ACCESS WORLDWIDE COMMUNICATIONS INC
10-Q, 2000-05-05
BUSINESS SERVICES, NEC
Previous: MARRIOTT INTERNATIONAL INC /MD/, 10-Q/A, 2000-05-05
Next: LINCOLN LIFE VARIABLE ANNUITY ACCOUNT N, 497, 2000-05-05



<PAGE>

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

                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

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

                                   FORM 10-Q

(Mark One)

[X]QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE SECURITIES
   EXCHANGE ACT OF 1934

                For the quarterly period ending March 31, 2000

[_]TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE SECURITIES
   EXCHANGE ACT OF 1934

                For the transition period from       to      .

                        Commission file number 0-23489

                     ACCESS WORLDWIDE COMMUNICATIONS, INC.
_______________________________________________________________________________
            (Exact name of registrant as specified in its charter)

              Delaware                                 52-1309227
_____________________________________     _____________________________________
   (State or other jurisdiction of        (I.R.S. Employer Identification No.)
   Incorporation or organization)

   4950 Blue Lake Drive, Suite 300
         Boca Raton, Florida                              33431
_____________________________________     _____________________________________
   (Address of principal executive                     (Zip Code)
              offices)

      Registrant's telephone number, including area code 1 (800) 437-5200

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class.                     Name of Each Exchange on Which
- --------------                           Registered.
    None.                                -----------------------------------
                                                        None.

Securities registered pursuant to Section 12(g) of the Act:

                         Common Stock, $0.01 par value
                              -------------------
                                Title of Class

  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 as 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 registrant's
classes of common stock, as of the latest practicable date.

  9,740,001 shares of Common Stock, $.01 par value, as of May 5, 2000

- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>

                     ACCESS WORLDWIDE COMMUNICATIONS, INC.

                                     INDEX
<TABLE>
<CAPTION>
                                                                           Page
                                                                           ----
 <C>     <S>                                                               <C>
 Part I--Financial Information
 Item 1. Financial Statements...........................................   1-5
         Consolidated Balance Sheets--March 31, 2000 and December 31,
         1999...........................................................     1
         Consolidated Statements of Operations--Three Months Ended March
          31, 2000 and March 31, 1999...................................     2
         Consolidated Statements of Cash Flows--Three Months Ended March
          31, 2000 and March 31, 1999...................................     3
         Notes to Consolidated Financial Statements.....................   4-5
         Management's Discussion and Analysis of Financial Condition and
 Item 2. Results of Operations..........................................   6-8
 Part II--Other Information..............................................    9
</TABLE>
<PAGE>

                         PART I--FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                     ACCESS WORLDWIDE COMMUNICATIONS, INC.

