BIGSTAR ENTERTAINMENT INC /NY
10-Q, 1999-11-15
RECORD & PRERECORDED TAPE STORES
Previous: SAGENT TECHNOLOGY INC, 10-Q, 1999-11-15
Next: RAINBOW RENTALS INC, 10-Q, 1999-11-15



<PAGE>   1
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM 10-Q



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

                FOR THE QUARTERLY PERIOD ENDED September 30, 1999

                                       OR

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


                        COMMISSION FILE NUMBER 000-26793


                           BIGSTAR ENTERTAINMENT, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


<TABLE>
<CAPTION>
<S>                                            <C>
            DELAWARE                                 13-399-5258

(STATE OR OTHER JURISDICTION OF                    (IRS EMPLOYER
INCORPORATION OR ORGANIZATION)                 IDENTIFICATION NUMBER)
</TABLE>



             19 FULTON STREET - 5TH FLOOR - NEW YORK, NEW YORK 10038
               (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)

                                 (212) 981-6300
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)


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, $.001 par value, as of the latest practicable date:

            8,542,311 shares of common stock as of November 12, 1999
<PAGE>   2

                           BIGSTAR ENTERTAINMENT, INC.

                                    FORM 10-Q

                    FOR THE QUARTER ENDED September 30, 1999


                                      INDEX


                                     PART I.
                              FINANCIAL INFORMATION

<TABLE>
<CAPTION>
                                                                                   PAGE NO.
                                                                                   --------
<S>                                                                                <C>
ITEM 1.  FINANCIAL STATEMENTS

Balance Sheets at September 30, 1999 (unaudited) and December 31, 1998 ........       3

Statements of Operations for the nine months ended September 30, 1999
(unaudited) and the period March 2, 1998 (Date of Inception) to September 30,
1998 (unaudited) and the three months ended September 30, 1999 (unaudited) and
1998 (unaudited) ..............................................................       4

Statements of Cash Flows for the nine months ended September 30, 1999
(unaudited) and the period March 2, 1998 (Date of Inception) to September 30,
1998 (unaudited) and the three months ended September 30, 1999 (unaudited) and
1998 (unaudited) ..............................................................       5

Notes to Condensed Financial Statements .......................................       6

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS .................................................................       9

</TABLE>


                                    PART II.
                                OTHER INFORMATION

<TABLE>
<CAPTION>
<S>                                                                                 <C>

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K ......................................      18

SIGNATURES ....................................................................      19
</TABLE>







                                       2
<PAGE>   3
                                     PART I.
                              FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.

                           BIGSTAR ENTERTAINMENT, INC.
                      BALANCE SHEETS AT SEPTEMBER 30, 1999
                              AND DECEMBER 31, 1998

<TABLE>
<CAPTION>
                                                                   September 30,       December 31,
                                                                        1999              1998
                                                                   -------------       ------------
                                                                   (unaudited)
<S>                                                                <C>                <C>
ASSETS:
Cash and cash equivalents ....................................     $ 22,154,426        $    363,124
Cash held in escrow ..........................................               --             453,000
Accounts receivable, net of allowance ........................          563,531              61,121
Prepaids and other current assets ............................        1,055,128               8,711
                                                                   ------------        ------------
Total current assets .........................................       23,773,085             885,956
                                                                   ------------        ------------
Property and equipment, net ..................................        1,265,037             452,134
Other assets .................................................          545,901                  --
                                                                   ------------        ------------
Total assets .................................................     $ 25,584,023        $  1,338,090
                                                                   ============        ============
LIABILITIES:
Accounts payable .............................................     $  2,614,349        $    380,540
Accrued expenses .............................................        2,710,674           1,197,776
Accrued payroll costs ........................................          170,000             243,240
Current portion of capital lease obligation ..................            8,038              11,031
                                                                   ------------        ------------
Total current liabilities ....................................        5,503,061           1,832,587
                                                                   ------------        ------------

STOCKHOLDERS' EQUITY (DEFICIT):
Preferred stock ..............................................               --                  --
Common stock .................................................            8,541               3,022
Additional paid-in capital ...................................       36,924,632           2,361,716
Subscribed stock .............................................               --             453,000
Deferred compensation ........................................         (479,996)            (64,414)
Accumulated Deficit ..........................................      (16,372,215)         (3,247,821)
                                                                   ------------        ------------
        Total stockholders' equity (deficit) .................       20,080,962            (494,497)
                                                                   ------------        ------------
                                                                   ------------        ------------
        Total liabilities and stockholders' equity (deficit)..     $ 25,584,023        $  1,338,090
                                                                   ============        ============
</TABLE>


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





                                       3
<PAGE>   4
                           BIGSTAR ENTERTAINMENT, INC.
                            STATEMENTS OF OPERATIONS
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                  Nine Months         March 2, 1998         Three months           Three months
                                                    Ended          (Date of Inception)          Ended                 Ended
                                                 September 30,       To September 30,        September 30,         September 30,
                                                     1999                  1998                  1999                  1998
                                                 ------------          ------------          ------------          ------------
<S>                                              <C>                <C>                     <C>                   <C>
NET SALES                                        $  8,126,528          $    188,025          $  3,671,202          $    173,100
COST OF SALES                                       6,345,528               163,013             2,535,059               154,050
                                                 ------------          ------------          ------------          ------------
        Gross profit                                1,781,000                25,012             1,136,143                19,050
OPERATING EXPENSES
        Sales and marketing                         9,486,175               292,173             4,394,308               252,087
        Web site and software development           3,239,581               454,140             1,371,261               326,940
        General and administrative                  2,431,932               321,847               889,175               207,553
                                                 ------------          ------------          ------------          ------------
                  Total operating expenses         15,157,688             1,068,160             6,654,744               786,580

                                                 ------------          ------------          ------------          ------------
                  Loss from operations            (13,376,688)           (1,043,148)           (5,518,601)             (767,530)
INTEREST INCOME (EXPENSE), net                        252,294                (2,336)              181,816                (2,336)

