SITE2SHOP COM INC
10QSB, 2000-05-12
AMUSEMENT & RECREATION SERVICES
Previous: DELTA CAPITAL TECHNOLOGIES INC, NT 10-Q, 2000-05-12
Next: POWER TECHNOLOGY INC/CN, 4, 2000-05-12




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   Form 10-QSB



(Mark One)
(x) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

       For the quarterly period ended March 31, 2000

                                                     Or

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

For the transition period from _______________   to  ___________________________



Commission File Number:0-26093
                       ---------------------------------------------------------

                                 SITE2SHOP.COM,INC.
             (Exact name of registrant as specified in its charter)


         Nevada                                           88-0382813
- -------------------------------                ---------------------------------
(State or other jurisdiction of                (IRS Employer Identification No.)
 incorporation or organization)


2001 West Sample Road, Suite 101, Pompano Beach, Florida         33064
- --------------------------------------------------------------------------------
(Address of principal executive offices)                      (Zip Code)


                                 (954) 969-1010
              (Registrant's telephone number, including area code)


                                 Not applicable
(Former name former address and former fiscal year,if changed since last report)


   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
   ---    ---

   As of April 30, 2000, the registrant had a total of 12,514,702  common shares
outstanding.

<PAGE>


                               SITE2SHOP.COM, INC.

                              Index to Form 10-QSB

                                 March 31, 2000


PART I.   FINANCIAL INFORMATION
                                                                          Page
                                                                        --------
 Item 1.  Condensed Consolidated Financial Statements (Unaudited)

   Condensed Balance Sheets at December 31, 1999 and March 31, 2000           3

   Condensed Consolidated Statements of Operations for the three
     months ended March 31, 2000 ..................................           4

   Condensed Consolidated Statements of Cash Flows for the three
     months ended March 31, 2000 ..................................           5

   Notes to Condensed Consolidated Financial Statements ...........       6 - 7

 Item 2.  Management's Discussion and Analysis Operations or Plan
            of Operations .........................................       8 -10

PART II.  OTHER INFORMATION
 Item 2. Changes in Securities ....................................          11
 Item 5. Other Matters ............................................          11
 Item 6. Exhibits and Reports on Form 8-K .........................          11


                                       2
<PAGE>

                               SITE2SHOP.COM, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS
<TABLE>

<CAPTION>

                                                                         December 31,      March 31,
                                                                            1999             2000
                                                                        ------------      ----------
                                                                             (Audited)    (Unaudited)
                                Assets
Current assets:
<S>                                                                    <C>               <C>
  Cash and cash equivalents .........................................  $    450,157      $    352,141
  Accounts receivable, net of allowance for doubtful accounts
     of $0 and $49,275 ..............................................     1,589,438         1,419,719
  Inventory .........................................................        22,030            20,765
  Prepaid and other current assets ..................................        62,755            51,306
                                                                        ------------      ------------
                Total current assets ................................     2,124,380         1,843,931

Equipment and leasehold improvements, net ...........................       935,959           910,843

Other assets ........................................................       113,553           135,045
                                                                        ------------      ------------
                 Total assets .......................................  $  3,173,892      $  2,889,819
                                                                        ============      ============

                 Liabilities and stockholders' deficit
Current liabilities:
  Bank overdraft ....................................................  $    207,198      $    241,103
  Accounts payable and accrued expenses .............................       729,922           457,398
  Deferred income taxes payable .....................................     1,089,000           920,000
  Capital lease obligations-current portion .........................        23,498            18,589
  Capital lease obligations- related party- current portion .........       167,182                --
  Deferred revenue ..................................................     2,403,241         2,962,674
                                                                        ------------      ------------
                 Total current liabilities ..........................     4,620,041         4,599,764

Stockholders' deficit:
  Common stock, $.001 par value:
  Authorized 150,000,000 shares;
  issued and outstanding, 12,479,702 and 12,514,702 shares
     respectively ...................................................        12,480            12,515
  Additional paid-in capital ........................................     1,515,488         1,583,852
  Deferred compensation .............................................      (107,639)         (141,965)
  Accumulated deficit ...............................................    (2,866,478)       (3,164,347)
                                                                        ------------      ------------
                 Total stockholders' deficit ........................    (1,446,149)       (1,709,945)
                                                                        ------------      ------------
                 Total liabilities and stockholders' deficit ........  $  3,173,892      $  2,889,819
                                                                        ============      ============