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                      March 31,    December 31,
                                                         2000          1999
                                                     ------------  ------------
                                                     (Unaudited)
<S>                                                  <C>           <C>
ASSETS
 Current assets:
 Cash and cash equivalents.........................  $  2,676,285  $  4,706,380
 Accounts receivable, net of allowance for doubtful
  accounts of $120,144 and $113,082, respectively..    19,541,563    15,940,988
 Unbilled receivables..............................     4,705,743     2,954,899
 Other assets, net.................................     1,766,068     2,026,216
                                                     ------------  ------------
 Total current assets..............................    28,689,659    25,628,483
 Property and equipment, net.......................    11,085,804    11,435,983
 Other assets, net.................................       877,826       941,291
 Intangible assets, net............................    70,732,321    71,518,273
                                                     ------------  ------------
 Total assets......................................  $111,385,610  $109,524,030
                                                     ============  ============
LIABILITIES, MANDATORILY REDEEMABLE PREFERRED STOCK
 AND COMMON STOCKHOLDERS' EQUITY
 Current liabilities:
 Current portion of indebtedness...................  $  3,023,606  $  3,028,873
 Current portion of indebtedness--related parties..     1,990,000     1,990,000
 Accounts payable and accrued expenses.............     9,302,827     6,762,870
 Accrued interest and other related party
  expenses.........................................     1,479,310     1,296,672
 Accrued salaries, wages and related benefits......     1,532,252     2,046,665
 Deferred revenue..................................     2,509,494     2,335,705
                                                     ------------  ------------
 Total current liabilities.........................    19,837,489    17,460,785
 Long-term portion of indebtedness.................    37,564,083    37,566,384
 Long-term portion of indebtedness--related
  parties..........................................     3,802,334     3,802,334
 Mandatorily redeemable preferred stock, $.01 par
  value:
 2,000,000 shares authorized, 40,000 shares issued
 and outstanding at March 31, 2000 and
  December 31, 1999................................     4,000,000     4,000,000
                                                     ------------  ------------
 Total liabilities and mandatorily redeemable
  preferred stock..................................    65,203,906    62,829,503
 Commitments and contingencies
 Common stockholders' equity:
 Common stock, $.01 par value: voting: 20,000,000
  shares authorized; 9,528,478 shares issued and
  outstanding at March 31, 2000 and December 31,
  1999.............................................        95,285        95,285
 Additional paid-in capital........................    63,003,343    62,932,033
 Accumulated deficit...............................   (16,916,924)  (16,332,791)
                                                     ------------  ------------
 Total common stockholders' equity.................    46,181,704    46,694,527
                                                     ------------  ------------
 Total liabilities, mandatorily redeemable
  preferred stock and common stockholders' equity..  $111,385,610  $109,524,030
                                                     ============  ============
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                       1
<PAGE>

                     ACCESS WORLDWIDE COMMUNICATIONS, INC.

               CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

                      FOR THE THREE MONTHS ENDED MARCH 31,

<TABLE>
<CAPTION>
                                                         2000         1999
                                                      -----------  -----------
<S>                                                   <C>          <C>
Revenues............................................. $25,464,786  $22,743,022
Cost of revenues (exclusive of depreciation).........  16,243,595   14,199,884
                                                      -----------  -----------
 Gross profit........................................   9,221,191    8,543,138
Selling, general and administrative expenses
 (selling, general and administrative expenses paid
 to related parties are $185,715, and $220,523,
 respectively).......................................   7,775,350    7,083,322
Amortization expense.................................     785,952      767,032
                                                      -----------  -----------
 Income from operations..............................     659,889      692,784
Interest income......................................      47,524       33,912
Interest expense-related parties.....................    (181,136)     (74,227)
Interest expense.....................................  (1,241,688)    (459,084)
                                                      -----------  -----------
 (Loss) income before income taxes and extraordinary
  charge.............................................    (715,411)     193,385
Income tax benefit (expense).........................     131,278      (86,443)
                                                      -----------  -----------
 (Loss) income before extraordinary charge...........    (584,133)     106,942
Extraordinary charge on extinguishment of debt (net
 of applicable income
 taxes of $82,195)...................................         --      (101,686)
                                                      -----------  -----------
 Net (loss) income................................... $  (584,133) $     5,256
                                                      ===========  ===========
(Loss) earnings per share of common stock
 Basic:
  (Loss) income before extraordinary charge.......... $     (0.06) $      0.01
  Extraordinary charge............................... $     (0.00) $     (0.01)
  Net (loss) income.................................. $     (0.06) $      0.00
 Diluted (loss) earnings per share of common stock... $     (0.06) $      0.00
</TABLE>


   The accompanying notes are an integral part of these financial statements.

                                       2
<PAGE>

                     ACCESS WORLDWIDE COMMUNICATIONS, INC.

               CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

                      FOR THE THREE MONTHS ENDED MARCH 31,

<TABLE>
<CAPTION>
                                                           2000         1999
                                                        -----------  -----------
<S>                                                     <C>          <C>
Cash flows from operating activities:
 Net (loss) income....................................  $  (584,133) $     5,256
 Adjustments to reconcile net (loss) income to net
  cash used in operating activities:
 Depreciation and amortization........................    1,467,163    1,239,376
 Extraordinary charge, net of applicable income
  taxes...............................................          --       101,686
 Income tax effect of extraordinary charge............          --        82,195
 Stock based compensation.............................       71,310          --
 Allowance for doubtful accounts receivable...........        7,062       82,441
 Changes in operating assets and liabilities,
  excluding effects from acquisitions:
 Accounts receivable..................................   (3,607,637)  (3,585,164)
 Unbilled receivables.................................   (1,750,844)     (95,563)
 Other assets.........................................      323,613      (82,193)
 Accounts payable and accrued expenses................    2,539,957      545,115
 Accrued interest and related party expenses..........      182,638     (236,753)
 Accrued salaries, wages and related benefits.........     (514,413)      93,405
 Deferred revenue.....................................      173,789    1,869,602
                                                        -----------  -----------
  Net cash (used in) provided by operating
   activities.........................................   (1,691,495)      19,403
                                                        -----------  -----------
Cash flows from investing activities:
 Additions to property and equipment, net.............     (331,032)  (2,643,508)
 Business acquisitions, net of cash acquired..........          --    (2,801,124)
                                                        -----------  -----------
 Net cash used in investing activities................     (331,032)  (5,444,632)
                                                        -----------  -----------
Cash flows from financing activities:
 Deferred stock issuance and loan origination fees....          --      (704,390)
 Payments on capital leases...........................       (7,568)     (23,037)
 Net borrowings under line of credit facility.........          --    11,304,390
 Repayment of related party debt......................          --      (478,061)
 Repurchase of preferred stock........................          --    (2,500,000)
                                                        -----------  -----------
 Net cash (used in) provided by financing activities..       (7,568)   7,598,902
                                                        -----------  -----------
 Net (decrease) increase in cash and cash
  equivalents.........................................   (2,030,095)   2,173,673
Cash and cash equivalents, beginning of period........    4,706,380    1,912,219
                                                        -----------  -----------
Cash and cash equivalents, end of period..............  $ 2,676,285  $ 4,085,892
                                                        ===========  ===========
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                       3
<PAGE>

                     ACCESS WORLDWIDE COMMUNICATIONS, INC.

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Basis of Presentation

  The accompanying unaudited consolidated financial statements have been
prepared in accordance with generally accepted accounting principles for
interim financial information and pursuant to the rules and regulations of the
Securities and Exchange Commission. Accordingly, they do not include all of
the information and footnotes required by generally accepted accounting
principles for complete consolidated financial statements. For further
information, refer to the consolidated financial statements and footnotes
included in the Company's Annual Report on Form 10-K.

  The preparation of consolidated financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect reported amounts included in the consolidated
financial statements. In the opinion of management, all adjustments necessary
for a fair presentation of this interim financial information have been
included. Such adjustments consisted only of normal recurring items. The
results of operations for the three months ended March 31, 2000 are not
necessarily indicative of the results to be expected for the year ending
December 31, 2000.

2. Reclassifications

  Certain reclassifications have been made to the March 31, 1999 consolidated
financial statements to conform with the March 31, 2000 presentation.

3. Income Taxes

  The Company's effective tax rate of 18.35% in the first quarter of 2000
differs from the Federal statutory rate primarily due to meals and
entertainment, officer's life insurance, state income taxes and non-deductible
goodwill amortization.

4. (Loss) Earnings Per Common Share

  (Loss) earnings per common share are calculated as follows:

<TABLE>
<CAPTION>
                                                For the Three Months Ended March
                                                              31,
                                                --------------------------------
                                                  (Loss)                   Per
                                                  Income       Shares     Share
                                                (Numerator) (Denominator) Amount
                                                ----------- ------------- ------
<S>                                             <C>         <C>           <C>
2000:
Basic.........................................   $(584,133)   9,528,478   $(0.06)
                                                 ---------    ---------   ------
Loss per share of common stock--dilutive **...   $(584,133)   9,528,478   $(0.06)
                                                 =========    =========   ======
1999:
Basic.........................................   $   5,256    9,027,730   $ 0.00
Effect of dilutive securities:
  Stock options...............................          --      154,374       --
  Earnout contingency.........................          --      500,743       --
                                                 ---------    ---------   ------
Earnings per share of common stock--dilutive..   $   5,256    9,682,847   $ 0.00
                                                 =========    =========   ======
</TABLE>
- --------
**  Since the effects of the stock options and earnout contingencies are anti-
    dilutive for the three months ended March 31, 2000, these effects have not
    been included in the calculation of dilutive EPS.