         Net Loss                                $(13,124,394)         $ (1,045,484)         $ (5,336,785)         $   (769,866)
                                                 ============          ============          ============          ============

PER SHARE INFORMATION:

        Net loss per share -
                 Basic and diluted               $      (2.26)         $      (0.43)         $      (0.70)         $      (0.29)
                                                 ============          ============          ============          ============
       Weighted average common shares
           outstanding -
                 Basic and diluted                  5,805,801             2,451,106             7,645,572             2,662,700
                                                 ============          ============          ============          ============
</TABLE>


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





                                       4
<PAGE>   5
                           BIGSTAR ENTERTAINMENT, INC.
                            STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                              Nine months        March 2, 1998       Three months       Three months
                                                                 Ended        (Date of Inception)       Ended              Ended
                                                             September 30,      To September 30,     September 30,     September 30,
                                                                  1999                1998               1999               1998
                                                             -------------       -------------       ------------      -------------
<S>                                                          <C>                 <C>                 <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
        Net Loss                                             $(13,124,394)       $ (1,045,484)       $ (5,336,785)     $   (769,866)
        Adjustments to reconcile net loss to net
           cash used in operating activities -
        Depreciation and amortization                             219,624              12,772             100,892             8,772
        Allowance for doubtful accounts                            15,000                  --                 655                --
        Non-cash common stock option and warrant
           expenses                                               205,949             124,706              91,671            79,706
       Changes in assets and liabilities -
           Cash in Escrow                                         453,000                  --                  --                --
           Accounts receivable                                   (517,410)            (19,446)           (268,096)           (7,158)
           Prepaids and other current assets                   (1,046,417)             (9,384)           (811,420)           (9,384)
           Other non current assets                              (545,901)               (533)           (518,790)               37
           Accounts payable and accrued expenses                3,673,467             459,444           1,889,475           379,601
                                                             ------------        ------------        ------------      ------------
           Net cash used in operating activities              (10,667,082)           (477,925)         (4,852,398)         (318,292)
                                                             ------------        ------------        ------------      ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
        Capital expenditures                                   (1,032,527)           (119,974)           (455,094)          (53,423)
                                                             ------------        ------------        ------------      ------------
           Net cash used in investing activities               (1,032,527)           (119,974)           (455,094)          (53,423)
                                                             ------------        ------------        ------------      ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
        Net proceeds from issuance of common stock             33,946,904           1,882,813          22,008,918         1,297,706
        Proceeds from subscribed stock                           (453,000)                 --                  --                --
        Repayment of capital lease obligations                     (2,993)               (565)                 --              (275)
        Deferred Registration Costs                                    --                  --             858,618                --
                                                             ------------        ------------        ------------      ------------
           Net cash provided by financing activities           33,490,911           1,882,248          22,867,536         1,297,431
                                                             ------------        ------------        ------------      ------------

                                                             ------------        ------------        ------------      ------------
           Net increase in cash                                21,791,302           1,284,349          17,560,044           925,716
                                                             ------------        ------------        ------------      ------------

CASH AND CASH EQUIVALENTS, beginning of period                    363,124                  --           4,594,382           358,633
                                                             ------------        ------------        ------------      ------------
CASH AND CASH EQUIVALENTS, end of period                     $ 22,154,426        $  1,284,349        $ 22,154,426      $  1,284,349
                                                             ============        ============        ============      ============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
        Cash paid during the period for interest             $         --        $         --        $         --      $         --
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING ACTIVITIES:
        Capital lease obligations incurred                   $         --        $     12,000        $         --      $         --
</TABLE>


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




                                       5
<PAGE>   6
                           BIGSTAR ENTERTAINMENT, INC.

                     NOTES TO CONDENSED FINANCIAL STATEMENTS

NOTE 1 - OVERVIEW AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     Overview

         BigStar Entertainment, Inc. ("BigStar" or the "Company") is an online
marketing company specializing in filmed entertainment. It began offering
products for sale on its main web site, Bigstar.com in May 1998. Bigstar.com is
an entertainment superstore for movie lovers and features more than 70,000
filmed entertainment products including feature films, educational,
instructional, TV series, and fitness shows in all formats including videos,
DVDs and laserdisc. The site integrates over a dozen filmed entertainment
information databases, featuring reviews, celebrity chats, star biographies,
and daily movie news. BigStar's customers can purchase videos and DVD's at
discount prices or take advantage of special promotions daily on the site.
BigStar has developed proprietary direct e-mail marketing technology that
allows it to customize promotions and communications to its customers based on
demographics, prior purchase history and browsing behavior.

         The Company operates in the online retail industry, which is new,
rapidly evolving and intensely competitive. The Company competes primarily with
traditional retail outlets and other entities that maintain similar commercial
web sites.

     Basis of Presentation

         The financial statements as of September 30,1999, for the nine months
ended September 30, 1999 and the period March 2, 1998 (date of inception) to
September 30, 1998 and the three month periods ended September 30, 1999 and 1998
are unaudited and have been prepared by the Company pursuant to the rules and
regulations of the Securities and Exchange Commission ("SEC"). The unaudited
financial statements have been prepared on the same basis as the audited
financial statements and, in the opinion of management, include all adjustments,
consisting only of normal recurring adjustments, necessary to fairly state the
financial information included in accordance with generally accepted accounting
principles. Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been omitted pursuant to such SEC rules and regulations. The
results of operations for the interim periods ended September 30, 1999 are not
necessarily indicative of the results which may be reported for any other
interim period or for the year ending December 31, 1999.

     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 reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

     Revenue Recognition

         Revenue consists of sales of filmed entertainment in popular formats,
primarily videos, and DVDs, over the Company's web sites and online advertising
and promotional revenues. The Company recognizes revenue from its web sites when
the products are shipped to customers and when advertisements and promotional
items are served. Outbound shipping and handling charges are also included in
net sales. Revenue from gift certificates is recognized upon product shipment
following redemption. Provision is made for the estimated effect of sales
returns where right-of-return privileges exist. Returns of product from
customers are accepted in accordance with standard industry practice. The
Company provides an allowance for sales returns based on historical return
experience.




