VOXCOM HOLDINGS INC
10QSB, 1999-11-12
CONSUMER CREDIT REPORTING, COLLECTION AGENCIES
Previous: FUTURELINK CORP, SC 13D, 1999-11-12
Next: OMI CORP/M I, 10-Q, 1999-11-12




                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                   FORM 10-QSB


           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

                   TRANSITION REPORT UNDER SECTION 13 OR 15(d)
                 OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE
                  TRANSITION PERIOD FROM ________ TO _________

                         Commission file number 0-24273


                              VOXCOM HOLDINGS, INC.
                     d/b/a MAX INTERNET COMMUNICATIONS, INC.
             (Exact name of registrant as specified in its charter)

         Nevada                                             75-2715335
(State or other jurisdiction of                         (I.R.S. Employer
incorporation or organization)                           Identification No.)


                     8115 Preston Road, Eighth Floor - East
                               Dallas, Texas 75225
                    (Address of principal executive offices)

                                 (214) 691-0055
                         (Registrant's telephone number)

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports),  and (2) has been
subject  to such  filing  requirements  for  the  past 90  days. Yes  X  No
                                                                     ---    ---


Number of shares outstanding of the Registrant's  common stock (par value $.0001
per share) as of September 30, 1999: 15,629,861.


Transitional Small Business Disclosure Format
(Check one)
Yes     No  X
    ---    ---


<PAGE>
<TABLE>

<CAPTION>

VOXCOM HOLDINGS, INC.
d/b/a MAX INTERNET COMMUNICATIONS, INC.
PART  I.  FINANCIAL INFORMATION
ITEM  I.   FINANCIAL STATEMENTS

CONSOLIDATED BALANCE SHEETS



                                                                                   September 30,           June 30,
                               ASSETS                                                    1999                 1999
                                                                                   -------------        -------------
                                                                                    (Unaudited)
<S>                                                                                <C>                  <C>
CURRENT ASSETS
    Cash and cash equivalents                                                      $   4,127,692        $   8,136,585
    Accounts receivable                                                                3,204,950              169,217
    Inventories                                                                        2,624,000            1,286,539
    Prepaid expenses                                                                     235,348               44,475
                                                                                   -------------        -------------

                   Total current assets                                               10,191,990            9,636,816

PROPERTY AND EQUIPMENT, AT COST
    Machinery and equipment                                                              162,370               87,830
    Furnishings                                                                           75,401               67,634
                                                                                   -------------        -------------
                                                                                         237,771              155,464
       Less accumulated depreciation                                                      41,230               27,969
                                                                                   -------------        -------------
                                                                                         196,541              127,495

OTHER ASSETS                                                                             852,863              901,336
                                                                                   -------------        -------------
                                                                                   $  11,241,394        $  10,665,647
                                                                                   =============        =============
      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
    Accounts payable                                                               $     888,603        $     113,356
    Accrued expenses                                                                     610,737              788,797
                                                                                   -------------        -------------

                   Total current liabilities                                           1,499,040              902,153

STOCKHOLDERS' EQUITY
    Preferred stock, $.0001 par value; Series A, authorized, 100,000
       shares; issued and outstanding, 80,000 shares                                   8,000,000            8,000,000
    Preferred stock, $.0001 par value; Series B convertible, authorized,
       350,000 shares; none issued and outstanding                                             -                    -
    Common stock, $.0001 par value; authorized, 25,000,000 shares;
       issued, 15,829,861 shares at September 30, 1999 and
       15,772,823 shares at June 30, 1999                                                  1,583                1,577
    Additional paid-in capital                                                        18,029,952           17,693,743
    Accumulated deficit                                                              (16,076,681)         (15,719,326)
                                                                                   -------------        -------------
                                                                                       9,954,854            9,975,994
    Less 200,000 shares of common stock in treasury - at cost                           (212,500)            (212,500)
                                                                                   -------------        -------------
                                                                                       9,742,354            9,763,494
                                                                                   -------------        -------------

                                                                                   $  11,241,394        $  10,665,647
                                                                                   =============        =============


</TABLE>


                       See notes to financial statements.

