AMERICOMM DIRECT MARKETING INC
10-Q, 1998-05-15
CONVERTED PAPER & PAPERBOARD PRODS (NO CONTANERS/BOXES)
Previous: RIDGEVIEW INC, 10-Q, 1998-05-15
Next: MEDICAL ALLIANCE INC, 10-Q, 1998-05-15




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


(Mark One)
    (X)  QUARTERLY REPORT PURSUANT OT SECTION 13 OR 15 (d) OF THE 
         SECURITIES EXCHANGE ACT OF 1934

         For the quarterly period ended March 31, 1998

                                       OR

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

                 For the transitions period from _____ to _____

                         Commission File Number 333-8925

                        AMERICOMM DIRECT MARKETING, INC.
             (Exact name of registrant as specified in its charter)
<TABLE>
<CAPTION>
<S>                                                             <C>
                      DELAWARE                                              23-2574778
     (State or other jurisdiction of incorporation              (I.R.S. Employer Identification No.)
                  or organization)

            5775 Peachtree Dunwoody Road                                      30342
                     Suite C-150                                            (Zip code)
                     Atlanta, GA
      (Address of principal executive offices)
</TABLE>

Registrant's telephone number, including area code:  (404) 256-1123

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 practicable date.

                                               Outstanding as of
             Class                                May 13, 1998
             -----                                ------------

 Common Stock, $.01 par value                    283,807 shares
<PAGE>
                        AMERICOMM DIRECT MARKETING, INC.

                                   FORM 10 - Q

                      QUARTERLY PERIOD ENDED MARCH 31, 1998

                                      INDEX

PART I.  FINANCIAL INFORMATION                                     Page Numbers
                                                                   ------------
         Item 1.  Financial Statements

                  Condensed Balance Sheets as of March 31, 1998 and    
                           December 31, 1997                                1

                  Condensed Statements of Operations for the three
                           months ended March 31, 1998 and 1997             2

                  Condensed Statements of Cash Flows for the three
                           months ended March 31, 1998 and 1997             3

                  Notes to Condensed Financial Statements
                           as of March 31, 1998                           4-6

         Item 2.  Management's Discussion and Analysis of Financial
                           Condition and Results of Operations            7-9

PART II.  OTHER INFORMATION

         Item 5.  Other Information                                        10
         Item 6.  Exhibits and Reports on Form 8 - K                       10

SIGNATURES                                                                 11

<PAGE>
PART I.  FINANCIAL INFORMATION

         Item 1.  Financial Statements

<TABLE>
                        AMERICOMM DIRECT MARKETING, INC.
                             CONDENSED BALANCE SHEET
                        (in thousands, except share data)
<CAPTION>
                                                              March 31, 1998               December 31, 1997
                                                          ------------------------      ------------------------
<S>                                                       <C>                           <C>
Assets

Current assets -
          Cash                                                             $1,392                        $1,314
          Accounts receivable, net                                         24,984                        27,943
          Inventories                                                      13,548                        13,331
          Other                                                             3,594                         4,043
                                                          ------------------------      ------------------------
               Total Current Assets                                        43,518                        46,631
                                                          ------------------------      ------------------------

Property, plant and equipment, at cost                                     70,857                        68,078
          Less:  Accumulated depreciation                                (19,054)                      (16,884)
                                                          ------------------------      ------------------------
                                                                           51,803                        51,194
                                                          ------------------------      ------------------------

Other assets -
          Goodwill, net of accumulated amortization                        49,694                        46,173
          Other intangibles, net of accumulated                            28,234                        28,869
          amortization
          Other                                                             4,735                         4,818
                                                          ------------------------      ------------------------
                                                                           82,663                        79,860
                                                          ------------------------      ------------------------
                                                                         $177,984                      $177,685
                                                          ========================      ========================

Liabilities and Stockholder's Equity

Current liabilities -
          Current portion of long-term debt                                  $917                          $864
          Bank overdraft                                                    3,252                         4,624
          Accounts payable                                                  6,389                         4,899
          Accrued expenses and other                                        9,810                         9,624
                                                          ------------------------      ------------------------
                                                                           20,368                        20,011
                                                          ------------------------      ------------------------