                                       6
<PAGE>   7
For the quarter and nine months ended September 30, 1999, net revenues
included barter revenues of 9.3% and 7.7%, respectively.


     Cost of sales

         Cost of sales includes the cost of the filmed entertainment, as well as
shipping and handling costs.


     Dependence on Supplier

         The Company's primary provider of filmed entertainment products and
related order fulfillment services is Baker & Taylor, Inc. ("B&T"), from whom
the Company obtained substantially all of its inventory in 1998 and the first
nine months of 1999. The current contract extends through December 31, 2000 and
includes renewal options for two year increments. Although the Company has
agreements with several order fulfillment providers, it has no fulfillment
operation or warehouse facility of its own and, accordingly, is dependent on
maintaining its existing fulfillment relationships.


     Net Loss Per Share

         The Company accounts for net loss per share in accordance with the
provisions of SFAS No. 128, "Earnings Per Share". In accordance with SFAS No.
128, basic earnings per share is computed using the weighted average number of
common and dilutive common equivalent shares outstanding during the period.
Common equivalent shares consist of the incremental common shares issuable upon
the exercise of stock options, and warrants (using the Treasury Stock Method);
common equivalent shares are excluded from the calculation if their effect is
anti-dilutive. Diluted loss per share for the three months ended September 30,
1998, and the period from March 2, 1998 (date of inception) to September 30,
1998 and for the three and nine month periods ended September 30, 1999 does not
include the impact of 961,134 and 2,469,423 common stock options and warrants
then outstanding, respectively, as the effect of their inclusion would be
anti-dilutive.

     Computer Software Developed for Internal Use

        The Company adopted the American Institute of Certified Public Accounts
Statement of Position 98-1, "Accounting for the Costs of Computer Software
Developed or Obtained for Internal Use" ("SOP 98-1"). SOP 98-1 requires computer
software costs incurred during the preliminary project stage be expensed and
provides for the capitalization of direct costs of materials and services, and
payroll costs incurred once various capitalization criteria have been met. In
accordance with the provision of SOP 98-1, during the three months ended
September 30, 1999, the Company capitalized $142,352 of costs incurred related
to the development of internal use software. The Company did not capitalize
costs in earlier periods as the criteria of SOP 98-1 were not met.

     Comprehensive Income

        During 1998, the Company adopted the provisions of SFAS No. 130,
"Reporting Comprehensive Income", which establishes standards for reporting and
displaying comprehensive income and its components in a full set of general
purpose financial statements. The adoption of this standard has had no impact on
the Company's financial statements. Accordingly, the Company's comprehensive net
loss is equal to its net loss for the three months ended September 30, 1998
(unaudited) and the period March 2, 1998 (inception) to September 30, 1998
(unaudited) and the three and nine months ended September 30, 1999 (unaudited).




                                       7
<PAGE>   8
NOTE 2 - STOCKHOLDER'S EQUITY

     Initial Public Offering

         On August 2, 1999, the Company completed an initial public offering of
common stock. A total of 2,500,000 shares were sold at a price of $10.00 per
share. The offering resulted in net proceeds to the Company of $22,008,918, net
of an underwriting discount of $1,750,000 million and offering expenses of
$1,241,082.


         On August 2, 1999, in connection with it's Initial Public Offering the
Company cancelled warrants to purchase 61,300 and 69,840 shares of the Company's
common stock issued to First Security Van Kasper on February 18, 1999 and April
20, 1999, respectively, and a warrant to purchase 48,500 shares of the Company's
common stock issued to a director of the Company, who is also a Managing
Directory of First Security Van Kasper, on January 1, 1999. Concurrently the
Company issued new warrants to First Security Van Kasper and the Managing
Director, to purchase 160,000 and 80,000 shares of common stock, respectively,
exercisable at a price of $10 per share, fully vested and exercisable from the
date of grant to August 2, 2004. The Company determined the fair value of the
warrants issued under the Black-Scholes Option Pricing Model to be approximately
$525,000, based upon an expected life of 5 years, risk free interest rate of
5.00%, expected volatility of 0% and a dividend yield of 0%. The Company
allocated the net proceeds from the initial public offering to the common stock
issued in the offering and to the new warrants.

     Issuance of Stock Options

         The Company issued 59,201 options to purchase common stock to
employees from July 1, 1999 through September 30, 1999. The options were granted
at exercise prices ranging from $5.44 to $10.00 per share and vest over
four-year periods. No options were granted with exercise prices lower than the
fair market value of the Company's common stock.

     Employee Stock Purchase Plan

        Effective August 2, 1999, the BigStar Entertainment, Inc. Employee Stock
Purchase Plan became effective. The plan is designed to allow eligible employees
of BigStar to purchase shares of common stock, at semi-annual intervals, through
periodic payroll deductions. Employees who own 5% or more of the Company's
common stock are not eligible to participate. Eligible employees may contribute
from 1% to 15% of their gross earnings during a purchase period to purchase
shares equal to 85% of the lower of the fair market value of the common stock on
the first day of the offering period or the fair market value on the purchase
date. The Company has reserved 300,000 shares for issuance under the plan.





                                       8
<PAGE>   9
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

         The following discussion should be read in conjunction with BigStar's
financial statements and the related notes to those statements and the other
financial information appearing elsewhere in this Form 10-Q. Readers are also
urged to carefully review and consider the various disclosures made by us which
attempt to advise interested parties of the factors which affect our business,
including without limitation the disclosures made under the captions
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and "Risk Factors" that may affect our results of operations and
financial condition and the unaudited financial statements and related footnotes
included herein and the audited financial statements in the Company's
Registration Statement on Form S-1 dated August 2, 1999.

        This Form 10-Q includes forward-looking statements based on our current
expectations, assumptions, estimates and projections about BigStar and our
industry. These forward-looking statements are identified by words such as
"believe," "may," "will," "estimate," "continue," "anticipate," "intend,"
"expect," and similar expressions. These forward-looking statements involve
risks and uncertainties. Our actual results could differ materially from those
anticipated in these forward-looking statements as a result of the factors
described in this Form 10-Q. We undertake no obligation to update publicly any
forward-looking statements for any reason, even if new information becomes
available or other events occur in the future.

