<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-QSB
[X] QUARTERLY REPORT UNDER 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
For the transition period from __________ to __________
Commission File Number: 0-21477
JAVELIN SYSTEMS, INC.
(Exact Name of Small Business Issuer as Specified in Its Charter)
STATE OF DELAWARE 52-1945748
(State or Other Jurisdiction of (I.R.S. Employer
Incorporation or Organization) Identification No.)
2882C TUSTIN AVE.
TUSTIN, CALIFORNIA 92780
(Address of Principal Executive Offices) (Zip Code)
(714) 730-1390
(Issuer's Telephone Number, Including Area code)
N/A
- --------------------------------------------------------------------------------
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last
Report)
Check 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 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
---- ----
(APPLICABLE ONLY TO CORPORATE ISSUERS)
State the number of shares outstanding of each of the issuer's classes of
common equity, as of the latest practicable date.
Title Date Outstanding
Common Stock, $.01 par value November 30, 1996 2,954,250
Transitional Small Business Disclosure Format (check one):
Yes No X
---- ----
<PAGE>
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
JAVELIN SYSTEMS, INC.
BALANCE SHEETS
<TABLE>
<CAPTION>
SEPTEMBER 30, JUNE 30,
1996 1996*
------------- -------------
<S> <C> <C>
(UNAUDITED)
ASSETS
Current assets:
Cash $ 152,038 $ 6,404
Accounts receivable - net 1,181,522 693,679
Inventories 488,777 209,350
Other current assets 34,253 4,107
------------- -------------
Total current assets 1,856,590 913,540
------------- -------------
Property and equipment, net 48,612 27,922
Other assets, net 236,760 9,851
------------- -------------
Total assets $ 2,141,962 $ 951,313
============= =============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Line of credit $ 339,736 $ 206,552
Accounts payable 827,645 356,769
Accrued expenses 30,302 32,973
Current maturities of notes payable
to stockholders 90,000 65,000
Current portion of long-term debt 635,000 20,000
------------- -------------
Total current liabilities 1,922,683 681,294
------------- -------------
Notes payable to stockholders, net of
current portion --- 25,000
Long-term debt, net of current portion --- 50,000
Commitments and contingencies
Stockholders' equity:
Preferred stock, $0.01 par value:
authorized shares--1,000,000
issued and outstanding shares--none
Common stock, $.01 par value:
authorized shares--10,000,000
issued and outstanding--2,104,250 1,084,458 369,206
Deferred charge related to warrants
issued in connection with notes
payable (522,867) (119,845)
Deferred compensation (185,545) ---
Accumulated deficit (156,767) (54,342)
------------- -------------
Total stockholders' equity 219,279 195,019
------------- -------------
Total liabilities and stockholders'
equity $ 2,141,962 $ 951,313
============= =============
</TABLE>
*The balance sheet at June 30, 1996 has been derived from audited financial
statements.
2
See accompanying notes.
<PAGE>
JAVELIN SYSTEMS, INC.
STATEMENT OF OPERATIONS
(UNAUDITED)
<TABLE>
<CAPTION>
THREE MONTHS ENDED
SEPTEMBER 30,
1996 1995*
-------------- -------------
<S> <C> <C>
Net sales $ 1,351,721 $ ----
Cost of sales 1,048,600 ----
-------------- -------------
Gross profit 303,121 ----
Operating expenses:
Research and development 53,564 ----
Selling and marketing 56,865 ----
General and administrative 142,167 ----
-------------- -------------
Total operating expenses 252,596 ----
-------------- -------------
Operating income 50,525 ----
Interest expense 152,950 ----
-------------- -------------
Net loss $ (102,425) $ ----
============== =============
Net loss per share $ (0.05) $ ----
============== =============
Shares used in computing net loss
per share 2,104,250 ----
============== =============
*The Company commenced business on September 19, 1995.
</TABLE>
3
See accompanying notes.
<PAGE>
JAVELIN SYSTEMS, INC.