                                       4
<PAGE>

                     ACCESS WORLDWIDE COMMUNICATIONS, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

5. Segments

  In accordance with Statement of Financial Accounting Standards No. 131,
Disclosures about Segments of an Enterprise and Related Information, the
Company's reportable segments are strategic business units that offer
different products and services to different industries throughout the United
States.

  The table below presents information about net loss/income and segments used
by the chief operating decision-maker of the Company for the three months
ended March 31, 2000 and 1999.

<TABLE>
<CAPTION>
                                                                  Segment
                         Pharmaceutical  Consumer     Other        Total    Reconciliation    Total
                         -------------- ----------  ----------  ----------- -------------- -----------
<S>                      <C>            <C>         <C>         <C>         <C>            <C>
2000:
Revenues................  $15,488,188   $9,105,302  $  871,296  $25,464,786  $        --   $25,464,786
Gross Profit............    5,138,576    3,562,557     520,058    9,221,191           --     9,221,191
EBIT....................    1,273,331      384,793     (29,272)   1,628,852     (968,963)      659,889
Depreciation expense....      329,464      327,433      13,356      670,253       10,958       681,211
Amortization expense....      679,516       84,641      21,795      785,952           --       785,952
1999:
Revenues................  $12,465,092   $9,010,453  $1,267,477  $22,743,022  $        --   $22,743,022
Gross Profit............    5,157,155    2,807,710     578,273    8,543,138           --     8,543,138
EBIT....................    1,819,424      (84,980)     21,209    1,755,653   (1,062,869)      692,784
Depreciation expense....      201,952      248,583      12,419      462,954        9,390       472,344
Amortization expense....      660,596       84,641      21,795      767,032           --       767,032
</TABLE>

                                       5
<PAGE>

                     ACCESS WORLDWIDE COMMUNICATIONS, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


ITEM 2.

        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                             RESULTS OF OPERATIONS

Three Months Ended March 31, 2000 Compared to Three Months Ended March 31,
1999

  Revenues for the Company increased $2.8 million, or 12.3%, to $25.5 million
for the three months ended March 31, 2000, compared to $22.7 million for the
three months ended March 31, 1999. Revenues for the Pharmaceutical Segment
increased $3.0 million, or 24.0%, to $15.5 million for the three months ended
March 31, 2000, compared to $12.5 million for the three months ended March 31,
1999. The increase in revenues was primarily due to higher sample fulfillment
volumes and American Medical Association ("AMA") database license renewals, as
well as higher revenues on medical meeting programs. Revenues for the Consumer
Segment increased $0.1 million or 1.1% to $9.1 million for the three months
ended March 31, 2000, compared to $9.0 million for the three months ended
March 31, 1999.

  Cost of revenues for the Company increased $2.0 million, or 14.1%, to $16.2
million for the three months ended March 31, 2000, compared to $14.2 million
for the three months ended March 31, 1999. Cost of revenues as a percentage of
revenues increased slightly to 63.5% for the three months ended March 31,
2000, from 62.6% for the three months ended March 31, 1999. Cost of revenues
as a percentage of revenues for the Pharmaceutical Segment for the three
months ended March 31, 2000 increased to 66.5%, compared to 58.4% for the
three months ended March 31, 1999. The increase was mainly due to a change in
the mix of business, with more international medical education meetings which
had higher costs, and increased AMA database license renewals. Cost of
revenues as a percentage of revenues for the Consumer Segment decreased to
60.4% for the three months ended March 31, 2000, from 68.9% for the three
months ended March 31, 1999. The decrease primarily reflected higher labor,
training and overtime costs incurred due to technical systems issues during
the three months ended March 31, 1999.