         Given our short operating history and our limited operations during
1998, we believe that comparisons between the quarter and nine-month periods
ended September 30, 1999 and the quarter ended September 30, 1998 and the period
from March 2, 1998 (date of inception) to September 30, 1998 would not be
meaningful; therefore, these comparisons are not discussed below.

OVERVIEW

         BigStar Entertainment, Inc. was incorporated in March 1998. It began
offering products for sale on its main web site, Bigstar.com in May 1998.
BigStar.com is an entertainment superstore for movies lovers and features more
than 70,000 filmed entertainment products including feature films, educational,
instructional, TV series, and fitness shows in all formats including videos,
DVDs and laserdisc. The site integrates over a dozen filmed entertainment
information databases, featuring reviews, celebrity chats, star biographies, and
daily movie news. According to the October report of Pc Data, Bigstar ranked
as the leading site exclusively dedicated to filmed entertainment in their
"Top 20 Web Retailers Among US Home Internet Users Survey," with 1.4 Million
unique users.

         Bigstar's customers can purchase videos and DVDs at discount prices or
take advantage of special promotions daily on the site.

         BigStar is a direct marketing company that has developed proprietary
direct e-mail marketing technology that allows it to customize promotions and
communications to its customers based on demographics, prior purchase history
and browsing behavior. Management is considering various alternatives with
respect to leveraging the technology it has developed related to its
proprietary direct marketing software. Such alternatives include but are not
limited to the licensing of or spin off or sale of various components of the
software.

         Since our inception, we have incurred significant operating losses.
These losses resulted primarily from development costs associated with building
our web sites and order processing systems, and marketing, advertising and
promotion expenses. As of September 30, 1999, we had an accumulated deficit of
approximately $16.4 million. As we expand our business, we believe that our
operating expenses will increase significantly, primarily due to increased
marketing, advertising and promotional expenses, strategic partnerships,
software development and additional depreciation related to capital
expenditures. As a result, we expect to incur operating and net losses and
negative cash flow from operations.

RESULTS OF OPERATIONS

         The three and nine months ended September 30, 1999.

         NET SALES. Net sales were $3,671,202 for the quarter ended September
30, 1999 compared to $173,100 for the quarter ended September 30, 1998. For the
nine months ended September 30, 1999, revenues rose to $8,126,528, compared to
revenues of $188,025 for the period March 2, 1998 (date of inception) to
September 30, 1998. Net sales reflect sales of filmed entertainment products,
net of returns, and include shipping and handling charges, as well as
advertising and promotional revenues beginning in the second quarter of 1999.
The Company recognized $730,175 and $1,013,787 in advertising and promotional
revenues, including $343,787 and $627,399 of barter revenue, respectively, for
the quarter and nine months ended September 30,1999, respectively. The Company
did not




                                       9
<PAGE>   10
have advertising revenues during 1998. Sales are recognized upon the shipment of
filmed entertainment products and the serving of advertisements and promotions.
Sales for the quarter ended September 30,1998 and the period March 2, 1998 (date
of inception) to September 30, 1998 include filmed entertainment products
primarily in the videocassette format, whereas sales for the quarter and
nine-month periods ended September 30, 1999 consisted primarily of videocassette
and DVD formats. The continued growth in sales of filmed entertainment products
reflects the significant increase in units sold, attributable to the growth of
the Company's customer base, as well as repeat purchases from existing
customers, and the generally higher selling prices of DVD products.

         COST OF SALES. Cost of sales were $2,535,059 for the quarter ended
September 30, 1999 compared to $154,050 for the quarter ended September 30,
1998. Gross profit for the quarter ended September 30, 1999 was $1,136,143,
resulting in a gross margin of 30.9%. Cost of sales for the nine months ended
September 30, 1999 was $6,345,528, compared to $163,013 for the period March 2,
1998 (date of inception) to September 30, 1998. Gross profit for the nine months
ended September 30, 1999, was $1,781,000, resulting in a gross margin of 21.9%.
Cost of sales includes the cost of merchandise sold as well as shipping and
handling charges.

         The increase in the gross profit for the quarter and nine month periods
ended September 30, 1999 over previous periods reflects the higher percentage of
videos and DVD's sold at smaller discounts to their suggested retail prices, as
well as advertising and promotional revenues.






                                       10
<PAGE>   11
            SALES AND MARKETING EXPENSES. Sales and marketing expenses were
$4,394,308 for the quarter ended September 30, 1999 compared to $252,087 for the
quarter ended September 30, 1998. For the nine months ended September 30, 1999,
sales and marketing expenses were $9,486,175 compared to $292,173 for the period
March 2, 1998 (date of inception) to September 30, 1998. Sales and marketing
expenses consist primarily of the costs of advertising, promotional and
marketing programs, as well as personnel costs. Advertising expenses were
$2,785,815 for the quarter ended September 30, 1999. For the nine months ended
September 30, 1999, advertising expenses were $5,632,596. Advertising expenses
include the costs of advertisements served on line, as well as off line print,
radio and display media. Promotional expenses include the costs of promotional
filmed entertainment products that are made available to customers who agree to
receive notification of future promotions, as well as coupons. The cost of
promotional filmed entertainment products are based upon the prices charged to
BigStar by its supplier, and are expensed upon the shipment of the related
filmed entertainment products to the customer. Shipping charges related to
promotional filmed entertainment products are included in cost of sales and the
related customer billings for shipping charges are included in revenues. The
cost of promotional filmed entertainment products and coupons totaled $1,173,520
and $2,886,775 for the quarter and nine months ended September 30, 1999,
respectively.