Noncurrent liabilities                                                      7,461                         7,777
                                                          ------------------------      ------------------------

Long-term debt                                                            116,621                       115,245
                                                          ------------------------      ------------------------


Stockholder's equity -
          Common stock, $.01 par value                                          3                             3
          Additional paid-in capital                                       46,175                        46,175
          Accumulated deficit                                            (12,644)                      (11,526)
                                                          ------------------------      ------------------------
                                                                           33,534                        34,652
                                                          ========================      ========================
                                                                         $177,984                      $177,685
                                                          ========================      ========================

Common Shares Outstanding                                                 283,807                       283,807
                                                          ========================      ========================

                                  See notes to condensed financial statements
</TABLE>
<PAGE>


                        AMERICOMM DIRECT MARKETING, INC.
                       CONDENSED STATEMENTS OF OPERATIONS
                        (in thousands, except share data)

                                                   Three months ended March 31,
                                                     1998              1997
                                                   ----------        ----------

Net sales                                           $46,374            $38,858

Operating costs and expenses -
                 Cost of sales                        33,454            27,592
                 Selling and                          11,309             9,832
administrative
                                                   ----------        ----------

                Total operating costs                 44,763            37,424
and expenses
                                                   ----------        ----------

Operating income                                      1,611              1,434


Interest, net                                          3,509             3,329
                                                   ----------        ----------

Loss before income taxes                            (1,898)            (1,895)


Income tax benefit                                    (781)              (548)
                                                   ---------         ----------


Net loss                                           $(1,117)           $(1,347)
                                                   =========         ==========


OTHER DATA:

     Consistent  with the Form  S-4  filed  with  the  Securities  and  Exchange
     Commission  on October 17,  1996,  the  following  financial  data has been
     disclosed.

     EBITDA is  provided  because  it is a measure  of an  issuer's  ability  to
     service its indebtedness commonly used by certain investors.  EBITDA is not
     a measure of financial  performance  under  generally  accepted  accounting
     principles  and should not be  considered an  alternative  to net income or
     loss as a measure of performance or to cash flow as a measure of liquidity.

     EBITDA is defined as operating  income,  plus depreciation and amortization
     and reflects the elimination of certain non-cash charges related to pension
     and deferred  financing  costs and the  elimination  of gain on disposal of
     equipment, among others.


                 EBITDA                              $4,941             $4,118
                                                ============      =============
                                  See notes to condensed financial statements
<PAGE>



                        AMERICOMM DIRECT MARKETING, INC.
                       CONDENSED STATEMENTS OF CASH FLOWS
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                          Three months ended March 31,
                                                               ----------------------------------------------------

                                                                        1998                        1997
                                                               -----------------------    -------------------------
<S>                                                            <C>                        <C>
Cash flows from operating activities -
          Net loss                                                           $(1,117)                     $(1,347)
          Adjustments to reconcile net loss to net cash
          provided
                by operating activities -
                Depreciation and amortization                                   3,708                        2,703
                Loss on disposal                                                   24                          194
                Deferred income tax benefit                                     (781)                        (548)
                Amortization of prepaid pension asset                              68                           56
                Change in assets, liabilities                                   5,235                        1,208
                                                               -----------------------    -------------------------

Net cash provided by operating activities                                       7,137                        2,266
                                                               -----------------------    -------------------------

Cash flows from investing activities -
          Cash paid for Label America, Inc., net of cash                            0                      (9,402)
          acquired
          Cash paid for Cardinal Marketing, Inc. and Cardinal
              Marketing of New Jersey, Inc., net of cash                      (4,680)                            0
          acquired
          Proceeds from sale of assets                                              0                           90
          Purchases of property and equipment                                 (2,286)                        (943)
                                                               -----------------------    -------------------------

Net cash used in investing activities                                         (6,966)                     (10,255)
                                                               -----------------------    -------------------------

