SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-QSB
Amendment No. 1
[X] Quarterly Report Under Section 13 or 15(d)
of the Securities Exchange Act of 1934
For the quarterly period ended September 30, 1997
[ ] Transition Report Under Section 13 or 15(d)
of the Securities Exchange Act of 1934
Commission File Number 0-21201
iMall, Inc.
------------
(Exact name of small business issuer as specified in its charter)
Nevada 59-2544687B
------ -----------
(State or other jurisdiction (I.R.S. Employer Identification Number)
of incorporation or organization)
4400 Coldwater Canyon Boulevard, Suite 200, Studio City, California 91604
- -------------------------------------------------------------------------
(Address of principal executive offices)
(Zip Code)
(818) 509-3600
--------------
(Issuer's telephone number including area code)
Indicate by check mark whether the issuer (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.
As of November 14, 1997, the Issuer had outstanding an aggregate of
61,202,169 common shares, par value $0.001.
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
--------------------
The unaudited condensed consolidated financial statements of iMall,
Inc. and subsidiaries (the "Company") as of September 30, 1997 and for the
three and nine months ended September 30, 1997 and 1996 are attached hereto.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION.
----------------------------------------------------------
The following discussion and analysis of the Company's financial
condition as of September 30, 1997 (and with respect to significant financing
activities through November 14, 1997) and the Company's results of operations
for the three and nine months ended September 30, 1997 and 1996 should be read
in conjunction with the Company's unaudited condensed consolidated financial
statements and notes thereto included elsewhere in this Form 10-QSB. These
results are not necessarily indicative of the results achieved by the Company
for the entire year ended December 31, 1997.
Comparison of Three Months Ended September 30, 1997 and 1996
Revenues. Revenues for the three months ended September 30, 1997
were $4,457,658 compared to $3,680,893 for the three months ended September
30, 1996. The 21% increase was due primarily to increases in telemarketing
sales of Website and other Internet products. The Company's Internet training
division provided approximately 55% of total revenues for the three months
ended September 30, 1997 compared to 77% for the three months ended September
30, 1996. The decrease in the percentage of the Company's revenues derived
from the Internet training division was due to the following factors: (i) an
increase in telemarketing sales, and (ii) a decrease in Internet training
revenue of approximately $300,000.
Cost of Revenues. Total direct cost of revenues for the three
months ended September 30, 1997 was $4,237,616 compared to $1,710,014 for the
three months ended September 30, 1996, an increase of 148%. This increase was
due primarily to an increase in advertising expense. The Company's marketing
efforts were expanded to include the airing of infomercials on television and
significant direct mail marketing in an attempt to increase attendance at the
Company's educational workshops. The 148% increase in cost of revenues
compared to the 21% increase in revenues over the same period was primarily
due to the fact that the Company's increased marketing efforts did not produce
increased revenues to the same extent as the Company's expenditures.
Management believes its strategy of increasing advertising efforts is in its
early stages. The Company intends to continue advertising expenditures at
higher levels, and believes that over time, these increased expenditures will
lead to an increase in revenues.
General and Administrative Expenses. General and administrative
expenses for the three months ended September 30, 1997 were $1,520,191
compared to $2,034,898 for the three months ended September 30, 1996. This
34% decrease was due primarily to the net effect of dissolving the Company's
technology division formerly located in Woodland Hills, California, and
relocating the Company's technology division to Provo, Utah.
Other Income, net. The Company sells mailing lists to outside
vendors. This activity is considered to be peripheral to its operations. Net
other income for the three months ended September 30, 1997 was $78,760
compared to $42,379 for the three months ended September 30, 1996. The 86%
increase was due mainly to the increased sales of mailing lists during 1997.
Interest Income (Expense), net. Net interest expense for the three
months ended September 30, 1997 was $28,940 compared to net interest income of
$5,617 for the three months ended September 30, 1996. The net increase in
interest expense was primarily due to interest on notes payable to a
stockholder and notes payable to related parties.