The accompanying notes are an integral part of the condensed consolidated financial statements.
</TABLE>



                                       3
<PAGE>





                               SITE2SHOP.COM, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



<TABLE>

<CAPTION>

                                              Three months ended March 31,
                                             -------------------------------
                                                  1999          2000
                                              ----------     ----------

<S>                                         <C>            <C>
Revenues ............................       $  2,171,586   $  1,983,735

Cost of revenues ....................            398,678        612,207
                                             ------------   ------------
Gross margin ........................          1,772,908      1,371,528

Selling expenses ....................            469,557        668,578
General and administrative expenses .            678,556      1,169,818
                                             ------------   ------------
                                               1,148,113      1,838,396
                                             ------------   ------------

Operating income (loss) .............            624,795       (466,868)
Income taxes (benefit) ..............            233,000       (169,000)
                                             ------------   ------------
Net income (loss) ...................       $    391,795   $   (297,868)
                                             ============   ============

Net income (loss) per share- basic ..       $       0.03   $      (0.02)
                                             ============   ============
Net income (loss) per share- diluted        $       0.03   $      (0.02)
                                             ============   ============

Weighted average number of shares-basic       11,483,649     12,508,850
                                             ============   ============
Weighted average number of shares
   outstanding- diluted .............         11,496,451     12,508,850
                                             ============   ============















The accompanying notes are an integral part of the condensed consolidated financial statements.
</TABLE>


                                       4
<PAGE>

                               SITE2SHOP.COM, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
<TABLE>

<CAPTION>

                                                                  Three months ended March 31,
                                                                  ----------------------------
                                                                       1999        2000
                                                                    ----------   ----------
Operating activities
<S>                                                                 <C>          <C>
Net income (loss) ............................                      $ 391,795    $(297,868)
Adjustments to reconcile net income (loss) to net cash provided by
 operating activities:
  Depreciation and amortization ..................................     40,512       75,553
  Provision for deferred income taxes (benefit) ..................    233,000     (169,000)
  Amortization of deferred compensation ..........................         --       34,073
  Provision for bad debts ........................................         --       49,275
  Changes in operating assets and liabilities:
   Accounts receivable ...........................................   (378,222)     120,444
   Inventory .....................................................         --        1,265
   Prepaid expenses and other current assets  ....................     (9,655)       1,244
   Other assets ..................................................     (8,393)     (22,759)
   Accounts payable and accrued expenses .........................   (137,574)    (272,524)
   Deferred revenue ..............................................    211,620      559,433
                                                                     ---------    ---------
Net cash provided by operating activities ........................    343,083       79,136
                                                                     ---------    ---------

Investing activities
Capital expenditures .............................................    (54,532)     (38,966)
                                                                     ---------    ---------
Cash used in investing activities ................................    (54,532)     (38,966)
                                                                     ---------    ---------

Financing activities
Proceeds from sale of common stock ...............................    223,200           --
Increase (decrease) in bank overdraft ............................    (97,941)      33,905
Note to related parties ..........................................    (10,000)          --
Repayment of capital lease obligations- related parties ..........         --     (167,182)
Repayment of capital lease obligations ...........................     (8,599)      (4,909)
                                                                     ---------    ---------
Net cash provided by (used in) financing activities ..............    106,660     (138,186)
                                                                     ---------    ---------
Net increase (decrease) in cash and cash equivalents .............    395,211      (98,016)
Cash and cash equivalents, beginning of period ...................     50,645      450,157
                                                                      --------    ---------
Cash and cash equivalents, end of period .........................  $ 445,856    $ 352,141
                                                                     =========    =========

Supplemental disclosures of cash flow information
Cash paid during the period for:
 Interest ........................................................  $      90    $     539
                                                                     =========    =========
 Interest- related party .........................................  $      --    $   8,095
                                                                     =========    =========
 Taxes ...........................................................  $      --    $   1,077
                                                                     =========    =========
Non-cash financing activities:
 Common stock issued for acquisition .............................  $  10,000    $      --
                                                                     =========    =========
 Common stock issued for future services .........................  $      --    $  68,399
                                                                     =========    =========
 Reacquisition of common stock ...................................  $  26,875    $      --
                                                                     =========    =========