STATEMENT OF CASH FLOWS
(UNAUDITED)
<TABLE>
<CAPTION>
THREE MONTHS ENDED
SEPTEMBER 30,
1996 1995 (note)
-------------- -------------
<S> <C> <C>
OPERATING ACTIVITIES
Net loss $ (102,425) $ ----
Adjustments to reconcile net loss to net cash used
in operating activities:
Depreciation and amortization 4,350
Amortization of deferred charge related to warrants 113,230
Amortization of deferred compensation 13,455
Changes in operating assets and liabilities:
Accounts receivables (487,844)
Inventories (279,427)
Other current assets (30,146)
Accounts payable 470,877
Accrued expenses (2,672)
Other (254)
-------------- -------------
Net cash used in operating activities (300,856) ----
INVESTING ACTIVITIES
Purchase of equipment (25,010)
-------------- -------------
Net cash used in investing activities (25,010) ----
FINANCING ACTIVITIES
Net borrowings under line of credit 133,184
Proceeds from issuance of notes payable 585,000
Re-payment of notes payable (20,000)
Deferred offering costs (226,684)
-------------- -------------
Net cash provided by financing activities 471,500 ----
INCREASE IN CASH AND CASH EQUIVALENTS 145,634
Cash and cash equivalents at beginning of period 6,404
-------------- -------------
Cash and cash equivalents at end of period $ 152,038 $ ----
============== =============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Income tax paid $ ---- $ ----
============== =============
Interest paid $ 39,720 $ ----
============== =============
</TABLE>
4
See accompanying notes.
<PAGE>
JAVELIN SYSTEMS, INC.
NOTES TO FINANCIAL STATEMENTS
(UNAUDITED)
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
GENERAL
Javelin Systems, Inc. ("the Company") was incorporated in the State of
Delaware under the name of Sunwood Research, Inc. on September 19, 1995. The
Company designs, develops, markets and sells open systems touch screen point-of-
sale ("POS") computers.
The Company has incurred losses of $156,767 from inception, primarily due
to the start-up nature of its business and non-recurring interest expenses
attributable to the imputation of interest based upon the fair market value of
certain warrants issued in connection with debt.
On November 1, 1996, the Company completed an initial public offering (the
"IPO") of 850,000 shares of its common stock at $5.00 per share, netting
proceeds to the Company (after underwriters' discounts and expenses) of
approximately $3,747,500. Proceeds to the Company were used to repay debt with
an outstanding balance of approximately $725,000 and offering expenses of
approximately $330,000. The remaining proceeds will be used for the purposes
described in the Company's Prospectus dated October 25, 1996 (the "Prospectus")
in connection with the IPO.
BASIS OF PRESENTATION
The accompanying financial statements have been prepared by the Company
without audit, pursuant to the rules and regulations of the Securities and
Exchange Commission (the "SEC"). 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
rules and regulations of the SEC. In the opinion of the Company's management,
all adjustments necessary for a fair presentation of the accompanying unaudited
financial statements are reflected herein. All such adjustments are normal and
recurring in nature. Interim results are not necessarily indicative of the
results for the full year. For more complete financial information, these
financial statements should be read in conjunction with the audited financial
statements included in the Company's Registration Statement on Form SB-2 filed
with the SEC.
USE OF ESTIMATES
The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the accompanying financial
statements. Actual results could differ from these estimates.
5
<PAGE>
INVENTORIES
Inventories consist primarily of computer hardware and components and are
stated at the lower of cost (first-in, first-out) or market as follows:
<TABLE>
<CAPTION>
September 30, June 30,
1996 1996
------------- ------------
<S> <C> <C>
Raw materials $ 386,447 $ 203,950
Finished goods 102,330 5,400
------------- ------------
$488,777 $ 209,350
============= ============
</TABLE>
CONCENTRATION OF BUSINESS AND CREDIT RISK
The Company operates within an industry that is subject to rapid
technological advancements, intense competition and uncertain market acceptance.
The introduction of new technologies, competitors' alternative products and
ultimate market acceptance of the products sold by the Company, could have a
substantial impact on the future operations of the Company.
Financial instruments which potentially subject the Company to a
concentration of credit risk consist primarily of trade receivables. In the
normal course of business, the Company provides credit terms to its customers
and collateral is generally not required. Accordingly, the Company performs
ongoing credit evaluations of its customers and maintains allowances for
potential losses which, when realized, have been within the range of
management's expectations. As of September 30, 1996, four customers accounted
for 64% of total accounts receivable whereas four customers accounted for 68% of
the total accounts receivables as of June 30, 1996.
Sales to four customers amounted to 38% of net sales for the quarter ended
September 30, 1996.
DEFERRED OFFERING COSTS
Deferred offering costs amounted to $ 227,000 as of September 30, 1996 and
are included in other assets in the accompanying unaudited balance sheet. Such
costs consist of incremental costs incurred in connection with the IPO described
above and, for financial reporting purposes, will be offset against the proceeds
from the IPO.