Comparison of Nine Months Ended September 30, 1997 and 1996
Revenues. Revenues for the nine months ended September 30, 1997
were $13,645,695 compared to $12,250,236 for the nine months ended September
30, 1996. This 11% increase was primarily due to increased telemarketing
revenues. The Company's Internet training division provided approximately 64%
of total revenues for the nine months ended September 30, 1997 and 75% for the
nine months ended September 30, 1996. The decrease in the percentage of the
Company's revenues derived from the Internet training division was due
primarily to the increase in telemarketing sales.
Cost of Revenues. Total direct cost of revenues for the nine months
ended September 30, 1997 was $10,689,453 compared to $6,383,369 for the nine
months ended September 30, 1996. The 67% increase was due primarily to
increased advertising costs. The Company's marketing efforts were expanded to
include the airing of infomercials on television and direct mail marketing.
The 67% increase in cost of revenues compared to the 11% increase in revenues
over the same period was primarily due to the fact that the Company's
increased marketing efforts did not produce increased revenues to the same
extent as the Company's expenditures. Management believes its strategy of
increasing advertising efforts is in its early stages. The Company intends to
continue advertising expenditures at higher levels, and believes that over
time, these increased expenditures will lead to an increase in revenues.
General and Administrative Expenses. General and administrative
expenses for the nine months ended September 30, 1997 were $5,587,770 compared
to $4,818,597 for the nine months ended September 30, 1996. The 16% increase
was due primarily to the Company's hiring of several individuals for key
management positions subsequent to the first nine months of 1996.
Other Income, net. The Company sells mailing lists to outside
vendors. This activity is considered to be peripheral to its operations. Net
other income for the nine months ended September 30, 1997 was $147,431
compared to $129,770 for the nine months ended September 30, 1996. The 14%
increase was due mainly to the increased sales of mailing lists during 1997.
Interest Income (Expense), net. Net interest expense for the nine
months ended September 30, 1997 was $58,235 compared to net interest income of
$1,111 for the nine months ended September 30, 1996. The net increase in
interest expense was primarily due to interest on notes payable to a
stockholder and notes payable to related parties.
Liquidity and Capital Resources
The Company has funded its cash requirements through November 14,
1997 primarily through (i) borrowing a total of $1,290,303 during 1997, (ii)
the sale of shares of Common Stock to certain investors for a total of
$1,000,000 in cash, and (iii) cash from the Company's operations. The Company
currently has outstanding debt obligations of $1,575,385 as of November 14,
1997, the majority of which is due on demand.
The Company has a working capital deficit of $1,794,501 as of
September 30, 1997. Because the Company has insufficient cash and working
capital, the continuation of the Company's operations as presently constituted
and the implementation of its business plan depend substantially on its
ability to raise additional debt or equity capital. As of November 14, 1997,
the Company was in the process of a $5,000,000 to $20,000,000 private
placement of Units, each Unit consisting of ( i) 25,000 shares of Series A 9%
Convertible Preferred Stock, each of which is convertible into 10 Shares of
Common Stock and (ii) Common Stock Purchase Warrants to purchase 62,500 shares
of Common Stock at an exercise price of $.40 per share, protected against
dilution in certain situations.
On October 16, 1997, the Company entered into an agreement with
certain shareholders to repurchase 900,000 shares of Common Stock in exchange
for a note in the amount of $405,000. The maturity of this note is the
earlier of November 30, 1997, or the closing of a financing of the Company
with net proceeds of at least $2,000,000. The unpaid portion of the purchase
price bears interest at the rate of 10% per year commencing on November 17,
1997.
On October 20, 1997, a stockholder loaned $350,000 to the Company,
secured by a second position in restricted cash balances held at a bank. The
loan amount plus interest (computed at 12% per year) is due on or before
December 31, 1997. This note is personally guaranteed by each of Craig
Pickering, Mark Comer, and Richard Rosenblatt (officers of the Company).
The Company is currently generating cash receipts (exclusive of
financing activities) of approximately $1,200,000 per month and incurring cash
expenses in the amount of approximately $1,500,000 per month, of which fixed
costs account for approximately $600,000. The Company anticipates capital
expenditures will be approximately $375,000 for the remainder of the current
fiscal year, but will only be expended assuming the Company is successful in
its equity financing efforts.