  Selling, general and administrative expenses for the Company increased $0.7
million, or 9.9%, to $7.8 million for the three months ended March 31, 2000,
compared to $7.1 million for the three months ended March 31, 1999. Selling,
general and administrative expenses as a percentage of revenues for the
Company decreased slightly to 30.6% for the three months ended March 31, 2000,
compared to 31.3% for the three months ended March 31, 1999. Selling, general
and administrative expenses as a percentage of revenues for the Pharmaceutical
Segment decreased to 20.6% for the three months ended March 31, 2000, from
21.6% for the three months ended March 31, 1999. Selling, general and
administrative expenses as a percentage of revenues for the Consumer Segment
increased to 34.1% for the three months ended March 31, 2000, from 31.1% for
the three months ended March 31, 1999. This reflects a decrease in revenues
generated at the Arlington teleservices locations combined with a need to hold
fixed costs to maintain operating performance. This decrease was offset by
improved selling, general and administrative expenses as a percentage of
revenues at the Boca Raton Business to Business operation which was
established in the third quarter of 1999.

  Net interest expense for the Company increased $0.9 million or 180% to $1.4
million for the three months ended March 31, 2000, compared to $0.5 million
for the three months ended March 31, 1999. The increase was primarily
attributed to an increase in the borrowing rate from 6% to 12% for the three
months ended March 31, 1999 and 2000, respectively, in accordance with the
Amendment Agreement and Waiver (the "Amendment Agreement"), dated April 14,
2000, to the Credit Facility.

  The extraordinary charge for the three months ended March 31, 1999 was due
to the write-off of loan origination fees related to the $30,000,000 committed
line of credit obtained from NationsBank on January 20, 1998 which was
extinguished on March 12, 1999.

                                       6
<PAGE>

                     ACCESS WORLDWIDE COMMUNICATIONS, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Liquidity and Capital Resources

  At March 31, 2000, the Company had working capital of $8.9 million, an
increase from $8.1 million at December 31, 1999. Cash and cash equivalents
were $2.7 million at March 31, 2000, compared to $4.7 million at December 31,
1999.

  Net cash used in operating activities during the first quarter of 2000 was
$1.7 million, compared to net cash provided by operating activities of $19,403
during the first quarter of 1999. The increase was primarily driven by an
increase in unbilled receivables of approximately $1.7 million and a decrease
in deferred revenues of $1.7 million, offset by an increase in accounts
payable and accrued expenses of $2.0 million compared to quarter ended March
31, 1999.

  Net cash used in investing activities during the first quarter of 2000 was
$0.3 million, compared to $5.4 million during the first quarter of 1999. The
decrease of $5.1 million reflected $2.3 million of capital expenditures for
the expansion of the Company's facilities and upgrading of computer and
telephone systems and approximately $2.8 million of additional purchase price
payments due to former owners of acquired businesses during the first quarter
of 1999.

  Net cash used in financing activities was $7,568 for the first quarter of
2000, compared to net cash provided by financing activities of $7.6 million
for the first quarter of 1999. In 1999, the Company borrowed approximately
$11.3 million under the Credit Facility to finance $5.4 million of certain
investing activities described above, $0.7 million in loan organization fees,
$0.5 million in related party debt, and to repurchase 25,000 shares of the
Company's preferred stock, Series 1998, for $2.5 million.

  On March 12, 1999, the Company entered into a Credit Facility with a
syndicate of financial institutions (the "Bank Group"). The Credit Facility
consisted of (i) a revolving line of $40,000,000, with a sublimit of
$5,000,000 for the issuance of standby letters of credit and a sublimit of
$5,000,000 for swingline loans, and (ii) a term loan facility of $25,000,000.
At the end of the second quarter of 1999, the Company was in violation of
certain financial covenants of this Credit Facility. In an attempt to resolve
this technical default, the Company entered into a forbearance agreement with
the Bank Group on September 28, 1999. However, as of December 31, 1999, the
Company remained in default, and under the covenants of the Credit Facility
was required to pay the maximum interest rate of approximately 11% and was
prevented from making payments on its subordinated promissory notes.