         WEB SITE AND SOFTWARE DEVELOPMENT EXPENSES. Web site and software
development expenses were $1,371,261 for the quarter ended September 30, 1999
compared to $326,940 for the quarter ended September 30, 1998. For the nine
months ended September 30, 1999, web site and software development expenses were
$3,239,581, compared to $454,140 for the period March 2, 1998 (date of
inception) to September 30, 1998. Web site and software development expenses
consist primarily of personnel costs and related expenses for the design,
development and management of our web sites which totaled $1,066,634 and
$2,485,119 for the quarter and nine-month periods ended September 30, 1999,
respectively. Web site and software development expenses also include the costs
of systems and telecommunications services, which totaled $201,259 and $459,073
for the quarter and nine-month periods ended September 30, 1999, respectively.
The cost of content purchased and licensed from third parties totaled $65,511
and $204,265 for the quarter and nine-month periods ended September 30, 1999,
respectively. Web site and software development expense increases primarily
relate to increasing access to, and the performance of, our web sites as well as
additional content to enhance the visitor's on-line experience.

         GENERAL AND ADMINISTRATIVE EXPENSES. General and Administrative
expenses were $889,175 for the quarter ended September 30, 1999, compared to
$207,553 for the quarter ended September 30, 1998. For the nine months ended
September 30, 1999, general and administrative expenses were $2,431,932,
compared to $321,847 for the period March 2, 1998 (date of inception) to
September 30, 1998. General and Administrative expenses include personnel costs
and related expenses for executive, accounting and administrative personnel
which were $455,920 and $86,684 for the quarters ended September 30, 1999 and
1998, respectively, and $1,089,206 and $139,184 for the nine-month period ended
September 30, 1999 and the period from March 2, 1998 (date of inception) to
September 30, 1998, respectively. General and Administrative expenses also
include professional fees which were $122,672 and $29,890 for the quarters ended
September 30, 1999 and 1998, respectively, and $304,920 and $66,469 for the nine
month period ended September 30, 1999 and the period from March 2, 1998 (date of
inception) to September 30, 1998, respectively.

         INTEREST INCOME (EXPENSE), Net. Interest income was $181,816 and
$252,294, respectively, for the quarter and nine month periods ended September
30, 1999. The Company invests its available cash and cash equivalents in
short-term money market securities.

         NET LOSS. BigStar's net loss was $5,336,785 for the quarter ended
September 30, 1999 and $769,866 for the quarter ended September 30, 1998. For
the nine months ended September 30, 1999, the net loss amounted to $13,124,394,
compared to $1,045,484 for the period from March 2 1998 (date of inception) to
September 30, 1998. Because of the uncertainty regarding our future
profitability, the future tax benefits of our losses have been fully reserved
for and, therefore, no benefit for the net operating loss has been recorded.
Under Section 382 of the Internal Revenue Code, the operating loss benefits may
be limited due to ownership changes.





                                       11
<PAGE>   12
LIQUIDITY AND CAPITAL RESOURCES

         Since inception, we have funded our operating cash requirements
primarily through sales of our common stock. On August 3, 1999, we completed our
initial public offering of 2,500,000 shares of common stock. The offering
resulted in $22,008,918 of proceeds net of an underwriting discount of
$1,750,000 and other offering expenses of $1,241,082, which primarily related to
legal and printing costs.

         Net cash used in operating activities for the quarter ended September
30, 1999 of $4,852,398 was primarily due to our net loss of $5,336,785. The cash
requirements associated with the loss were offset by an increase in accounts
payable and accrued expenses of $1,889,475, net of an increase of prepaids and
other current assets of $811,420 and other non current assets of $518,790.

         For the nine months ended September 30, 1999, net cash used in
operating activities of $10,667,082 was primarily due to our net loss of
$13,124,394, offset by an increase in accounts payable and accrued expenses of
$3,673,467. Additional operating uses of cash were the increase in accounts
receivable, prepaids and other current assets, and other assets of $517,410,
$1,046,417 and $545,901, respectively. These items were offset primarily by the
reduction in cash in escrow of $453,000, and non-cash charges totaling $425,573,
related to depreciation and amortization and charges for options and warrants.

         The increase in accounts payable and accrued expenses resulted
primarily from the increase in purchases of filmed entertainment products,
advertising and promotional products over the preceding period. The increase in
accounts receivable is due to the lag between the shipment of filmed
entertainment products and the resulting settlement with the credit card
processor, and the related lag between the acceptance by the processor of the
charges and the remittance of funds to BigStar's bank account.

         Net cash used in investing activities for the quarter and nine-month
periods ended September 30, 1999 of $455,094 and $1,032,527, respectively, was
used primarily for purchases of computer equipment.

         At September 30, 1998, BigStar's principal commitments consisted of
obligations for advertising under cancelable agreements, which were
approximately $2,248,323 guaranteed lease obligations of approximately
$721,833.

         We have no material commitments for capital expenditures, but
anticipate future purchases of approximately $3,500,000 for hardware and related
software enhancements of our web sites during the next 12 months. These
expenditures would expand the capabilities of our web sites to allow access by
more customers and to enhance customers' experiences on our web sites. These
expenditures are expected to be funded by our existing cash and cash
equivalent balances.


SEASONALITY AND REVENUE FLUCTUATIONS

         BigStar's limited operating history and rapid growth make it difficult
to ascertain the effects of seasonality on its business. Seasonal fluctuations
in sales of filmed entertainment products may affect our sales. Fluctuations in
revenue also may result from the timing of hit releases on video cassettes and
DVD.

YEAR 2000 COMPLIANCE

         Our failure to address potential year 2000 malfunctions in our computer
and non-information technology equipment and systems and those of our business
partners could result in our suffering business interruption, financial loss,
reputational harm and legal liability.

         Prior to purchasing information technology systems, we have received
confirmation from our vendors that the systems are year 2000 compliant. Systems
developed by third parties on our behalf were designed to be year 2000
compliant. We do not have any significant non-information technology equipment
or systems.



                                       12
<PAGE>   13
         We have addressed year 2000 compliance risks related to our
subcontractors, strategic partners, suppliers, service providers and other
third-party relationships. In particular, our business is dependent upon the
operations and technology of various Internet sites, merchant acquiring banks,
product wholesalers and credit card issuers.

