company is obligated to pay approximately $670,000 in annual
salaries to  management.  The Company  has no material  commitments  for capital
expenditures over the next twelve months.

In August 1996 the Company consummated the private placement financing, pursuant
to which it issued an aggregate of (i) $2,000,000 principal amount of Notes, and
(ii)  1,000,000  Private  Placement  Warrants.  The net  proceeds of the private
placement financing, $1,575,671, were used by the Company to purchase inventory,
to expand  distribution,  to initiate  marketing  programs  and to meet  working
capital and general corporate requirements. The above Notes were repaid from the
proceeds of the Company's December, 1996 initial public offering.


                                       8.

<PAGE>

The Company  completed its initial  public  offering on December 4, 1996 and the
over-allotment  on December 10, 1996, which in aggregate  consisted of 2,587,500
units realizing approximately $8,474,000 in net proceeds. Each unit included one
share of common stock and one redeemable warrant exercisable at $6.00 per share.
The  Company  repaid its  $2,000,000  of private  placement  financing  from the
proceeds of the initial public offering.  The remaining proceeds of the offering
are  anticipated  to be  used  for  the  purchase  of  inventory  (includes  raw
materials,  manufacturing  and packaging),  expansion of distribution  (includes
marketing   allowances   supporting   supermarket   distribution   and  slotting
allowances),  increases in marketing  (includes  advertising,  in-store coupons,
floor walker displays,  direct sampling  programs and in-store  demonstrations),
product  development  (including  palatability  and  bio-availability  tests  of
formulation   to  be  introduced   during  the  next  year,  as  well  as  pilot
manufacturing  runs) and working capital.  Based on its current  operating plan,
the Company  believes that the net proceed from its initial public  offering and
over-allotment,  together  with cash on hand and cash  expected to be  generated
from operations,  will be adequate to satisfy its capital  requirements  through
1997. There can be no assurance,  however,  that such resources will be adequate
to satisfy  such  capital  requirements.  If the  Company  expands  sales of its
products  beyond  currently  planned  levels  then it may be  necessary  to seek
additional  financing.  The Company has discussed working capital financing with
banks.  It is the intention of the Company to enter into a  relationship  with a
bank to assure  availability  of credit  facilities in the event that  increased
working capital is required.  Although there can be no assurance that any credit
facility will be available to the Company, or if available, it will be available
on acceptable terms.


                                       9.
<PAGE>


                          PART II -- OTHER INFORMATION


Item 1. Legal Proceedings.
                  Not applicable.

Item 2. Changes in Securities.
                  Not applicable.

Item 3. Defaults upon Senior Securities.
                  Not applicable.

Item 4. Submission of matters to a Vote of Security Holders 
                  None.

Item 5. Other Information
                  Not applicable.

Item 6. Exhibits and Reports on Form 8-K.
         (a)   Exhibits. See Exhibit 27.
         (b)   Reports on form 8-K.  None.



                                   SIGNATURES


         In accordance with 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.


                                  InnoPet Brands Corp.

Date:    January 17, 1996         By:
                                       ----------------------------------------
                                       Marc Duke, Chairman of the Board and CEO



Date:    January 17, 1996         By:
                                       ----------------------------------------
                                       Robin Hunter, Vice President and CFO
                                       (Chief Accounting Officer)

                                      10.

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET, CONSOLIDATED STATEMENT OF OPERATIONS AND
CONSOLIDATED STATEMENT OF CASH FLOWS INCLUDED IN THE COMPANY'S FORM 10-Q FOR THE
PERIOD ENDING SEPTEMBER 30, 1996, AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
<CURRENCY>   U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-11-1996
<PERIOD-END>                               SEP-30-1996
<EXCHANGE-RATE>                                      1
<CASH>                                             358   
<SECURITIES>                                         0   
<RECEIVABLES>                                      625   
<ALLOWANCES>                                         0   
<INVENTORY>                                      1,468   
<CURRENT-ASSETS>                                 2,555   
<PP&E>                                              59   
<DEPRECIATION>                                      12   
<TOTAL-ASSETS>                                   4,379   
<CURRENT-LIABILITIES>                            5,262   
<BONDS>                                          1,898   
                                0   
                                          0   
<COMMON>                                            19   
<OTHER-SE>                                     (1,702)   
<TOTAL-LIABILITY-AND-EQUITY>                     4,378   
<SALES>                                          1,382   
<TOTAL-REVENUES>                                 1,382   
<CGS>                                            1,224   
<TOTAL-COSTS>                                    1,224   
<OTHER-EXPENSES>                                 3,596   
<LOSS-PROVISION>                                     0   
<INTEREST-EXPENSE>                                 856   
<INCOME-PRETAX>                            (4,293,626)   
<INCOME-TAX>                                         0   
<INCOME-CONTINUING>                        (4,293,626)   
<DISCONTINUED>                                       0   
<EXTRAORDINARY>                                      0   
<CHANGES>                                            0   
<NET-INCOME>                               (4,293,626)   
<EPS-PRIMARY>                                   (2.29)   
<EPS-DILUTED>                                   (2.29)   
                         

</TABLE>


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