The Company is collecting $10,000 per month on a note receivable in
the original amount of $250,000, which bears interest at an annual rate of
10%. The amount outstanding on this note receivable is approximately $166,250
as of September 30, 1997.
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
-----------------
The Company is a defendant in various legal proceedings that have
arisen in the ordinary course of business. However, in management's opinion,
after consultation with legal counsel, none of these legal proceedings are
expected to have a material impact on its financial position or results of
operations.
ITEM 2. CHANGES IN SECURITIES
---------------------
The Company issued 1,230,769 shares of Common Stock on August 12,
1997 to certain principals of the Company's financial advisors, Geller &
Friend, in an unregistered offering exempt from registration pursuant to
Section 4(2) of the Securities Act of 1933, as amended (the "Securities Act")
in exchange for cash in the amount of $500,000. No placement agent was
involved in this transaction and no commissions were paid.
The Company issued 294,568 shares of Common Stock on August 29, 1997
to certain independent contractors who have performed various speaking,
presentation, and public appearance work for the Company in transactions
exempt from registration pursuant to Section 4(2) of the Securities Act as
compensation for such services. No placement agent was involved in these
transactions and no commissions were paid. The price per share of the
Company's Common Stock on the OTC market at August 29, 1997 was $.75.
The Company issued 923,075 shares of Common Stock effective on
September 24, 1997 to independent investors in an unregistered offering exempt
from registration pursuant to Section 4(2) of the Securities Act in exchange
for cash in the amount of $375,000. No placement agent was involved in this
transaction and no commissions were paid.
The Company issued 369,230 shares of Common Stock during October
1997 to independent investors in an unregistered offering exempt from
registration pursuant to Section 4(2) of the Securities Act in exchange for
cash in the amount of $150,000. No placement agent was involved in this
transaction and no commissions were paid.
On October 16, 1997, the Company entered into an agreement with
certain shareholders to repurchase 900,000 shares of Common Stock in exchange
for a note in the amount of $405,000.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
-------------------------------
On March 1, 1997, the Company defaulted on a loan from a
stockholder, which was secured by certain assets of the Company. Upon
default, all outstanding principal and interest became immediately due. Any
outstanding principal balance subsequent to March 1, 1997 bears interest at 13
percent.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
---------------------------------------------------
The Company filed an Information Statement with the Securities and
Exchange Commission on October 17, 1997 and caused such Information Statement
to be mailed to all of the Company's shareholders of record which stated that
the Company's Board of Directors and three shareholders representing
approximately 65% of the outstanding Common Stock had approved the following
actions: ( i) amending the Company's Articles of Incorporation to authorize up
to 10,000,000 shares of Preferred Stock; (ii) granting the Board of Directors
the authority to effect up to a 1 for 10 reverse stock split, which has not
been effected as of the date of this filing; and (iii) adopting the Company's
1997 Stock Option Plan.
ITEM 5. OTHER INFORMATION
-----------------
None.
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
--------------------------------
(a) The following exhibits are attached hereto and incorporated
herewith.
Exhibit # Description
- --------- -----------
27 Financial Data Schedule
(b) The Company filed a report on Form 8-K on July 14, 1997.
SIGNATURES
In accordance with the requirements of the Securities Exchange Act of
1934, the registrant caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.
DATED as of this 6th day of February, 1998.
iMALL, INC.