         Year 2000 compliance problems also could undermine the general
infrastructure necessary to support BigStar's operations. For example, we depend
on third-party Internet Service Providers, or ISPs, or hosting centers to
provide connections to the Internet and to customer information systems. Any
interruption of service from ISPs or hosting centers to provide connections
could result in a temporary interruption of the operation of our web sites. Any
interruption in the security, access, monitoring or power systems at the ISPs or
hosting centers could result in an interruption of services. Moreover, it is
difficult to predict what effect year 2000 compliance problems will have on the
integrity and stability of the Internet.

         Should we identify any problem with respect to our year 2000 readiness,
we will seek to develop a remedy, test the proposed remedy and prepare a
contingency plan, if necessary. We intend to develop contingency plans to
resolve our most reasonably likely worst case year 2000 problems, which have not
yet been identified. If any of our third-party suppliers are not year 2000
compliant, we will attempt to replace them with a year 2000 compliant supplier.


         We expect to be Year 2000 compliant in the fourth quarter of
1999. We do not expect the costs of year 2000 compliance to be material to our
operations.

         BigStar does not have any material contracts with external contractors
to assist us in completing our year 2000 compliance effort. In addition, no
employees have been hired or reassigned to complete our year 2000 compliance.


         RISK FACTORS THAT MAY AFFECT RESULTS OF OPERATIONS AND FINANCIAL
CONDITION

         WE HAVE A LIMITED OPERATING HISTORY AND MAY FACE DIFFICULTIES TYPICALLY
ENCOUNTERED BY DEVELOPMENT STAGE COMPANIES IN NEW AND RAPIDLY EVOLVING MARKETS.
We commenced operations in March 1998 and face the risks and difficulties
frequently encountered by early stage companies in new and rapidly evolving
markets, such as online commerce. These risks include our ability to:

         -        continue to expand our customer base;

         -        generate repeat business from existing customers;

         -        respond to changes in a rapidly evolving and unpredictable
                  business environment;

         -        successfully compete against other companies that sell our
                  products;

         -        maintain current and develop new strategic relationships;

         -        manage growth;

         -        continue to develop and upgrade our technology; and

         -        attract, retain and motivate qualified personnel.

         WE LACK SIGNIFICANT REVENUES AND EXPECT SIGNIFICANT CONTINUING LOSSES.
We have not achieved profitability and expect to continue to incur significant
operating losses and net losses for at least the next several years. As of
September 30, 1999, our accumulated deficit was approximately $16.4 million.

         We expect that our operating expenses will increase substantially as we
continue to expand our business. As a result, we will need to generate



                                       13
<PAGE>   14
significantly more revenues to achieve profitability. We may not be able to do
so. We may also require additional financing. We may not be able to obtain the
financing or obtain it on terms acceptable to us. If revenues grow slower than
we anticipate, or if operating expenses exceed our expectations or cannot be
reduced accordingly, or if we cannot obtain additional financing, our business,
operating results and financial condition may be materially harmed.

        OUR SUCCESS DEPENDS ON THE CONTINUED GROWTH OF ONLINE COMMERCE. If
online commerce does not continue to grow or grows more slowly than expected,
our business will be materially harmed. A number of factors could slow the
growth of online commerce, including the following:

         -        the network infrastructure required to support a substantially
                  larger volume of transactions may not be developed;

         -        government regulation may increase;

         -        telecommunications capacity problems may result in slower
                  response times; and

         -        consumers may have concerns about the security of online
                  commerce transactions.



         WE COMPETE WITH OTHER ONLINE RETAILERS AND TRADITIONAL FILMED
ENTERTAINMENT RETAILERS WHO MAY BE MORE SUCCESSFUL THAN WE ARE IN ATTRACTING AND
RETAINING CUSTOMERS. The retail filmed entertainment industry is intensely
competitive. In addition, the online commerce market for retail filmed
entertainment sales is new, rapidly evolving and competitive. If we are unable
to successfully compete against other retailers of filmed entertainment
products, our business, operating results, and financial condition would be
materially harmed.

         Price competition in our industry is also intense, and price is one of
the principal factors on which consumers base their purchasing decisions. Price
competition may reduce our gross margins, which could materially harm our
business, operating results and financial condition. Some of our competitors use
aggressive pricing policies to build market share. Some also have adopted
business models that include selling filmed entertainment products for less than
their product cost and not charging customers for shipping and handling.
Software applications are also available that can determine which online site
has the lowest price for a particular title which could direct customers to our
competitors' sites.

         Many of our competitors have longer operating histories, larger
customer bases, greater brand recognition and significantly greater financial,
marketing and other resources than we have. In addition, we believe some of our
competitors devote substantially more resources to web site and systems
development than we do.

         WE DEPEND UPON STRATEGIC MARKETING RELATIONSHIPS TO GENERATE SALES. We
use strategic marketing relationships to attract new customers, and this is an
important part of our growth strategy. These relationships may not generate
significant numbers of new customers. Alternatively, these relationships may be
successful at generating new customers, but we may not be able to maintain these
customer relationships or enter into more of them. If any of these events were
to occur, it could materially harm our business, operating results and financial
condition.

         OUR RELIANCE ON E-MAIL MARKETING COULD LEAVE US VULNERABLE IF CONSUMERS
REJECT THIS MARKETING TECHNIQUE OR ADDITIONAL GOVERNMENTAL REGULATION ARISES.
E-mail marketing is a significant part of our growth strategy. If the acceptance
or use of e-mail marketing is limited by consumer fear of e-mail computer
viruses or additional government regulation, it could harm our business.

         To date, Congress has not enacted any legislation regulating commercial
e-mail, but a number of bills are pending. One proposed law would prohibit
online operators from sending most unsolicited commercial e-mail where the
operators have no existing or personal relationship with the recipient and the
e-mail is not sent at the request of or with the express consent of the
recipient. Another proposed law would require operators of web sites and online
services to disclose to users the personal information the operators have



                                       14
<PAGE>   15
collected and the personal information that it may share with other firms. It
would further require operators to provide simple processes for users to provide
or withhold consent to the operators' dissemination of the information.