REVENUE RECOGNITION
Revenues from sales of products are recognized upon shipment of the
products. The Company generally does not have any significant remaining
obligations upon shipment of the products. Product returns and sales
allowances, which have not been significant historically, are provided for at
the date of sale.
6
<PAGE>
NET LOSS PER COMMON SHARE
Net loss per common share is computed using the weighted average number of
common shares outstanding during the period. Common share equivalents were not
included in the computation since their effect would have been anti-dilutive.
Common share equivalents result from the effect of outstanding options and
warrants to purchase common stock.
Proforma net loss per common share for the quarter ended September 30, 1996
assuming that the IPO would have been completed on July 1, 1996 would have been
$(0.19) per share computed as follows:
<TABLE>
<CAPTION>
<S> <C>
Net loss as shown in the accompanying financial
statements $ (102,425)
Additional amortization of deferred charges
related to warrants (522,867)
Reduction in interest expense due to the
extinguishment of debt 39,720
Interest income from the investing of
excess funds at 6% per annum 25,500
----------
Proforma net loss $ (560,072)
==========
Proforma weighted average shares
outstanding 2,954,250
==========
Proforma net loss per common share $ (0.19)
==========
</TABLE>
2. LINE OF CREDIT
The Company has a line of credit with a financial institution under which
it may borrow up to 80% of the Company's eligible accounts receivable (as
defined) with monthly interest based upon the prime rate of a national financial
institution, however, such rate cannot be less than 2.5% per month. Borrowings
under the line of credit are collateralized by substantially all the assets of
the Company. The Company has informed the financial institution that it will
not renew the line of credit when it expires in December 1996 and has used a
portion of the proceeds from the IPO to pay all of the outstanding borrowings
under the line.
3. INCOME TAXES
No provision for federal or state income taxes is required since the
Company incurred losses in the quarter ended September 30, 1996.
7
<PAGE>
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
GENERAL
Javelin Systems, Inc. (the "Company") designs, develops, markets and sells
open system touch screen POS computers primarily for the foodservice industry.
The following discussion and analysis addresses the results of the
Company's operations for the three months ended September 30, 1996. A
comparison to the results of operations for the period September 19,1995 (date
of incorporation) to September 30, 1995 is not provided since the Company's
activities for such period were primarily limited to the raising of capital and
the design and refinement of its NexDisplay-4 system. On November 1, 1996 the
Company consummated an initial public offering (the "IPO") of 850,000 shares of
its common stock, resulting in proceeds (net of discounts and commissions) of
approximately $3,747,500. Since the closing of the IPO occurred after the
period covered in this report, the Company's results and the following
discussion do not reflect the IPO unless noted otherwise.
This Quarterly Report on Form 10-QSB contains certain forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934 (the "Exchange Act"), and the
Company intends that such forward-looking statements be subject to the safe
harbors created thereby. The Company may experience significant fluctuations in
future operating results due to a number of factors, including, among other
things, the size and timing of customer orders, new or increased competition,
delays in new product enhancements and new product introductions, quality
control difficulties, changes in market demand, market acceptance of new
products, product returns, seasonality in product sales, and pricing trends in
the industry in general, and in the specific markets in which the Company is
active. Any of these factors could cause operating results to vary
significantly from prior periods. Significant variability in orders during any
period may have a material adverse impact on the Company's cash flow, and any
significant decrease in orders could have a material adverse impact on the
Company's results of operations and financial condition. As a result, the
Company believes that period-to-period comparisons of its results of operations
are not necessarily meaningful and should not be relied upon as any indication
of future performance. Fluctuations in the Company's operating results could
cause the price of the Company's Common Stock to fluctuate substantially.
Assumptions relating to the foregoing involve judgments with respect to,
among other things, future economic, competitive and market conditions, all of
which are difficult or impossible to predict accurately, and many of which are
beyond the control of the Company. In addition, the business and operations of
the Company are subject to substantial risks which increase the uncertainty
inherent in the forward-looking statements. In light of the significant
uncertainties inherent in the forward-looking information included herein, the
inclusion of such information should not be regarded as a representation by the
Company or any other person that the objectives or plans of the Company will be
achieved.
8
<PAGE>
RESULTS OF OPERATIONS
Net sales for the quarter ended September 30, 1996 totaled $1,351,721.
These net sales were realized from the sale of 745 Nex-Display-4 systems to 53
customers. One such customer accounted for the sale of 200 of these systems.