Cash flows from financing activities -
          Net borrowings on revolving line of credit                            1,656                        9,300
          Decrease in bank overdraft, net                                     (1,372)                        (829)
          Payments on capital leases                                            (228)                        (120)
          Due from parent                                                       (149)                            0
                                                               -----------------------    -------------------------

Net cash provided by (used in) financing activities                              (93)                        8,351
                                                               -----------------------    -------------------------


Net increase in cash                                                               78                          362

Cash, beginning of period                                                       1,314                        1,979
                                                               -----------------------    -------------------------

Cash, end of period                                                            $1,392                       $2,341
                                                               =======================    =========================
</TABLE>









                                   See notes to condensed financial statements
<PAGE>

                     NOTES TO CONDENSED FINANCIAL STATEMENTS

NOTE 1:  BASIS OF PRESENTATION

The accompanying  unaudited condensed financial statements have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Article 10 of Regulation
S-X. Accordingly, they do not include all the information and footnotes required
by generally accepted accounting  principles for complete financial  statements.
In the opinion of management,  all adjustments  (consisting of normal  recurring
accruals) considered necessary for a fair presentation have been included.

Operating results for AmeriComm Direct  Marketing,  Inc. (the "Company") for the
three month period ended March 31, 1998, are not  necessarily  indicative of the
results that may be expected for the year ending December 31, 1998.

NOTE 2:  INVENTORIES

The major classes of inventories were as follows (in thousands):
<TABLE>
<CAPTION>

                                                   March 31, 1998            December 31, 1997
                                               -----------------------    ------------------------
<S>                                            <C>                        <C>
Raw materials                                                  $6,948                      $7,351
Work-in-process                                                 1,464                       1,585
Finished goods and customized stock                             5,136                       4,395
                                               =======================    ========================
                                                              $13,548                     $13,331
                                               =======================    ========================
</TABLE>


NOTE 3:  ACQUISITIONS

Purchase of Label America, Inc.

On February 21,  1997,  the Company  acquired all of the issued and  outstanding
capital stock of Label America,  Inc.  ("LAI") for $8,500,000,  less outstanding
indebtedness plus transaction  costs, which was funded through borrowings on its
revolving loan facility.  Additional  consideration  of $700,000 was paid to the
principal  stockholder  for a noncompete  agreement which amount was also funded
through borrowings on the Company's  revolving loan facility.  Upon consummation
of the  acquisition,  LAI was merged into the Company.  The LAI  acquisition has
been accounted for using the purchase method of accounting and, accordingly, the
results of  operations of LAI have been included in the results of operations of
the Company since February 22, 1997. The excess of the  consideration  paid over
the estimated fair value of net assets acquired of approximately  $6,636,000 has
been recorded as goodwill and is being amortized on a  straight-line  basis over
40 years.


AmeriComm Direct Marketing, Inc.

On April 24,  1997,  the  Company  acquired  all of the issued  and  outstanding
capital stock of AmeriComm  Direct  Marketing,  Inc. (ADMI) for $23,635,000 plus
transaction  costs.  Additional  consideration  of  $1,000,000  was  paid to the
principal  stockholder  for a noncompete  agreement.  Upon  consummation  of the
acquisition,  ADMI was merged into the Company.  The ADMI  acquisition  has been
accounted for using the purchase  method of  accounting  and,  accordingly,  the
results of operations of ADMI have been included in the results of operations of
the Company  since April 25,  1997.  The excess of  consideration  paid over the
estimated fair value of net assets  acquired of $15,273,000 has been recorded as
goodwill and is being amortized on the straight-line basis over 40 years.