                                       -1-
<PAGE>

<TABLE>

<CAPTION>


VOXCOM HOLDINGS, INC.
d/b/a MAX INTERNET COMMUNICATIONS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)




                                                                 Three Months     Three Months
                                                                     Ended           Ended
                                                                 September 30,   September 30,
                                                                       1999            1998
                                                                 -------------   -------------
<S>                                                              <C>            <C>
Net sales                                                        $   2,637,154    $    188,432
Cost of sales                                                        1,262,818          66,720
                                                                 -------------   -------------

       Gross profit                                                  1,374,336         121,712

Selling, general and administrative expenses                         1,640,100         632,591
                                                                 -------------   -------------

       Operating loss                                                 (265,764)       (510,879)

Interest income                                                         76,432              --
Interest expense                                                           (23)        (46,171)
                                                                 -------------   -------------

           Loss from continuing operations before income taxes        (189,355)       (557,050)

Income taxes                                                           168,000             --
                                                                 -------------   -------------

           Loss from continuing operations                            (357,355)       (557,050)

Loss from discontinued operations                                           --      (1,140,606)
Gain on disposal of discontinued operations                                 --       1,905,494
                                                                 -------------   -------------
                                                                            --         764,888
                                                                 -------------   -------------

       Net earnings (loss)                                       $    (357,355)  $     207,838
                                                                 =============   =============

Earnings (loss) per share - basic and diluted:
    Continuing operations                                        $        (.02)   $       (.09)
                                                                 =============   =============

    Discontinued operations                                      $          --   $         .12
                                                                 =============   =============

    Net earnings (loss)                                          $        (.02)  $         .03
                                                                 =============   =============

Weighted average shares outstanding                                15,807,944       6,194,462
                                                                 =============   =============

</TABLE>








                       See notes to financial statements.

                                       -2-
<PAGE>

<TABLE>

<CAPTION>

VOXCOM HOLDINGS, INC.
d/b/a MAX INTERNET COMMUNICATIONS, INC.
CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED)

THREE MONTHS ENDED SEPTEMBER 30, 1999



                                                                           Series A                      Series B
                                            Common stock                Preferred stock               Preferred stock
                                     -------------------------     -------------------------     -------------------------
                                       Shares         Amount         Shares         Amount         Shares         Amount
                                     ----------     ----------     ----------     ----------     ----------     ----------
<S>                                  <C>            <C>            <C>            <C>            <C>            <C>
Balances at June 30, 1999            15,772,823        $ 1,577         80,000     $8,000,000              -              -

Sales of common stock                    32,038              3              -              -              -              -

Stock options issued                          -              -              -              -              -              -

Shares issued in payment
    of liabilities                       25,000              3              -              -              -              -

Net (loss)                                    -              -              -              -              -              -
                                     ----------     ----------     ----------     ----------     ----------     ----------

Balances at September 30, 1999       15,829,861     $    1,583         80,000     $8,000,000             -      $        -
                                     ==========     ==========     ==========     ==========     ==========     ==========

</TABLE>

                                    Additional
                                     paid-in        Accumulated       Treasury
                                     capital          deficit           Stock
                                    -----------    ------------      ----------

Balances at June 30, 1999           $17,693,743    $(15,719,326)     $ (215,500)

Sales of common stock                   128,149               -               -

Stock options issued                     73,688               -               -

Shares issued in payment
    of liabilities                      134,372               -               -

Net (loss)                                    -        (357,355)              -
                                    -----------    ------------      ----------

Balances at September 30, 1999      $18,029,952    $(16,076,681)     $  212,500
                                    ===========    ============      ==========






                        See notes to financial statements

                                       -3-

<PAGE>

<TABLE>

<CAPTION>

VOXCOM HOLDINGS, INC.
d/b/a MAX INTERNET COMMUNICATIONS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

                                                                    Three months ended
                                                                      September 30,
                                                                   1999           1998
                                                               -----------    -----------
<S>                                                            <C>            <C>
Cash flows from operating activities
    Net earnings  (loss)                                       $  (357,355)   $   207,838
    Gain from discontinued operations                                   --       (764,888)
    Adjustments to reconcile net earnings (loss) to net cash
       used by operating activities
          Depreciation and amortization                             86,008        172,771
          Stock options issued                                      73,688             --
          Change in operating assets and liabilities
              Prepaid expenses                                    (193,998)      (124,575)
              Accounts receivable                               (3,035,733)      (442,799)
              Inventories                                       (1,337,461)      (121,210)
              Other assets                                         (21,149)        24,503
              Accounts payable and accrued expenses                731,262       (107,597)
                                                               -----------    -----------