By:/s/ Richard M. Rosenblatt
-------------------------
Richard Rosenblatt
Chairman of the Board, Chief Executive Officer
By:/s/ Mark R. Comer
-----------------
Mark R. Comer
President, Director
By:/s/ Anthony P. Mazzarella
-------------------------
Anthony P. Mazzarella
Executive Vice President, Chief Financial
Officer, Secretary/Treasurer, Director
iMALL, Inc. AND SUBSIDIARIES
Condensed Consolidated Balance Sheet
Assets
------
As of September 30, 1997
(Unaudited)
--------------
Current Assets:
Cash $ 212,750
Restricted Cash 362,082
Accounts receivable - trade, net 138,531
Current portion of note receivable 136,250
Inventory 165,434
Prepaid expenses 29,459
--------------
Total Current Assets 1,044,506
--------------
Property and Equipment, Net 749,302
---------------
Other Assets:
Goodwill, net 147,118
Note receivable, net of current portion 30,000
Deposits 25,701
Organization costs, net 1,053
---------------
Total Other Assets 203,872
---------------
Total Assets $ 1,997,680
===============
Liabilities and Stockholders' Deficit
-------------------------------------
Current Liabilities:
Current portion of notes payable
to related parties $ 280,385
Current portion of capitalized lease obligations 26,776
Note payable to stockholder 500,000
Accounts payable 1,158,328
Accrued payroll 188,104
Accrued royalties 96,030
Accrued interest payable to related party 19,509
Other accrued liabilities 92,371
Deferred revenue 477,504
---------------
Total Current Liabilities 2,839,007
---------------
Notes Payable to Related Parties, net of current portion 40,000
---------------
Capitalized Lease Obligations, net of current portion 14,849
---------------
Stockholders' Deficit:
Common stock, par value $.001;
300,000,000 shares authorized,
61,732,939 shares outstanding 61,733
Additional paid-in capital 1,703,851
Accumulated Deficit (2,661,760)
----------------
Total Stockholders' Deficit (896,176)
----------------
Total Liabilities and Stockholders' Deficit $ 1,997,680
================
See notes to condensed consolidated financial statements.
iMALL, Inc. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
<TABLE>
<CAPTION>
For the Three Months Ended For the Nine Months Ended
------------------------------- ----------------------------
September 30, September 30, September 30, September 30,
1997 1996 1997 1996
--------------- -------------- ------------- --------------
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
<S> <C> <C> <C> <C>
REVENUES $ 4,457,658 $ 3,680,893 $ 13,645,695 $ 12,250,236
COST OF REVENUES 4,237,616 1,710,014 10,689,453 6,383,369
-------------- ------------- -------------- -------------
GROSS MARGIN 220,042 1,970,879 2,956,242 5,866,867
GENERAL AND ADMINISTRATIVE EXPENSES 1,520,191 2,034,898 5,587,770 4,818,597
-------------- ------------- -------------- -------------
Operating Income (Loss) (1,300,149) (64,019) (2,631,528) 1,048,270
--------------- ------------- -------------- -------------
OTHER INCOME AND EXPENSES
Other Income, net 78,760 42,379 147,431 129,770
Interest Income (Expense), net (28,940) 5,617 (58,235) 1,111
--------------- ------------- -------------- -------------
Total Other Income, net 49,820 47,996 89,196 130,881
--------------- ------------- -------------- -------------
INCOME (LOSS) BEFORE PROVISION
FOR INCOME TAXES (1,250,329) (16,023) (2,542,332) 1,179,151
--------------- ------------- -------------- -------------
PROVISION FOR INCOME TAXES 163,715 (59,115) 163,715 382,076
--------------- ------------- -------------- -------------
NET INCOME (LOSS) $ (1,414,044) $ 43,092 $ (2,706,047) $ 797,075
=============== ============= ============== =============
NET INCOME (LOSS) PER COMMON SHARE $ (0.02) $ 0.00 $ (0.05) $ 0.01
=============== ============= ============== =============
WEIGHTED AVERAGE COMMON
SHARES OUTSTANDING 60,156,216 56,327,783 59,578,283 58,283,999
=============== ============= ============== ============
</TABLE>
See notes to condensed consolidated financial statements
iMALL, Inc. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
For the Nine Months Ended
September 30, September 30,
1997 1996
--------------- ----------------
(Unaudited) (Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income(loss) $ (2,706,047) $ 797,075
Adjustments to reconcile net income
(loss) to net cash provided by (used in)
operating activities:
Depreciation and amortization 389,415 179,041
Noncash expense related to issuance of
shares of common stock for services 220,925 28,000
Provision for losses on accounts
receivable 18,462 33,835
Loss on disposal of property and
equipment 1,236 6,342
Deferred income tax provision 163,715 (122,968)
Changes in assets and liabilities,
net of effects from purchase of
subsidiaries:
Increase in accounts receivable (56,491) (107,818)
Decrease (Increase) in related-party