Management intends to introduce two additional products in the current
fiscal year: the Nex-Display-P system in January 1997, and the Wheelman kitchen
monitor in April 1997. The Nex-Display-P system is the Pentium version of the
Nex-Display-4. The modular design of the Nex-Display-4 enables the unit to be
upgraded to a Pentium version by replacing the system board which slides out on
rails. The Nex-Display-P will be optimized to run process-intensive operating
systems like Windows 95 and Windows NT.
The typical fast food restaurant uses 4 POS workstations like the Nex-
Display-4 and 7 kitchen monitors. A kitchen monitor receives POS orders via a
local area network from the front counter and displays the order to the food
preparers in the kitchen. This high speed communication allows the restaurant
production team to operate more efficiently. The Company intends to release a
state of the art kitchen monitor called the Wheelman which integrates a
networked single board computer inside a ruggedized 14 inch CRT.
Cost of sales for the quarter ended September 30, 1996 totaled $1,048,600.
Commencing July 1996, substantially all of the Company's manufacturing and
assembly process was being performed by outside contractors. Management
anticipates that for the foreseeable future it will continue to outsource
substantially all of the manufacturing and assembly process. Management
anticipates in 1997 a decrease in the cost per unit as the Company's sales
continue to increase, due primarily to reductions in prices from the Company's
suppliers and contract manufacturing resulting from increased volume of
purchases by the Company.
Research and development expenses for the quarter ended September 30, 1996
totaled $53,564 and consisted primarily of payroll expenses and consulting
expenses. Management anticipates a substantial increase in product development
costs primarily due to the anticipated introduction of several product
enhancements and new products as described above.
9
<PAGE>
Selling and marketing expenses for the quarter ended September 30, 1996
totaled $56,865. Such expenses consisted primarily of payroll costs of $30,783
and travel and entertainment of $20,192. Management anticipates that such
expenses will increase substantially commencing in November 1996 as the Company
implements its strategy to expand its product line, distribution network and
markets.
General and administrative expenses for the quarter ended September 30,
1996 totaled $142,167. Such expenses consisted primarily of payroll costs of
$85,629, utilities of $8,760 and rent of $8,293. Management anticipates a
substantial increase in general and administrative costs, primarily related to
payroll costs, as the Company expands its personnel and costs associated with
being a public company.
Interest expense for the quarter ended September 30, 1996 totaled $152,950.
Such expense included interest of $113,230 related to warrants issued in
connection with certain promissory notes. Management anticipates a substantial
increase in interest expense in the quarter ending December 31, 1996 due to the
amortization of interest related to these warrants as well as additional
amortized interest related to the issuance of additional warrants in July and
August 1996. This non-recurring interest expense is attributable to the
imputation of interest based upon the fair market value of the warrants and does
not represent a cash expense to the Company.
A provision for federal and state income taxes was not required since the
Company incurred losses for the quarter ended September 30, 1996.
LIQUIDITY AND CAPITAL RESOURCES
On November 1, 1996, the Company completed its IPO of 850,000 shares of its
common stock at $5 per share, netting proceeds to the Company, after
underwriters' discount and expenses, of approximately $3,747,500. A portion of
the proceeds were used to repay debt of approximately $725,000 and offering
expenses of $330,000. The remaining proceeds will be used for the purposes
described in the Company's Prospectus dated October 25, 1996 in connection with
the IPO.
10
<PAGE>
As of September 30, 1996 (prior to the receipt of the proceeds described
above), the Company had cash of $152,038. Cash used in operating activities for
the quarter ended September 30, 1996 totaled $300,856. Cash used in investing
activities for the quarter ended September 30, 1996 totaled $25,070. Cash
provided by financing activities for the quarter ended September 30, 1996
totaled $471,500, including proceeds from a line of credit of $133,184. The
Company has notified the issuer of the line of credit that the Company does not
intend to renew the line of credit beyond its termination date of December 4,
1996 and on November 5, 1996 repaid all amounts outstanding under the line of
credit.
The Company believes that the net proceeds of the initial public offering,
combined with other available funds, will be adequate to meet the Company's cash
needs during the next 18-24 months.
PART II. OTHER INFORMATION
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
Effective August 6, 1996, a majority of the stockholders of the Company
adopted by written consent an Amendment and Restatement of the Certificate of
Incorporation and Bylaws of the Company, approved a 1996 Stock Incentive Award
Plan and elected Steven J. Goodman, Richard P. Stack, and C. Norman Campbell as
directors of the Company. The foregoing action by written consent was effected
prior to the consummation of the Company's IPO on November 1, 1996.