                 Net cash used by continuing operations         (4,054,738)    (1,155,957)
       Net cash used by discontinued operations                         --       (393,434)
                                                               -----------    -----------
                 Net cash used by operating activities          (4,054,738)    (1,549,391)

Cash flows from investing activities
    Purchase of property and equipment                             (82,307)       (49,411)

Cash flows from financing activities
    Sales of common stock                                          128,152             --
                                                               -----------    -----------

                 Net decrease in cash                           (4,008,893)    (1,598,802)

Cash and cash equivalents at beginning of period                 8,136,585      1,774,091
                                                               -----------    -----------

Cash and cash equivalents at end of period                     $ 4,127,692    $   175,289
                                                               ===========    ===========


Noncash financing activities:

    Issuance of common stock in payment of liabilities         $   134,375    $    56,250
                                                               ===========    ===========

    Conversion of convertible debentures                       $        --    $   300,000
                                                               ===========    ===========



</TABLE>




                       See notes to financial statements

                                       -4-

<PAGE>


VOXCOM HOLDINGS, INC.
d/b/a MAX INTERNET COMMUNICATIONS, INC.
NOTES TO FINANCIAL STATEMENTS


NOTE A - BASIS OF PRESENTATION

     The  accompanying  unaudited  consolidated  financial  statements have been
     prepared in accordance with generally  accepted  accounting  principles for
     interim  financial  information  and with the  instructions to Form 10-QSB.
     These financial statements have not been examined by independent  certified
     public  accountants,  but in the  opinion of  management,  all  adjustments
     (consisting of normal recurring  accruals and adjustments)  necessary for a
     fair presentation of consolidated results of operations, financial position
     and cash  flows at the  dates  and for the  periods  indicated,  have  been
     included.

     These  financial  statements  do not  include  all of the  information  and
     footnotes required by generally accepted accounting principles for complete
     financial  statements.  Operating results for the three-month  period ended
     September 30, 1999 are not  necessarily  indicative of the results that may
     be expected  for the year ending June 30,  2000.  For further  information,
     refer to the  consolidated  financial  statements and notes thereto for the
     fiscal year ended June 30, 1999 included in the Company's  Form 10-KSB,  as
     filed with the Securities and Exchange Commission on September 28, 1999.

     These financial  statements include the accounts of Voxcom Holdings,  Inc.,
     d/b/a MAX Internet Communications,  Inc. (MAX) and its subsidiaries,  MAXpc
     Technologies,  Inc.  (MAXpc),  MAX Internet  Communications  do Brasil LTDA
     (Brasil)  and  MAX  Internet   Communications   Deutschland   GmbH  (GmbH),
     collectively, "the company."

     During the quarter  ended  September 30, 1999,  the company  formed two new
     subsidiaries,  both of which are 100% owned.  MAX  Internet  Communications
     Deutschland GmbH was incorporated in Frankfurt,  Germany on August 4, 1999,
     and MAX  Internet  Communications  do  Brasil  Ltda  was  formed  in Rio de
     Janeiro,  Brazil on September 14, 1999.  Both of these  companies will sell
     and service the MAX i.c. Live card in their respective  regions, as well as
     other products the company may develop.

     The financial statements include the operations of Brasil and GmbH from the
     dates of formation

 NOTE B - BUSINESS

     MAX  assembles,   through  contractors,  and  markets  a  high-performance,
     multi-media  add-in card providing both hardware and software for inclusion
     in either new or existing  personal  computers.  MAX markets its card under
     the trade name "MAX i.c. Live".

     The MAX i.c. Live card enhances the performance of computers,  either as an
     add-in at time of manufacture or installed into existing  units.  The card,
     with its own  inbuilt  processor,  has the  ability to perform  multi-media
     software  functions  simultaneously if need be, without detracting from the
     central processor of the computer.  Additional software can be added to the
     card as developed.

     The company continues to look for additional  software  applications  which
     may be integrated into the card, and it is believed some of these will give
     rise to the  availability of patent  protection.  The company will continue
     limited research and development in this regard.