The  acquisition  of ADMI was  financed by a capital  contribution  by AmeriComm
Holdings,  Inc. ("AHI"), the Company's parent, of $23,879,000.  To provide funds
for the capital contribution,  AHI issued $35,000,000 aggregate principal amount
of 12.5% Notes (the  "Notes")  due April 24,  2003.  A portion of the Notes were
used to redeem  AHI  redeemable  cumulative  preferred  stock.  The Notes  place
certain  restrictions on the Company's ability to incur additional  indebtedness
or make future acquisitions. In addition, future interest and principal payments
by AHI are dependent primarily on the operations of the Company through payments
to AHI as  permitted  under the Senior  Notes of the  Company.  Interest  is due
quarterly  commencing  June 30,  1997.  AHI may pay a portion  or all of any six
quarterly  interest  installments  prior to April 24, 1999 by issuing additional
notes ("PIK  Notes")  with  interest  ranging  from 12.5% to 13.0%.  The initial
interest  installments due June 30, 1997,  September 30, 1997, December 31, 1997
and  March  31,  1998  were  paid by the  issuance  by AHI of PIK Notes at 12.5%
interest. The PIK Notes must be redeemed prior to April 24, 2003.

Purchase of Cardinal Marketing, Inc. and Cardinal Marketing, of New Jersey, Inc.

On March 16,  1998,  the  Company  acquired  all of the issued  and  outstanding
capital stock of Cardinal Marketing,  Inc. and Cardinal Marketing of New Jersey,
Inc.  (collectively  "Cardinal") for  approximately  $4,000,000 plus transaction
costs,  which was funded  through  borrowings  on the Company's  revolving  loan
facility and from operations.  Additional consideration of $600,000 will be paid
to the stockholders of Cardinal for noncompete agreements, of which $200,000 was
paid on March  16,  1998 and the  remaining  $400,000  will be paid in two equal
annual  installments  commencing March 16, 1999.  Subsequent to the acquisition,
Cardinal  was  merged  into  the  Company.  The  Cardinal  acquisition  has been
accounted for using the purchase  method of  accounting  and,  accordingly,  the
results  of  operations  of  Cardinal  have  been  included  in the  results  of
operations of the Company since March 17, 1998. The excess of the  consideration
paid over the  estimated  fair value of net  assets  acquired  of  approximately
$3,800,000  has  been  recorded  as  goodwill  and  is  being  amortized  on the
straight-line basis over 40 years.


NOTE 4:  COMPREHENSIVE INCOME

Effective  January  1,  1998,  the  Company  adopted  SFAS No.  130,  "Reporting
Comprehensive   Income,"  which  requires   additional   disclosure  of  amounts
comprising  comprehensive  income. The Company has no other comprehensive income
and as a result had no impact from adoption.


<PAGE>



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


RESULTS OF OPERATIONS

On February 21,  1997,  the Company  acquired all of the issued and  outstanding
capital stock of Label America,  Inc.  ("LAI") for  approximately  $8.5 million,
less  outstanding   indebtedness  plus  transaction  costs.  Subsequent  to  the
acquisition,  LAI was merged into the Company.  The results of operations of LAI
have been included in the statements of operations of the Company since February
22, 1997.

On April 24,  1997,  the  Company  acquired  all of the issued  and  outstanding
capital stock of AmeriComm Direct Marketing,  Inc. (ADMI) for $23.6 million plus
transaction  costs.  Subsequent  to the  acquisition,  ADMI was merged  into the
Company.  The results of operations of ADMI have been included in the statements
of operations of the Company since April 25, 1997.

On March 16,  1998,  the  Company  acquired  all of the issued  and  outstanding
capital stock of Cardinal Marketing,  Inc. and Cardinal Marketing of New Jersey,
Inc.  (collectively   "Cardinal")  for  $4.0  million  plus  transaction  costs.
Subsequent to the acquisition, Cardinal was merged into the Company. The results
of operations of Cardinal have been included in the  statements of operations of
the Company since March 17, 1998.

The Company has four  principal  product  lines:  Direct mail  products,  mailer
systems,  custom pressure  sensitive labels and custom envelopes.  The following
table summarizes the net sales by product line (in thousands).