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.
(A) 3.1 Amended and Restated Certificate of Incorporation (incorporated herein
by reference to Exhibit No. 3.1 to the Registrant's Registration Statement on
Form SB-2 filed with the Securities and Exchange Commission (the "SEC") on
August 30, 1996 (the "Form SB-2").
3.2 Amended and Restated Bylaws of Registrant (incorporated by reference
to Exhibit No. 3.2 to the Form SB-2).
11
<PAGE>
3.3 Certificate of Amendment of Amended and Restated Certificate of
Incorporation of Registrant (incorporated by reference to Exhibit No. 3.3 to
Amendment No. 1 to the Form SB-2 filed with the SEC on October 3, 1996)(the
"Amendment No. 1 to Form SB-2").
3.4 Amendment to Amended and Restated Bylaws of Registrant (incorporated
by reference to Exhibit No. 3.4 to Amendment No. 1 to the Form SB-2.
4.1 Form of Representative's Warrant Agreement by and between the
Registrant and Meridian Capital Group, Inc. (incorporated by reference to
Exhibit No. 4.1 to Amendment No. 2 to Form SB-2 filed with the SEC on October
25, 1996 (the "Amendment No. 2 to Form SB-2").
4.2 Form of certificate evidencing shares of Registrant's common stock
(incorporated by reference to Exhibit No. 4.2 to Amendment No. 1 to Form SB-2).
10.1 Employment Agreement dated August 19, 1996 by and between the
Registrant and Richard P. Stack (incorporated by reference to Exhibit No. 10.4
to Form SB-2).
10.2 Employment Agreement dated August 19, 1996 by and between the
Registrant and C. Norman Campbell (incorporated by reference to Exhibit No. 10.5
to Form SB-2).
10.3 Securities Purchase Agreement dated July 2, 1996 by and between the
Registrant and Jack S. Kompan (incorporated by reference to Exhibit No. 10.40 to
Form SB-2).
10.4 Promissory Note dated July 2, 1996 in the original principal amount
of $25,000 payable by the Registrant in favor of Jack S. Kompan (incorporated by
reference to Exhibit No. 10.41 to Form SB-2).
10.5 Warrant dated July 2, 1996 issued by the Registrant in favor of Jack
S. Kompan (incorporated by reference to Exhibit No. 10.42 to form SB-2).
12
<PAGE>
10.6 Letter Agreement dated July 22, 1996 between the Registrant and John
R. Amos regarding the transfer of certain intellectual property by John R. Amos
to the Registrant (incorporated by reference to Exhibit No. 10.44 to Form SB-2).
10.7 Letter Agreement dated July 29, 1996 between the Registrant and C.
Norman Campbell regarding the transfer of certain intellectual property by C.
Norman Campbell to the Registrant (incorporated by reference to Exhibit No.
10.45 to Form SB-2).
10.8 Purchase Order dated July 29, 1996 between Registrant and LG
Electronics with respect to LCD displays (incorporated by reference to Exhibit
No. 10.46 to Form SB-2).
11.1 Statement of Calculation of Pro Forma Net Loss Per Share.
27.1 Financial Date Schedule in accordance with Article 5 of Regulation
SX.
(B) No reports on Form 8-K were filed during the quarter ended September 30,
1996.
13
<PAGE>
SIGNATURES
In accordance with the requirements of the Exchange Act, the Registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.
Javelin Systems, Inc.
December 9, 1996 /s/ RICHARD P. STACK
- ------------------- -------------------------------
Date Richard P. Stack
Chief Executive Officer
and President
December 9, 1996 /s/ LAWRENCE W. MCCORKLE
- ------------------- -------------------------------
Date Lawrence W. McCorkle
Controller
(Principal Accounting and Financial Officer)
14
<PAGE>
EXHIBIT INDEX
-------------
3.1 Amended and Restated Certificate of Incorporation (incorporated
herein by reference to Exhibit No. 3.1 to the Registrant's Registration
Statement on Form SB-2 filed with the Securities and Exchange Commission (the
"SEC") on August 30, 1996 (the "Form SB-2").
3.2 Amended and Restated Bylaws of Registrant (incorporated by
reference to Exhibit No. 3.2 to the Form SB-2).