                                      -5-

<PAGE>

VOXCOM HOLDINGS, INC.
d/b/a MAX INTERNET COMMUNICATIONS, INC.
NOTES TO FINANCIAL STATEMENTS


NOTE C - ACQUISITION AND DISPOSITION OF BUSINESSES

     Effective  October 1, 1997,  the company  formed Home  Business  Group Inc.
     (HBG) to acquire  certain  assets and assume the  liabilities  of a company
     engaged  in  the   business  of   home-based   business   seminars  for  no
     consideration.  A major stockholder and officer of the acquired business is
     a stockholder and officer of the company. The acquisition was accounted for
     as a purchase.


     On  September  30,  1998,  the  company  sold  the  stock  of HBG to  HBG's
     management  in  exchange  for  the  redemption  of  200,000  shares  of the
     company's common stock previously owned by such management.

     Effective January 15, 1999, the company closed  AmeraPress,  as it had been
     unable to  generate  sufficient  business  activity  to justify its ongoing
     overhead  following  the sale of HBG  described  above.  The  company  sold
     AmeraPress in June 1999.

     Effective  February 19, 1999,  the company closed  Systems,  as it had been
     unable to  generate  sufficient  business  activity  to justify its ongoing
     overhead following the sale of HBG and the closure of AmeraPress  described
     above. The company sold Systems in June 1999.

     During  the  quarter  ended   September  30,  1999,   MAX  formed  two  new
     subsidiaries,  both of which are 100% owned.  MAX  Internet  Communications
     Deutschland GmbH was incorporated in Frankfurt,  Germany on August 4, 1999,
     and MAX  Internet  Communications  do  Brasil  Ltda  was  formed  in Rio de
     Janeiro,  Brazil on September 14, 1999.  Both of these  companies will sell
     and service the MAX i.c. Live card in their respective  regions, as well as
     other products the company may develop.












                                      -6-

<PAGE>



VOXCOM HOLDINGS, INC.
d/b/a MAX INTERNET COMMUNICATIONS, INC.

ITEM 2.  Management's discussion and analysis.

Results of Operations

Three months ended  September 30, 1999 compared to three months ended  September
30, 1998.

Net Sales

Net sales from continuing  operations were $2,637,154 for the three months ended
September 30, 1999,  an increase of  $2,448,722  over the $188,432 for the three
months ended September 30, 1998.  Sales for the three months ended September 30,
1999 include a sale in Brazil in the amount of $1,500,000.

The company has discontinued the businesses that were the primary  operations in
the prior year and restructured its business plan to direct all resources to its
MAX i.c.  Live  product.  The  marketing of the MAX i.c. Live product was in its
very early stages during the quarter  ended  September 30, 1998. As of September
30, 1999 the marketing  plan and materials  are nearly  complete,  and the first
print ads appeared after the end of the quarter. Contract negotiations for sales
of the MAX  i.c.  Live  product  are  ongoing,  and  are  expected  to  generate
increasing net sales and net earnings in future quarters.

Selling, General and Administrative Expenses

Selling,  general and  administrative  expenses increased 159% to $1,640,100 for
the three months  ended  September  30, 1999 from  $632,591 for the three months
ended  September  30, 1998.  This  increase is due to  significant  increases in
advertising,  marketing  and  selling  expenses  related  to the MAX  i.c.  Live
product,  as well as the  overhead  structure  which has been put into  place in
order to generate and service expected future increases in net sales.

Interest Income and Expense

The interest income of $76,432 for the three months ended September 30, 1999 was
earned on the  available  cash balances the Company has invested in money market
funds.  There was  virtually no interest  expense  during this period.  Interest
expense for the three  months ended  September  30, 1998 of $46,171 was incurred
primarily on the convertible  debentures.  This debt has been fully converted to
common stock as of November 1998, and no further interest is payable.

Income Taxes

The income tax expense of $168,000 for the three months ended September 30, 1999
is computed on the net income in Brazil.  This tax will be  available  to offset
against income taxes in the United States once the company  becomes  profitable.
However, there are currently no US taxes available for offset.