                                              Three Months Ended March 31,
                                            1998                       1997
                                        ------------------    ----------------

Direct mail products                              $12,505              $5,827
Mailer systems                                     10,647               9,936
Custom pressure sensitive labels                   11,943              10,861
Custom envelopes                                   11,279              12,234
                                        ==================    ================
                                                  $46,374             $38,858
                                        ==================    ================


FIRST QUARTER OF 1998 COMPARED WITH THE FIRST QUARTER OF 1997:

Net sales for the three month period ended March 31, 1998 increased $7.5 million
to $46.4  million,  or 19.3%,  from the  comparable  1997  period.  The  overall
increase in sales was mostly due to the  acquisitions of ADMI, LAI and Cardinal.
Specifically,  the  increase  in net sales for direct mail  products  and custom
pressure sensitive labels was due to the above mentioned acquisitions. Net sales
for custom  envelopes  decreased  $1.0 million to $11.3 million or 7.8% from the
comparable  1997  period.  While  the  number  of  units  shipped  has  remained
consistent  with prior year, the decrease in net sales for custom  envelopes has
been  impacted by a reduction in the average unit sales price.  The reduction in
the average unit sales price is mainly due to the lower  average paper prices in
the underlying paper market.  Net sales for mailer systems increased $.7 million
to $10.6 million or 7.2% from the comparable 1997 period. This increase in sales
is mostly due to the increase in revenues from the self label product line.

Gross  profit for the three month  period  ended March 31, 1998  increased  $1.7
million to $12.9 million or 14.7% from the comparable 1997 period.  The increase
in gross profit is due to the acquisitions  discussed above.  Gross profit, as a
percentage  of net sales,  decreased  to 27.9% for the three month  period ended
March 31, 1998 from 29.0% for the comparable 1997 period.  The decrease in gross
profit as a percentage  of sales is mostly  attributable  to  competitive  price
pressures in the mailer systems business unit.

Selling and  administrative  expenses for the three month period ended March 31,
1998 increased $1.5 million to $11.3 million, or 15.0%, from the comparable 1997
period. The increase in selling and administrative  expenses is due to the above
mentioned acquisitions.  Selling and administrative expenses, as a percentage of
net sales,  decreased  to 24.4% for the three month  period ended March 31, 1998
from  25.3%  for the  comparable  1997  period.  The  decrease  in  selling  and
administrative  expenses,  as a percent of net  sales,  is mostly due to certain
synergistic  savings  achieved by the Company from the  acquisitions and Company
initiated restructuring activities.

Operating  income  for the three  month  period  ended  March 31,  1998 was $1.6
million as compared to $1.4 million for the comparable 1997 period. The increase
in operating income is mostly due to the above mentioned acquisitions.

Interest  expense  for the three  month  period  ended  March 31,  1998 was $3.5
million or 7.6% of net sales as  compared  to $3.3  million or 8.6% of net sales
for the comparable 1997 period.  The increase in interest  expense is due to the
increase in borrowings on the revolving loan facility to fund acquisitions.  The
weighted  average  interest rate for the three month period ended March 31, 1998
was 12.2% as compared to 12.6% for the comparable 1997 period.

Income tax  benefit  for the three  month  period  ended  March 31, 1998 was $.8
million as compared to $.5 million for the comparable 1997 period,  resulting in
an effective tax rate of 41% and 29%, respectively.

EBITDA for the three month period ended March 31, 1998 was $4.9 million or 10.7%
of net  sales  as  compared  to $4.1  million  or  10.6%  of net  sales  for the
comparable  1997 period.  The increase in EBITDA is mostly  attributable  to the
above mentioned acquisitions.


                         LIQUIDITY AND CAPITAL RESOURCES

Net cash provided by operating  activities was $7.1 million and $2.3 million for
the three  month  periods  ended  March 31,  1998 and  1997,  respectively.  The
increase in net cash provided by operating  activities is due to the increase in
EBITDA discussed above and the improvement in cash provided by working capital.

Net cash used in investing activities was $7.0 million and $10.3 million for the
three month  periods ended March 31, 1998 and 1997,  respectively.  Cash used in
investing  activities  for the three  month  period  ended  March  31,  1998 was
comprised of $4.7 million for the  acquisition  of Cardinal and $2.3 million for
purchases of property and equipment.  Cash used in investing  activities for the
comparable  1997 period was comprised of $9.4 million for the acquisition of LAI
and $.9 million for the purchases of property and equipment.