receivable 85,521 (2,039)
Decrease in income tax receivable 276,940 -
Decrease (Increase)in employee
receivable 14,536 (19,011)
Increase in inventory (110,157) (62,969)
Decrease (Increase) in prepaid
expenses 100,501 (191,648)
Increase (Decrease) in deposits (2,875) 2,930
Increase in accounts payable 490,902 157,618
Increase in accrued liabilities 33,832 110,269
Increase (Decrease) in interest payable
to related party 6,750 (20)
Decrease (Increase) in income
tax payable - (41,068) 61,707
Increase in deferred revenue 141,329 325,708
--------------- ----------------
Net Cash Provided by (Used in)
Operating Activities (972,574) 1,196,052
--------------- ----------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Cash received from acquisition of
subsidiaries - 110,350
Cash collections on notes receivable 75,750 (250,000)
Purchases of property and equipment (76,459) (725,855)
--------------- ----------------
Net Cash Used in Investing Activities (709) (865,505)
--------------- ----------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from private placement of
common stock 875,000 -
Proceeds from issuance of notes payable
to stockholder 765,000 -
Proceeds from issuance of note payable
to related party 175,303 -
Principal payment on notes payable (277,500) (12,500)
Cash paid for undistributed S-corp earnings - (25,000)
Principal payments on obligations under
capital leases (29,952) (13,229)
--------------- ----------------
Net Cash Provided by (Used in)
Financing Activities 1,507,851 (50,729)
--------------- ----------------
Increase (Decrease)in Cash 534,568 279,818
CASH AT BEGINNING OF PERIOD 40,264 41,696
--------------- ----------------
CASH AND RESTRICTED CASH AT END OF PERIOD $ 574,832 $ 321,514
=============== ================
SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for interest $ 73,069 $ 7,386
=============== ================
See notes to condensed consolidated financial statements.
IMALL, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
(1) Interim Condensed Consolidated Financial Statements
The accompanying condensed consolidated financial statements have been
prepared by the Company without audit. In the opinion of management, all
adjustments (consisting of normal recurring adjustments) necessary to present
fairly the financial position, results of operations and cash flows as of the
dates and for the periods presented herein have been made.
Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to the Securities and
Exchange Commission rules and regulations. It is suggested that these
condensed consolidated financial statements be read in conjunction with the
consolidated financial statements and notes thereto included in the Company's
Form 10-SB, as amended. The results of operations for the three months and
nine months ended September 30, 1997, are not necessarily indicative of the
operating results for the year ended December 31, 1997. The accounting
policies followed by the Company are set forth in the notes to the Company's
consolidated financial statements in its Form 10-SB, as amended.
(2) Net Income (Loss) Per Common Share
Net income (loss) per common share is based on the weighted average
number of common shares outstanding for each period reported. Stock options
and warrants prior to conversion are not included in the calculation of any
loss per common share because their inclusion would be antidilutive, thereby
reducing the net loss per common share (see Note 4).
(3) Goodwill
On April 26, 1996, the Company acquired e.m.a.N.a.t.e., Inc.,
("e.m.a.N.a.t.e."), a company specializing in information systems, Internet
consulting and front-page creations for web sites on the Internet, in a
business combination accounted for as a purchase. The Company issued
1,600,000 shares of common stock at $.10 per share, which was the fair value
as determined by the Company's Board of Directors, for all of the outstanding
stock of e.m.a.N.a.t.e. The acquisition resulted in the Company recording
goodwill of $224,507. The Company is amortizing goodwill over a five-year
period.
On March 5, 1996, the Company acquired Inter-Active Marketing Group, Inc.
("IMG"), a company specializing in yellow page advertising on the Internet, in
a business combination accounted for as a purchase. The Company issued
1,634,800 shares of common stock (of which 1,214,300 shares were being held in
escrow contingent on specified events occurring in the future, which shares
have subsequently been returned to the treasury and retired) at $.10 per
share, which was the fair value as determined by the Company's Board of
Directors, for all of the outstanding stock of IMG. The acquisition resulted
in the Company recording negative goodwill of $(19,410). The Company is
amortizing negative goodwill over a five-year period.