Discontinued Operations

On September 30, 1998, the company sold the stock of a wholly owned  subsidiary,
HBG, to HBG's management in exchange for the redemption of 200,000 shares of the
Company's common stock previously owned by such management.

Effective January 15, 1999, the company closed AmeraPress, as it had been unable
to  generate  sufficient  business  activity  to justify  its  ongoing  overhead
following the sale of HBG described above. AmeraPress was sold on June 30, 1999.

Effective  February 19, 1999, the company closed Systems,  as it had been unable
to  generate  sufficient  business  activity  to justify  its  ongoing  overhead
following the sale of HBG and the closure of AmeraPress described above. Systems
was sold on June 30, 1999.



                                      -7-

<PAGE>

VOXCOM HOLDINGS, INC.
d/b/a MAX INTERNET COMMUNICATIONS, INC.

Management's discussion and analysis - continued


The financial  statements for the three months ended  September 30, 1998 reflect
the  results  of  operations  of  Systems,  AmeraPress  and HBG as  discontinued
operations.


Liquidity and Capital Resources

Cash and  cash  equivalents  decreased  $4,008,893  in the  three  months  ended
September  30, 1999.  Net cash used in operating  activities  for the period was
$4,054,738.  This cash used in operating  activities  primarily consisted of the
cash  operating loss for the period,  plus  increases in accounts  receivable of
$3,035,733,  inventories of $1,337,461 and prepaid expenses of $193,998;  offset
by an increase in accounts payable and accrued expenses of $731,262. Inventories
continue to increase in part because of the need to purchase certain  components
well in advance of the scheduled  production  date, due to competition for these
parts. Cash used in investing activities  consisted of approximately  $82,000 in
purchases   of  property   and   equipment.   Financing   activities   generated
approximately $128,000, consisting of sales of common stock.

Working  capital at September 30, 1999  decreased  less than 1 %, to $8,692,950,
from $8,734,663 at June 30, 1999.  Management believes this working capital will
be  sufficient  to meet ongoing  overhead  expenses,  plus pursue an  aggressive
advertising and marketing campaign for the MAXpc product.  Future cash resources
available  to the  company  are  expected  to come from  profitable  operations.
However,  due to the need to purchase inventories in advance, and the selling of
product  on  terms  to  customers,  it is  anticipated  the  company  will  need
additional  working capital.  The company is currently in discussions  regarding
the possibility of credit facilities from various lending  authorities,  as well
as new issues of capital stock.

Year 2000

The company,  like most  companies,  is faced with the Year 2000 ("Y2K")  issue,
which is a result of the use of computer  systems designed to process two digits
rather  than four when  designating  the year.  The  company  began an  internal
assessment of its year 2000 preparedness in the early months of 1998,  through a
review of all equipment and software.  For purposes of the review, the equipment
and software  were  divided  into  critical  and  non-critical  categories.  The
critical category included accounting software,  customer databases,  the actual
computer  systems  themselves  and our  vendors'  individual  preparedness.  The
non-critical  category included the telephone  systems,  general  administrative
software and network operating systems.

In the critical  category,  the accounting  software,  customer  databases,  and
computer  systems  issues have been  addressed  through  software  and  hardware
updates provided to our company by the software and/or hardware  vendors.  These
updates  were  provided  at  minimal  cost.  It should  also be noted that these
applications are relatively simple programs.

The  company  has  contacted  its major  component  suppliers  and its  contract
manufacturer.  To date, none has indicated that it anticipates material internal
risks.  The company is continuing this process to determine the readiness of all
significant  suppliers  and will  assess,  and  where  practicable,  attempt  to
mitigate  its risks with  respect to any  failure  of these  entities  to be Y2K
compliant.  The company is in the  process of  identifying  additional  contract
manufacturers,  and one of the key contract requirements is for the manufacturer
to make their systems Y2K compliant.

These critical  areas have been  monitored for any unforeseen  issues since June
1998,  and  procedures  are in place to ensure that a hard copy of all  critical
transactions is maintained.

                                      -8-

<PAGE>


VOXCOM HOLDINGS, INC.
d/b/a MAX INTERNET COMMUNICATIONS, INC.

Management's discussion and analysis - continued



With regard to the company's non-critical  category,  such as telephone systems,
general administrative  software and network operating systems, these areas have
also been addressed.  Any minor infractions found were resolved through software
updates and upgrades.