The accompanying notes are an integral part of the condensed consolidated financial statements.
</TABLE>



                                       5
<PAGE>

                               SITE2SHOP.COM, INC.
              Notes to Condensed Consolidated Financial Statements
                                   (Unaudited)
                                 March 31, 2000

1.  BASIS OF PRESENTATION AND OPERATIONS
- ----------------------------------------

    The  accompanying  unaudited  consolidated  financial  statements  have been
prepared in accordance with generally accepted accounting principles for interim
financial information and in accordance with the instructions to Form 10-QSB and
Items 303 and 310(b) of Regulation S-B. Accordingly,  they do not include all of
the  information  and  footnotes  required  by  generally  accepted   accounting
principles for complete financial statements. In the opinion of management,  all
adjustments  (consisting of normal recurring  adjustments)  considered necessary
for  a  fair  presentation  have  been  included.   Operating  results  for  the
three-month  period ended March 31, 2000 are not  necessarily  indicative of the
results that may be expected for the year ended  December 31, 2000.  For further
information, refer to the financial statements and footnotes thereto included in
the  Site2Shop.Com,  Inc.  ("Site2Shop.Com"  or the "Company") audited financial
statements for the year ended December 31, 1999.

    Prior to July 1, 1998, the Company, a Nevada  corporation,  was not actively
engaged  in  revenue  generating   activities  and  lacked  substantial  assets,
liabilities  or marketable  products and services.  On July 1, 1998, the Company
commenced active  operations as a marketer of its vendors products through (i) a
half-hour shop-at-home television program, (ii) its internet website and (iii) a
commercial retail store.

    On February 9, 1999,  the Company  entered  into an  agreement to merge with
Tricom,  a  privately  held  Florida   corporation  engaged  in  the  marketing,
production  and  distribution  of  television  programming,  into a wholly owned
subsidiary. The stockholders of Tricom, three of whom are the Executive Officers
of the Company  and owned 71%  collectively  of the common  stock of the Company
(85% of Tricom) and five (remaining) stockholders collectively owned 5.6% of the
common stock of the Company (15% of Tricom).  Under the terms of the  agreement,
the Tricom stockholders  exchanged their shares at a ratio of 100,000 to 1 for a
total of 10 million shares. As a result of the merger, the Executive Officers of
the Company and the remaining five Tricom stockholders  collectively owned 83.1%
and 13.7%  respectively,  of the common stock of the Company.  As both companies
were under common control,  the combination of the two companies is deemed to be
a  purchase  and  accounted  for "as if" a pooling  of  interests,  whereby  the
combined  assets  and   liabilities   are  recorded  on  an  historical   basis.
Accordingly,  the audited  Balance Sheet as of December 31, 1999  represents the
financial  condition of the Company as if the merger occurred as of December 31,
1998.  The unaudited  Statements of Operations  for the three month period ended
March 31,  1999 and the  unaudited  Statement  of Cash Flows for the three month
period ended March 31, 1999 reflect the combined  operations  and cash flows for
the period then ended.


2.   SIGNIFICANT EVENTS
- -----------------------

    On  January  2,  2000,  the  Company  entered  into a  consulting  agreement
("Agreement")  with a corporation to provide the Company financial  advisory and
marketing services in consideration of receipt by a principal of the corporation
of 25,000 shares of the Company's common stock. The term of the Agreement is the
later of one year from the date of the Agreement or the consummation of a merger
with or  acquisition  of a candidate  introduced by the  corporation,  but in no
event to exceed two years from the date of the  Agreement.  The market  value of
the shares of common stock at the time of issuance was $55,100.


                                       6
<PAGE>

                               SITE2SHOP.COM, INC.
         Notes to Condensed Consolidated Financial Statements-Continued
                                   (Unaudited)
                                 March 31, 2000


2.  SIGNIFICANT EVENTS- (Continued)
- -----------------------------------

    On January 2, 2000,  the Company issued 10,000 shares of its common stock to
a corporation to provide  employee  counseling  services to the employees of the
Company on an as needed basis for a period of one year.  The market value of the
shares of common stock at the time of issuance was $13,300.