Net cash provided by (used in) financing  activities  was $(.1) million and $8.4
million for the three months ended March 31, 1998 and 1997,  respectively.  Cash
provided by financing activities for the three month period ended March 31, 1997
was  primarily  attributable  to the  $9.3  million  borrowed  on the  Company's
revolving credit facility used to acquire LAI.

The Company has up to $25 million of  available  borrowings  from its  revolving
credit  facility  (the  "Revolver").  Borrowings  on the Revolver are limited to
certain  levels  of  receivables  and  inventories.  As of March 31,  1998,  the
outstanding balance on the Revolver was $12.4 million.

Management believes,  based on current financial  performance of the Company and
anticipated  growth,  that the cash provided by operations and the  availability
under the Company's  current  revolving credit facility will provide  sufficient
funds to support planned  capital  expenditures,  working capital  requirements,
debt  service  requirements  and  potential  acquisitions.  The  Company and AHI
anticipate  that they will be required to refinance the Senior Notes and the AHI
Notes at maturity.  No  assurance  can be given that the Company and AHI will be
able to refinance the Senior Notes and Notes on terms  acceptable to them, if at
all. The ability of the Company and AHI to meet their debt  service  obligations
and reduce their debt will be dependent, however, upon the future performance of
the Company which, in turn, will be subject to general  economic  conditions and
to financial, business and other factors, including factors beyond the Company's
control.
<PAGE>


PART II.  OTHER INFORMATION

          Item 1. Legal Proceedings

          No reportable  developments  occurred in Legal Proceedings  during the
          quarter ended March 31, 1998.

          Item 2. Changes in Securities - None.

          Item 3. Defaults upon Senior Securities - None.

          Item 4. Submission of matters to a vote of Security Holders - None.

          Item 5. Other Information - None.

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

a)        Exhibits
          27 - Financial Data Schedule

          b) Form 8-K  Reports

          The report  dated March 16,  1998 and filed March 31, 1998  announcing
          Registrant's  purchase of the  outstanding  capital  stock of Cardinal
          Marketing,  Inc. and Cardinal  Marketing of New Jersey,  Inc. on March
          16, 1998.

c)        Form 8-K/A Reports
    
          The report dated March 16, 1998 and filed April 22, 1998  amending the
          above Form 8-K filed March 31, 1998.
<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.

                                            AMERICOMM DIRECT MARKETING, INC.


Date: May 13, 1998                        /s/ Robert M. Miklas
      ---------------------               --------------------
                                          Robert M. Miklas
                                          President and Chief Executive Officer
                                          (Principal Executive Officer)

Date: May 13, 1998                        /s/ Robert B. Webster
      ---------------------               ---------------------
                                          Robert B. Webster
                                          Executive Vice President and 
                                            Chief Financial Officer
                                          (Principal Financial Officer)

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-END>                               MAR-31-1998
<CASH>                                       1,391,837
<SECURITIES>                                         0
<RECEIVABLES>                               25,797,217
<ALLOWANCES>                                 (813,469)
<INVENTORY>                                 13,548,393
<CURRENT-ASSETS>                            43,518,427
<PP&E>                                      70,857,494
<DEPRECIATION>                            (19,054,162)
<TOTAL-ASSETS>                             177,984,060
<CURRENT-LIABILITIES>                       20,367,547
<BONDS>                                    116,621,366
                                0
                                          0
<COMMON>                                         2,838
<OTHER-SE>                                  33,531,415
<TOTAL-LIABILITY-AND-EQUITY>               177,984,060
<SALES>                                     46,373,435
<TOTAL-REVENUES>                            46,373,435
<CGS>                                       33,455,007
<TOTAL-COSTS>                               33,455,007
<OTHER-EXPENSES>                            11,307,291
<LOSS-PROVISION>                                   578
<INTEREST-EXPENSE>                           3,508,905
<INCOME-PRETAX>                            (1,897,768)
<INCOME-TAX>                                 (781,823)
<INCOME-CONTINUING>                        (1,115,945)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (1,115,945)
<EPS-PRIMARY>                                   (3.93)
<EPS-DILUTED>                                   (3.93)
        

</TABLE>


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