(4) Recent Accounting Pronouncement
In February 1997, the Financial Accounting Standards Board released
Statement of Financial Accounting Standards No. 128, "Earnings per Share"
("SFAS No. 128"). This statement specifies the computation, presentation, and
disclosure requirements for earnings per share ("EPS") for financial
statements issued for all periods ending after December 15, 1997. SFAS 128
simplifies the standards for computing EPS in comparison to APB Opinion No. 15
and replaces the presentations of Primary EPS and Fully Diluted EPS with a
presentation of Basic EPS and Diluted EPS.
(5) Income Taxes
During the three months ended September 30, 1997, in accordance with
Statement of Financial Accounting Standards No. 109, "Accounting for Income
Taxes", the Company reassessed the realizability of its deferred income tax
assets. As a result, the Company provided a valuation allowance against its
remaining deferred income tax assets due to the Company continuing to incur
net operating losses for financial reporting and income tax reporting
purposes.
(6) Restricted Cash
As of September 30, 1997, the Company had restricted cash totaling
$362,082 held by a bank for overdraft protection. This cash is collateral in
connection with a $350,000 loan from a third party (see note 7).
(7) Subsequent Events
On October 16, 1997, the Company entered into an agreement with certain
shareholders to repurchase 900,000 shares of Common Stock in exchange for a
note in the amount of $405,000. The maturity of this note is the earlier of
November 30, 1997, or the closing of a financing of the Company with net
proceeds of at least $2,000,000. The unpaid portion of the purchase price
bears interest at the rate of 10% per year commencing on November 17, 1997.
On October 17, 1997, the Company received Board of Directors and
shareholder approval to ( i) amend its articles of incorporation to authorize
the issuance of up to 10,000,000 shares of preferred stock, (ii) effect an up
to 1-for-10 reverse stick split, which has not been effected as of November
14, 1997, and (iii) adopt the Company's 1997 Stock Option Plan.
On October 20, 1997, a third party loaned $350,000 to the Company,
secured by a second position in restricted cash balances held at a bank. The
loan amount plus interest (computed at 12% per year) is due on or before
December 31, 1997. This note is personally guaranteed by each of Craig
Pickering, Mark Comer, and Richard Rosenblatt (officers of the Company).
The Company issued 369,230 shares of Common Stock during October 1997 to
independent investors in an unregistered offering exempt from registration
pursuant to Section 4(2) of the Securities Act in exchange for cash in the
amount of $150,000.
As of November 14, 1997, the Company was in the process of a $5,000,000
to $20,000,000 private placement of Units, each Unit consisting of ( i) 25,000
shares of Series A 9% Convertible Preferred Stock, each of which is
convertible into 10 shares of Common Stock and (ii) Common Stock Purchase
Warrants to purchase 62,500 shares of Common Stock at an exercise price of
$.40 per share (protected against dilution in certain situations).
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-END> SEP-30-1997
<CASH> 574,832
<SECURITIES> 0
<RECEIVABLES> 331,181
<ALLOWANCES> (26,400)
<INVENTORY> 165,434
<CURRENT-ASSETS> 1,044,506
<PP&E> 1,392,796
<DEPRECIATION> (643,494)
<TOTAL-ASSETS> 1,997,680
<CURRENT-LIABILITIES> 2,839,007
<BONDS> 0
0
0
<COMMON> 61,733
<OTHER-SE> (957,909)
<TOTAL-LIABILITY-AND-EQUITY> 1,997,680
<SALES> 13,645,695
<TOTAL-REVENUES> 13,645,695
<CGS> 10,689,453
<TOTAL-COSTS> 16,277,223
<OTHER-EXPENSES> (147,431)
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 58,235
<INCOME-PRETAX> (2,542,332)
<INCOME-TAX> 163,715
<INCOME-CONTINUING> (2,706,047)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (2,706,047)
<EPS-PRIMARY> (0.05)
<EPS-DILUTED> (0.05)
</TABLE>