  On April 14, 2000, the Company entered into an Amendment Agreement and
Waiver (the "Amendment") to the Credit Facility. The Amendment requires the
Bank Group to waive the previous events of default and adjusts certain
provisions relating to the financial covenants. Additionally, the Amendment
limits the revolving line to $17 million, increases the interest rate on the
outstanding Credit Facility to prime plus 3.0%, and allows certain future
payments to be made by the Company on its subordinated promissory notes. In
return for the Amendment, the Bank Group requires payment of a monitoring and
amendment fee equal to approximately 1.0% of the sum of the aggregate
revolving committed amount and the outstanding principal balance of the term
loan. The Amendment expires on July 1, 2001.

  The Company expects to meet its short term liquidity requirements through
net cash provided by operations. The Company's primary sources of liquidity
consist of cash and cash equivalents and accounts receivable. Management
believes that these sources of cash will be sufficient to meet the Company's
operating needs and planned capital expenditures for at least the next twelve
months.

                                       7
<PAGE>

                     ACCESS WORLDWIDE COMMUNICATIONS, INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Year 2000 Issue

  The Company experienced no significant computer system failures or
disruptions as a result of the changeover from 1999 to 2000 ("the Year 2000
issue"), and the Year 2000 issue had no material adverse affects on the
results of operations, liquidity or financial condition of the Company.

Risk Factors That May Affect Future Results

  This report contains certain forward-looking statements which are based on
management's current views and assumptions. These statements are qualified by
reference to "Forward-Looking Statements" in the Company's Annual Report on
Form 10-K, as well as other SEC filings which list important factors that
could cause actual results to differ materially from those discussed in this
report.


                                       8
<PAGE>

                           PART II--OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

  (a) Exhibits

  27 Financial Data Schedule


                                       9
<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.

Date:

                                          Access Worldwide Communications,
                                          Inc.

                                          By       /s/ Michael Dinkins
                                            -----------------------------------
                                          Michael Dinkins, Chairman, President
                                               and Chief Executive Officer
                                              (principal executive officer)

Date:


                                          By       /s/ Richard A. Lyew
                                            -----------------------------------
                                           Richard A. Lyew, Vice President and
                                                  Corporate Controller
                                           (principal financial and accounting
                                                        officer)


                                       10

<TABLE> <S> <C>

<PAGE>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM ACCESS
WORLDWIDE COMMUNICATIONS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-2000
<PERIOD-START>                             JAN-01-2000
<PERIOD-END>                               MAR-31-2000
<CASH>                                       2,676,285
<SECURITIES>                                         0
<RECEIVABLES>                               19,661,707
<ALLOWANCES>                                   120,144
<INVENTORY>                                          0
<CURRENT-ASSETS>                            28,689,659
<PP&E>                                      11,085,804
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                             111,385,610
<CURRENT-LIABILITIES>                       19,837,489
<BONDS>                                              0
                        4,000,000
                                          0
<COMMON>                                        95,285
<OTHER-SE>                                  46,086,419
<TOTAL-LIABILITY-AND-EQUITY>               111,385,610
<SALES>                                     25,464,786
<TOTAL-REVENUES>                            25,464,786
<CGS>                                       16,243,595
<TOTAL-COSTS>                               16,243,595
<OTHER-EXPENSES>                             8,561,302
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           1,375,300
<INCOME-PRETAX>                              (715,411)
<INCOME-TAX>                                   131,278
<INCOME-CONTINUING>                          (584,133)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (584,133)
<EPS-BASIC>                                     (0.06)
<EPS-DILUTED>                                   (0.06)


</TABLE>


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