        In the absence of federal legislation, many states, including
California, Connecticut, Delaware, Iowa, Nevada, North Carolina, Oklahoma, Rhode
Island, Tennessee, Virginia, Washington and West Virginia, have passed laws
limiting the use of e-mail marketing. Because these laws have focused primarily
on unsolicited e-mail marketing, BigStar's business has yet to be affected by
current legislation. Other states have begun to consider placing restrictions on
e-mail marketing. If Congress or Additional states pass legislation restricting
commercial uses of e-mail, it could harm our ability to communicate with
existing customers and attract new customers. Our sales growth could be
affected, which could materially harm our business, operating results and
financial condition.

         OUR RAPID GROWTH IS PLACING A SIGNIFICANT STRAIN ON OUR RESOURCES. We
anticipate continued rapid expansion of our operations. If we are unable to
manage our growth effectively, our business could be materially harmed. Our
rapid expansion has placed a significant strain on our ability to manage our
growth, including our ability to monitor operations, bill customers, control
costs and maintain effective quality controls. Our anticipated future expansion
will increase this strain.

         Our senior management team has been assembled in a very short period.
These individuals have not previously worked together. The ability of our senior
managers to work together effectively as a team is critical to successfully
managing our growth.

         WE MUST MAINTAIN SATISFACTORY VENDOR RELATIONSHIPS TO COMPETE
SUCCESSFULLY. We rely on wholesalers to fill our customers' orders. Our primary
vendor of filmed entertainment products is Baker & Taylor, Inc. from whom we
obtained substantially all of our inventory in 1998 and the first nine months of
1999. We also obtain filmed entertainment products from Valley Media and
Rentrak. We are dependent upon maintaining these relationships for filling our
customers' orders because there are only a limited number of wholesalers who
sell filmed entertainment products. If we are unable to maintain suitable
relationships with vendors, we will be materially harmed.

         As we continue to grow, our wholesalers will need to satisfy our
increasing product requirements on a timely basis. They also must continue to
provide adequate selections of filmed entertainment titles and competitive
prices. If our wholesalers are unable or unwilling to do so, it would materially
harm our ability to compete, which would in turn materially harm our business,
operating results and financial condition.

         WE COULD EXPERIENCE SYSTEM FAILURES THAT INTERFERE WITH CUSTOMERS'
ACCESS TO OUR ONLINE SUPERSTORE. Our business depends on the efficient and
uninterrupted operation of our computer and communications, hardware and
software systems. Systems interruptions that cause our web sites to be
unavailable or that reduce our ability to process transactions could materially
harm our business, operating results and financial condition. Interruptions
could result from natural disasters as well as power loss, telecommunications
failure and similar events. We have fully redundant systems but have not yet
established a formal disaster recovery plan.

         ONLINE SECURITY BREACHES COULD HARM OUR BUSINESS. To protect
confidential information, we rely on encryption technology, which transforms
information into a code designed to be unreadable by third parties. We also use
authentication technology that utilizes passwords and other information to
prevent unauthorized persons from accessing a customer's information. If a
person circumvents our security measures, he or she could misappropriate
confidential information about us, or our customers, or cause interruptions in
our operations. Security breaches that result in access to confidential
information also could damage our reputation and expose us to a risk of loss or
liability. In addition, we may be required to make significant expenditures and
expend considerable effort to try and protect against security breaches or
remedy problems caused by these breaches.




                                       15
<PAGE>   16
        IF WE FAIL TO KEEP PACE WITH RAPID CHANGES INVOLVING THE INTERNET, IT
COULD MATERIALLY HARM OUR ABILITY TO ATTRACT AND RETAIN CUSTOMERS. Internet
technology, commercial applications and online uses are all rapidly evolving. If
we do not successfully respond to rapid changes involving the Internet, our
business will be materially harmed. For example, we must respond to marketplace
developments in a timely and cost-effective manner. In this regard, we must
continue to develop, enhance and improve the responsiveness and features of our
web sites and develop new features to meet customer needs. We also must respond
to technological advances and emerging industry standards and practices on a
cost-effective and timely basis, including the development of technology to sell
digital filmed entertainment to consumers through systems that can accommodate
delivery of video, audio, data and other services.

         WE DO NOT PUBLISH OUR OWN EDITORIAL CONTENT, WHICH MEANS WE MUST RELY
ON LICENSED THIRD-PARTY CONTENT ON OUR WEB SITES. We license third-party
content, including filmed entertainment reviews, news reports and features, in
order to attract and retain web site users. If we are unable to obtain desirable
content from our content licensors or from new licensors, it could reduce visits
to our web sites, which could materially harm our business. In addition, if we
are unable to obtain content at an acceptable cost, it could materially harm our
ability to compete and our operating results and financial condition.

         WE MAY NOT BE ABLE TO PROTECT OUR INTELLECTUAL PROPERTY RIGHTS. We
regard our trademarks, trade secrets and similar intellectual property as
important to our success. We have applied for the registration of some of our
trademarks and service marks in the United States. However, our efforts to
establish and protect our intellectual property rights may be inadequate to
prevent misappropriation or infringement of our intellectual property rights. If
we are unable to safeguard our intellectual property rights, it could materially
harm our business, operating results and financial condition.

         WE MAY INFRINGE ON THE INTELLECTUAL PROPERTY RIGHTS OF OTHERS. We have
established a network of links with numerous small online sites. Many of the
sites may not have licenses for the use of the intellectual property that they
display. The copyright holders of this intellectual property or their licensees
may assert infringement claims against our affiliate partner sites and us
because of our relationships with these sites.

         Although we believe that our use of third-party material on our web
sites is permitted under current provisions of copyright law, some aspects of
Internet content and commerce law are not clearly settled. We may therefore be
the subject of alleged infringement claims of the trademarks and other
intellectual property rights of third parties. If we become subject to these
types of claims, our business could be materially harmed even if we successfully
defend against the claims. It also is possible that future legal developments
would prohibit us from having rights to downloadable information, sound or
video.