    On March 16, 2000,  the Company,  at its option,  prepaid the entire  unpaid
balance  ($109,500) of the capital master lease payable to a related party which
is 100% owned by two  Executive  Officers  of the Company and who own 67% of the
Company.  The lease covered production,  transportation and office equipment and
was payable in monthly  installments of $21,910  (inclusive of interest at 13.5%
per annum and sales tax);  the last payment due in August 2000.  No gain or loss
was recorded upon payment.


3.  SUBSEQUENT EVENT
- --------------------

    On April 3, 2000, the Company's  Board of Directors,  subject to approval by
shareholders  at the  annual  meeting  increased  the number of shares of common
stock  available  for option  under the 1998  Employee  Stock  Option  Plan from
3,000,000  million  shares  to  5,000,000  shares.  In  addition,   the  Company
registered  the 5,000,000  shares of common stock with United States  Securities
and Exchange Commission on May 1, 2000.


                                       7
<PAGE>

                               SITE2SHOP.COM, INC.

         PART I. ITEM 2- MANAGEMENT'S DISCUSSION OR PLAN OF OPERATIONS

                                 March 31, 2000
                                   (UNAUDITED)




    The  following  discussion  of the results of the  operations  and financial
condition of Site2Shop.Com,  Inc.  ("Site2Shop.Com" and the "Company") should be
read  in  conjunction  with  Site2Shop.Com's  Unaudited  Condensed  Consolidated
Financial Statements and Notes thereto included elsewhere in this report and the
Company's Audited  Consolidated  Financial  Statements and Notes thereto for the
year ended December 31, 1999.

Overview

    The  Company  is  engaged  in  engaged  in  the  marketing,  production  and
distribution  of television  programs.  The Company  produces  both  educational
half-hour  television  programs through its wholly owned subsidiary,  Tricom and
half-hour  shop-at-home  television  programming  through the  Site2Shop.com  TV
program of its Site2Shop  TV, Inc.  ("Site2Shop")  subsidiary.  All programs are
distributed  to national  audiences  through a combination of any and all of the
following: ABC affiliates,  NBC affiliates,  CBS affiliates, FOX affiliates, UPN
affiliates and WB affiliates  (collectively "network  affiliates"),  independent
television stations and targeted cable networks.  Products and services featured
on the  Site2Shop.com  TV program are also sold through the Company's  websites,
other  e-commerce  websites and the Company's retail store at the Pompano Square
Mall, Pompano Beach, Florida.

    Part of the Company's strategy is to grow through the opening of new offices
domestically and the expansion of the number of distribution  opportunities  for
the participants on the Company's television  programs.  The Company's continued
growth may place a strain on the Company's  management,  operational,  financial
and other resources. The Company's expansion and growth plans will depend on its
ability to identify  appropriate  targets  and markets and obtain the  necessary
financing  to bring  these  plans  to  fruition.  Further,  the  success  of the
Company's  efforts will depend on its ability to identify  these  opportunities,
attract highly qualified personnel,  reduce redundancy and manage geographically
dispersed  operations.  There  can be no  assurances  that the  Company  will be
successful  in its plans of  operational  expansion  nor the  management of such
growth.

Results of Operations

COMPARISON of the THREE MONTHS ENDED MARCH 31, 2000 TO THE THREE MONTHS ENDED
   MARCH 31, 1999.


    Net  Revenues in 2000 were  $1,984,000,  a decrease of $188,000 or 8.6% over
the same period in 1999. The decrease is  attributable to the decrease in Tricom
revenues  of  $436,000  for  the  period  primarily  as a  result  of a  greater
commitment of effort,  manpower and resources to the  production of  Site2Shop's
television  programming  resulting  in an increase  of  $229,000 in  Site2Shop's
television  programming  revenue  over  1999.  Due  to the  competitive  pricing
pressures  of the  marketplace,  the Company  made a  strategic  decision in the