3.3 Certificate of Amendment of Amended and Restated Certificate of
Incorporation of Registrant (incorporated by reference to Exhibit No. 3.3 to
Amendment No. 1 to the Form SB-2 filed with the SEC on October 3, 1996)(the
"Amendment No. 1 to Form SB-2").
3.4 Amendment to Amended and Restated Bylaws of Registrant
(incorporated by reference to Exhibit No. 3.4 to Amendment No. 1 to the Form
SB-2.
4.1 Form of Representative's Warrant Agreement by and between the
Registrant and Meridian Capital Group, Inc. (incorporated by reference to
Exhibit No. 4.1 to Amendment No. 2 to Form SB-2 filed with the SEC on October
25, 1996 (the "Amendment No. 2 to Form SB-2").
4.2 Form of certificate evidencing shares of Registrants common stock
(incorporated by reference to Exhibit No. 4.2 to Amendment No. 1 to Form SB-2).
10.1 Employment Agreement dated August 19, 1996 by and between the
Registrant and Richard P. Stack (incorporated by reference to Exhibit No. 10.4
to Form SB-2).
10.2 Employment Agreement dated August 19, 1996 by and between the
Registrant and C. Norman Campbell (incorporated by reference to Exhibit No. 10.5
to Form SB-2).
10.3 Securities Purchase Agreement dated July 2, 1996 by and between
the Registrant and Jack S. Kompan (incorporated by reference to Exhibit No.
10.40 to Form SB-2).
15
<PAGE>
10.4 Promissory Note dated July 2, 1996 in the original principal
amount of $25,000 payable by the Registrant in favor of Jack S. Kompan
(incorporated by reference to Exhibit No. 10.41 to Form SB-2).
10.5 Warrant dated July 2, 1996 issued by the Registrant in favor of
Jack S. Kompan (incorporated by reference to Exhibit No. 10.42 to form SB-2).
10.6 Letter Agreement dated July 22, 1996 between the Registrant and
John R. Amos regarding the transfer of certain intellectual property by John R.
Amos to the Registrant (incorporated by reference to Exhibit No. 10.44 to Form
SB-2).
10.7 Letter Agreement dated July 29, 1996 between the Registrant and
C. Norman Campbell regarding the transfer of certain intellectual property by C.
Norman Campbell to the Registrant (incorporated by reference to Exhibit No.
10.45 to Form SB-2).
10.8 Purchase Order dated July 29, 1996 between Registrant and LG
Electronics with respect to LCD displays (incorporated by reference to Exhibit
No. 10.46 to Form SB-2).
11.1 Statement of Calculation of Pro Forma Net Loss Per Share.
27.1 Financial Date Schedule in accordance with Article 5 of
Regulation SX.
16
<PAGE>
EXHIBIT 11.1
JAVELIN SYSTEMS, INC.
COMPUTATION OF NET LOSS PER SHARE
NET LOSS PER SHARE:
<TABLE>
<CAPTION>
Period from
July 1, 1996
to September 30, 1996
---------------------
<S> <C>
Net loss........................................... $ (102,425)
==========
Calculation of shares outstanding
for computing net loss per share:
Weighted average common shares
outstanding used in calculating
net loss per share in accordance
with generally accepted accounting
principles...................................... 2,104,250
Shares used in computing net loss per share........ 2,104,250
----------
Net loss per share................................. $ (0.05)
==========
</TABLE>
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> JUN-30-1997
<PERIOD-START> JUL-01-1996
<PERIOD-END> SEP-30-1996
<CASH> 152,038
<SECURITIES> 0
<RECEIVABLES> 1,187,522
<ALLOWANCES> 6,000
<INVENTORY> 488,777
<CURRENT-ASSETS> 1,856,590
<PP&E> 56,006
<DEPRECIATION> 7,394
<TOTAL-ASSETS> 2,141,962
<CURRENT-LIABILITIES> 1,922,683
<BONDS> 0
0
0
<COMMON> 1,084,458
<OTHER-SE> (865,179)
<TOTAL-LIABILITY-AND-EQUITY> 2,141,962
<SALES> 1,351,721
<TOTAL-REVENUES> 1,351,721
<CGS> 1,048,600
<TOTAL-COSTS> 1,048,600
<OTHER-EXPENSES> 252,596
<LOSS-PROVISION> 6,000
<INTEREST-EXPENSE> 152,950
<INCOME-PRETAX> (102,425)
<INCOME-TAX> 0
<INCOME-CONTINUING> 0
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (102,425)
<EPS-PRIMARY> (.05)
<EPS-DILUTED> 0
</TABLE>