         THE PROTECTION OF OUR DOMAIN NAMES IS UNCERTAIN BECAUSE THE REGULATION
OF DOMAIN NAMES IS SUBJECT TO CHANGE. We currently hold various web domain names
relating to our brand, including BigStar.com, abcBigStar.com, BigStarDVD.com and
Astrophile.com. The acquisition and maintenance of domain names generally is
regulated by governmental agencies and their designees. The regulation of domain
names in the United States and in foreign countries is expected to change in the
near future. As a result, we may be unable to acquire or maintain relevant
domain names in all countries in which we may conduct business. If our ability
to acquire or maintain domain names is limited, it could materially harm our
business, operating results and financial condition.




                                       16
<PAGE>   17
         WE ARE SUBJECT TO GOVERNMENT REGULATION AND LEGAL LIABILITIES THAT MAY
BE COSTLY AND MAY INTERFERE WITH OUR ABILITY TO CONDUCT BUSINESS. Laws and
regulations directly applicable to online commerce or Internet communications
are becoming more prevalent. These laws and regulations could expose us to
compliance costs and substantial liability, which could materially harm our
business, operating results and financial condition. In addition, the growth of
the Internet, coupled with publicity regarding Internet fraud, may lead to the
enactment of more stringent consumer protection laws. These laws would also be
likely to impose additional burdens on our business.


         WE MAY BE SUBJECT TO LIABILITY FOR SALES AND OTHER TAXES. We do not
collect sales or other similar taxes in most states, although we do so in New
York, California and Illinois. Our business could be materially harmed if
additional sales and similar taxes are imposed on us, or if penalties are
assessed on us for past nonpayment of these taxes. Recently adopted legislation
provides that, prior to October 2001, a state cannot impose sales taxes on
products sold on the Internet unless these taxes could be charged on
non-Internet transactions involving the products. During this moratorium, it is
possible that taxing mechanisms may be developed that would, following the
moratorium, impose increasing sales and similar tax burdens on us. If these
burdens are placed on us, our business could be materially harmed and there
could be a material adverse effect on our operating results and financial
condition.

         OUR SUCCESS DEPENDS ON OUR KEY PERSONNEL. Our success is substantially
dependent on the ability and experience of our senior management and other key
personnel, particularly David Friedensohn, our Chief Executive Officer and
Chairman of the Board, and David Levitsky, our Executive Vice President and
General Manager. We have entered into an employment agreement with David
Friedensohn. The agreement provides that he will be employed as the Chief
Executive Officer of BigStar for an unspecified period of time. Both BigStar and
Mr. Friedensohn may terminate the agreement at any time. If terminated without
cause, Mr. Friedensohn will be entitled to severance pay equal to two years of
his then current base salary. We have no employment contracts with any of our
other senior management or key personnel. If one or more members of our
management team become unable or unwilling to continue in their present
positions, our business could be materially harmed.

         We have purchased key-man life insurance in the amounts of $1,000,000
for David Friedensohn and $500,000 for David Levitsky with BigStar as the named
beneficiary. The benefits received under these policies would not be sufficient
to compensate BigStar for the loss of the services of Mr. Friedensohn or Mr.
Levitsky should suitable replacements not be employed.

         In addition, to manage our anticipated growth, we must hire more
employees. Competition for personnel, particularly those having software
development and other technical expertise, is intense. If we are unable to hire
additional qualified employees, our growth could be impaired.

         WE MAY EXPERIENCE PROBLEMS FROM COMPUTER SYSTEMS THAT ARE NOT READY ON
A TIMELY BASIS TO PROCESS INFORMATION ASSOCIATED WITH THE YEAR 2000. Many
existing software programs may not accurately process dates arising in the year
2000 and after because they use only two digits to identify a year and assume
that the two missing digits are always "19." We cannot assure you that all of
the computer systems and related products and software that are important to our
business will be ready by the deadline to address the concerns arising from the
year 2000 problem. If they are not ready, we may experience difficulty in
properly managing our web sites and face the possibility of business
interruptions, financial loss, reputational harm and legal liability. Any of
these could materially harm our business, operating results and "financial
condition.

         Our business is dependent upon the operations and technology of various
Internet sites, merchant acquiring banks, product wholesalers and credit, card
issuers, as well as, other third parties. Our business, operating results and
financial condition may be materially harmed if these or other third parties are
not year 2000 compliant on a timely basis.





                                       17
<PAGE>   18
ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K.

(a)      List of Exhibits:

         27  Financial Data Schedule.

(b)      Reports on Form 8-K filed during the quarter ended September 30, 1999:

         None.








                                       18
<PAGE>   19
                                   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.


<TABLE>
<S>                            <C>
                               BIGSTAR ENTERTAINMENT, INC.


Dated:  November 15, 1999      By:/s/ David Friedensohn
                                  ----------------------------------
                                  David Friedensohn, Chief Executive Officer


Dated:  November 15, 1999      By:/s/ Robert S. Yingling
                                  ----------------------------------
                                  Robert S. Yingling, Chief Financial Officer
                                  and Vice President-Finance
</TABLE>






                                       19


<TABLE> <S> <C>

<ARTICLE> 5

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                      22,154,426
<SECURITIES>                                         0
<RECEIVABLES>                                  583,531
<ALLOWANCES>                                    20,000
<INVENTORY>                                          0
<CURRENT-ASSETS>                            23,773,085
<PP&E>                                       1,514,870
<DEPRECIATION>                                 249,833
<TOTAL-ASSETS>                              25,584,023
<CURRENT-LIABILITIES>                        5,503,061
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         8,541
<OTHER-SE>                                  20,072,421
<TOTAL-LIABILITY-AND-EQUITY>                25,584,023
<SALES>                                      8,126,528
<TOTAL-REVENUES>                             8,126,528
<CGS>                                        6,345,528
<TOTAL-COSTS>                                6,345,528
<OTHER-EXPENSES>                            15,157,688
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           (252,294)
<INCOME-PRETAX>                           (13,124,394)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                       (13,124,394)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                              (13,124,394)
<EPS-BASIC>                                     (2.26)
<EPS-DILUTED>                                   (2.26)


</TABLE>


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