Although the company cannot  quantify the potential  effect of Y2K issues on its
financial condition, business or results of operations, it is reasonably certain
that any such future costs will not be significant.

Forward Looking Statements

This  document  includes  statements  which  may  constitute   "forward-looking"
statements,  usually  containing  the words  "believe",  "estimate",  "project",
"expect" or similar expressions.  These statements are made pursuant to the safe
harbor  provisions  of the  Private  Securities  Litigation  Reform Act of 1995.
Forward-looking statements inherently involve risks and uncertainties that could
cause actual results to differ materially from the  forward-looking  statements.
Factors that would cause or contribute to such differences  include, but are not
limited to, continued  acceptance of the Company's  products in the marketplace,
competitive  factors,  changes  in  regulatory  environments,  and  other  risks
detailed in the  Company's  periodic  report  filings  with the  Securities  and
Exchange Commission.  By making these  forward-looking  statements,  the Company
undertakes  no obligation  to update these  statements  for revisions or changes
after the date of this filing.

















                                      -9-

<PAGE>





VOXCOM HOLDINGS, INC.
d/b/a MAX INTERNET COMMUNICATIONS, INC.

PART II.  OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

         The company  has filed a lawsuit  alleging  breach of contract  against
         Heartland  Payment Systems,  LLC (Heartland),  a credit card processing
         company  which has performed  this function for the company.  Heartland
         then filed suit against the company  alleging  breach of contract,  and
         asking for an unspecified amount. As yet, this case has not yet reached
         the discovery stage.  Management  believes that the ultimate resolution
         of this case will not have a  material  effect on  financial  position,
         results of operations or cash flows.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

    (a)        Exhibits

         27.   Financial Data Schedule

    (b)        Reports on Form 8-K

         None



                                   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.


                              Voxcom Holdings, Inc.
                     d/b/a MAX Internet Communications, Inc.
                                  (Registrant)

Date:  November 12, 1999


                             /s/ Donald G. McLellan
                             ----------------------------------------
                             Donald L. McLellan, President


                             /s/ Leslie D. Crone
                             ----------------------------------------
                             Leslie D. Crone, Chief Financial Officer










<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
</LEGEND>
<CIK>                         0001061554
<NAME>                        VOXCOM HOLDINGS, INC.
<MULTIPLIER>                                                                 1
<CURRENCY>                                                          US DOLLARS

<S>                           <C>
<PERIOD-TYPE>                 3-MOS
<FISCAL-YEAR-END>                                                  JUN-30-2000
<PERIOD-START>                                                     JUL-01-1999
<PERIOD-END>                                                       SEP-30-1999
<EXCHANGE-RATE>                                                              1
<CASH>                                                               4,127,692
<SECURITIES>                                                                 0
<RECEIVABLES>                                                        3,234,950
<ALLOWANCES>                                                            30,000
<INVENTORY>                                                          2,624,000
<CURRENT-ASSETS>                                                    10,191,990
<PP&E>                                                                 237,771
<DEPRECIATION>                                                          41,230
<TOTAL-ASSETS>                                                      11,241,394
<CURRENT-LIABILITIES>                                                1,499,040
<BONDS>                                                                      0
                                                        0
                                                          8,000,000
<COMMON>                                                                 1,583
<OTHER-SE>                                                           1,740,771
<TOTAL-LIABILITY-AND-EQUITY>                                        11,241,394
<SALES>                                                              2,637,154
<TOTAL-REVENUES>                                                     2,637,154
<CGS>                                                                1,262,818
<TOTAL-COSTS>                                                        1,262,818
<OTHER-EXPENSES>                                                     1,640,100
<LOSS-PROVISION>                                                             0
<INTEREST-EXPENSE>                                                          23
<INCOME-PRETAX>                                                       (189,355)
<INCOME-TAX>                                                           168,000
<INCOME-CONTINUING>                                                   (357,355)
<DISCONTINUED>                                                               0
<EXTRAORDINARY>                                                              0
<CHANGES>                                                                    0
<NET-INCOME>                                                          (357,355)
<EPS-BASIC>                                                             (.02)
<EPS-DILUTED>                                                             (.02)



</TABLE>


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