                                       8
<PAGE>


latter  part of 1999  whereby  the  length  of each  segment  of an  educational
television  program would be reduced by approximately  40% and the insertion fee
charged  clients  was reduced  commensurately  on all new  contracts  during the
fourth quarter of 1999.  Although the time to produce such segments was reduced,
the  commitment  of  manpower to  shop-at-home  television  programming  and the
reduction in fee outweighed  the beneficial  effects of the reduction in time of
the production process. The remaining increase of $19,000 of revenues in 2000 is
primarily  a  result  of  product  sales  featured  on  Site2Shop's   television
programming  and  websites.  At March 31, 2000,  the Company's  backlog  (signed
contracts  for which the Company has not  performed  any  services  and customer
payment has yet to be received)  totaled  $1,076,000  ($845,000 at Site2Shop and
$231,000 at Tricom) as compared to $1,823,000 at March 31, 1999  ($1,399,000  at
Site2Shop and $424,000).  The reduction in backlog is attributable to production
efficiencies  whereby  production  commenced  in the  current  quarter  on  more
contracts that were executed during current  quarter,  offset by the decrease in
the insertion fee associated with educational television programming contracts.

    Cost of Revenues  increased to $612,000,  or 53.6% and increased to 30.9% of
net  revenues  in 2000 from  $399,000  and 18.4% of net  revenues  in 1999.  The
increase  in  expenses  is  attributable  to an  increase  in  salary  and wages
($70,000),  television airtime ($37,000) and talent ($42,000) at Tricom in order
to meet the  production  requirements  of Site2Shop.  Additionally,  expenses at
Site2Shop  in 2000  related  to the  cost  products  (featured  on  shop-at-home
television  programming)  sold on the  internet and the  Company's  retail store
increased by $20,000.

    Selling  Expenses  were  $669,000  during 2000, an increase of $199,000 from
1999.  Selling  expenses in 2000 were 33.7% of net revenues as compared to 21.6%
in 1999. Selling expenses at Site2Shop increased by $194,000 in 2000 as a result
of establishing a sales  infrastructure  necessary to develop and generate sales
at the two marketing offices opened during the latter half of 1999.

    General & Administrative  Expenses were $1,170,000  during 2000, an increase
of $491,000 from 1999. These expenses constituted 59% of net revenues in 2000 as
compared  to 31.2% in  1999.  Site2Shop  expenses  for  2000  totaled  $817,000,
representing  an increase of $476,000 over 1999,  $162,000  associated  with the
fixed operating costs associated with two new marketing  offices and $264,000 in
salaries, wages and benefits associated with building and enhancing a management
infrastructure.


Liquidity and Capital Resources

    The three months ended March 31, 1999 reflect the consolidated cash flows of
the Company  inclusive of the  operations and cash flows of Tricom since January
1,  1999 as a result of the  merger of the two  common  controlled  entities  in
February 1999.

    The Company generated  $79,000 from operating  activities in 2000 as opposed
to $343,000 during the same period in 1999. The decrease in 2000 is attributable
to a net  loss  of  $298,000,  a  decrease  in  deferred  income  taxes  payable
($169,000)  as a result of the loss and  accounts  payable and accrued  expenses
($273,000) offset by an increase in accounts receivable  ($120,000) and deferred
revenue  ($559,000).  Cash used in operating  activities totaled $39,000 in 2000
and $55,000 in 1999  primarily as a result of capital  expenditures  relating to
the  upgrade of computer  hardware  and  software in order to promote  operating
efficiency  and  addressing  Year  2000  compliance.   Cash  used  in  financing
activities  in 2000  totaled  $138,000  whereas  cash  provided in 1999  totaled
$107,000.  The  Company,  at its  option,  prepaid  the  entire  unpaid  balance
($110,000),  in addition to the scheduled  repayments of $57,000, of the capital


                                       9
<PAGE>


master  lease  payable to a related  party which is 100% owned by two  Executive
Officers of the Company and who own 67% of the Company.

    Although the Company has a working  capital  deficiency of $2,756,000  and a
Stockholders' Deficit of $1,710,000 at March 31, 2000, the Company believes that
cash  and  cash  equivalents  and  cash  generated  from  its  current  level of
operations to be sufficient to meet its working  capital  requirements  over the
balance of the current year.  The Company  continues to seek  opportunities  for
growth  either  through the opening of new  offices,  enhancing  and  increasing
production  capacity,  acquisitions,  additional  distribution  channels  of its
shows' participants  products and services and any and all combinations thereof,
and in connection therewith,  may seek to raise cash in the form of equity, bank
debt or other debt financing,  or may seek to issue stock as  consideration  for
acquisition targets.


Statement Regarding Forward-Looking Statements.

    This  Quarterly  Report  includes  "forward-looking  statements"  within the
meaning  of  Section  27A of the  Exchange  Act which  represent  the  Company's
expectations  or  beliefs  concerning  future  events  that  involve  risks  and
uncertainties,  including  but not  limited  to the  demand  for  the  Company's
products and services and the costs associated with such goods and services. All
other  statements  other than  statements  of  historical  fact included in this
Quarterly  Report  including,   without  limitation,   the  statements  under
"Management's  Discussion or Plan of Operations" and elsewhere in this Quarterly
Report,  are  forward-looking  statements.  While the Company  believes that the
expectations reflected in such forward-looking statements are reasonable, it can
give no assurance that such expectations will prove to have been correct.


                                       10
<PAGE>


                           PART II. OTHER INFORMATION

Item 2. Changes in Securities
- -----------------------------


    On January 2, 2000, the Company issued 35,000 shares of its common stock, in
aggregate,  to two consultants for services to be rendered over a period ranging
from one to two years  from the  respective  dates of  issuance.  The  aggregate
market value of the issued  shares based on the fair market value on the date of
issuance was $68,400.


Item 5. Other Information
- -------------------------

    On April 3, 2000, the Company's  Board of Directors,  subject to approval by
shareholders  at the annual  meeting,  increased  the number of shares of common
stock  available  for option  under the 1998  Employee  Stock  Option  Plan from
3,000,000 shares to 5,000,000  shares. In addition,  the Company  registered the
5,000,000  shares of common  stock with United  States  Securities  and Exchange
Commission on May 1, 2000.


Item 6. Exhibits and Reports on Form 8-K
- ----------------------------------------

         None


                                       11
<PAGE>


                                   SIGNATURES

Pursuant to the  requirements  of the  Securities  and Exchange Act of 1934, the
registrant  has  duly  caused  this  report  to  be  signed  on  behalf  by  the
undersigned, thereunto duly authorized.


Site2Shop.Com, Inc.
- --------------------
(Registrant)


/s/  Mark Alfieri                                       /s/  Mark Weicher
- -----------------                                       ------------------
Mark Alfieri                                             Mark Weicher
President                                                Chief Financial Officer

Dated: May, 9, 1999


                                       12
<PAGE>



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                                               0001066849
<NAME>                                      SITE2SHOP.COM, INC.
<MULTIPLIER>                                                  1
<CURRENCY>                                          U.S. DOLLAR

<S>                                             <C>
<PERIOD-TYPE>                                   3-MOS
<FISCAL-YEAR-END>                               DEC-31-2000
<PERIOD-START>                                  JAN-01-2000
<PERIOD-END>                                    DEC-31-2000
<EXCHANGE-RATE>                                           1
<CASH>                                              352,141
<SECURITIES>                                              0
<RECEIVABLES>                                     1,468,994
<ALLOWANCES>                                       (49,275)
<INVENTORY>                                          20,765
<CURRENT-ASSETS>                                  1,843,931
<PP&E>                                            1,429,134
<DEPRECIATION>                                    (518,291)
<TOTAL-ASSETS>                                    2,889,819
<CURRENT-LIABILITIES>                             4,599,764
<BONDS>                                                   0
                                     0
                                               0
<COMMON>                                             12,515
<OTHER-SE>                                      (1,722,460)
<TOTAL-LIABILITY-AND-EQUITY>                      2,889,819
<SALES>                                           1,983,735
<TOTAL-REVENUES>                                  1,983,735
<CGS>                                               612,207
<TOTAL-COSTS>                                       612,207
<OTHER-EXPENSES>                                  1,780,487
<LOSS-PROVISION>                                     49,275
<INTEREST-EXPENSE>                                    8,634
<INCOME-PRETAX>                                   (466,868)
<INCOME-TAX>                                      (169,000)
<INCOME-CONTINUING>                               (297,868)
<DISCONTINUED>                                            0
<EXTRAORDINARY>                                           0
<CHANGES>                                                 0
<NET-INCOME>                                      (297,868)
<EPS-BASIC>                                           (.02)
<EPS-DILUTED>                                         (.02)



</TABLE>


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