MULTI LINK TELECOMMUNICATIONS INC
10QSB, 1999-06-25
BUSINESS SERVICES, NEC
Previous: NUVEEN UNIT TRUSTS SERIES 39, 497, 1999-06-25
Next: CAPCO AMERICA SEC CORP COMM MORT PASS THROU CERT SER 1998-D7, 8-K, 1999-06-25



                     U.S. SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549

                                   FORM 10-QSB

(Mark One)
[X]      QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD
         ENDED MARCH 31, 1999

                                       OR
[ ]      TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE
         EXCHANGE ACT

                        Commission file number 0 - 26013

                       MULTI-LINK TELECOMMUNICATIONS, INC.
         ---------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)

          Colorado                                       84-1334687
 ------------------------------                 -------------------------------
(State or other jurisdiction of                (IRS Employer Identification No.)
 incorporation or organization)

               4704 Harlan St, Suite 420, Denver, Colorado, 80212
               --------------------------------------------------
                    (Address of principal executive offices)

                                 (303) 831 1977
                            -------------------------
                           (Issuer'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 [ ] No [X]

State the  number of  shares  outstanding  of each of the  issuer's  classes  of
equity, as of the latest practicable date:

        Class                                        Outstanding June 25, 1999
- --------------------------                           -------------------------
Common Stock, No par value                               3,071,542 shares

          Transitional Small Business Disclosure format: Yes [ ] No [X]


<PAGE>


                                      INDEX

               MULTI-LINK TELECOMMUNICATIONS, INC. AND SUBSIDIARY


PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements (Unaudited)                                   PAGE

Consolidated Balance Sheets, March 31, 1999 and September 30, 1998.            3

Consolidated Statements of Operations - Three Months Ended                     4
March 31, 1999 and 1998; Six months ended March 31, 1999 and 1998

Consolidated Statement of Cash Flows - Six Months Ended                        5
March 31, 1999 and 1998;

Notes to Consolidated Financial Statements                                     6


Item 2.  Management's Discussion and Analysis or Plan of Operations            7



PART II - OTHER INFORMATION

Item 1.           Legal Proceedings.                                          11
Item 2.           Changes in Securities and Use of Proceeds                   11
Item 3.           Defaults upon Senior Securities                             11
Item 4.           Submission of Matters to a Vote of Security holders         11
Item 5.           Other Information                                           11
Item 6.           Exhibits and Reports on Form 8-K.                           11






                                       2
<PAGE>

Part I.   FINANCIAL INFORMATION

Item I. Financial Statements

<TABLE>
<CAPTION>

                                     CONDENSED CONSOLIDATED BALANCE SHEET
                            CURRENT PERIOD AND LAST AUDITED/YEAR END BALANCE SHEET


                                                                                                          March 31,    September 30,
                                                                                                            1999           1998
ASSETS                                                                                                    --------     ------------

<S>                                                                                                   <C>             <C>
Current Assets
        Cash & Cash Equivalents ................................................................      $    55,474     $   555,852
        Accounts Receivable (Net of allowance for doubtful accounts of $2,949 and $46,563) .....          181,363         104,284
                                                                                                       ----------      ----------
                Total Current Assets ...........................................................          236,837         660,136

Property & Equipment Net .......................................................................          682,899         683,966

Other Assets
        Deferred Financing and Offering Costs ..................................................          237,792         161,369

        Intangible Assets, net of amortization of ..............................................          492,657         241,244
        $419,092 and $349,160 respectively .....................................................
                                                                                                       ----------      ----------
TOTAL ASSETS ...................................................................................      $ 1,650,185     $ 1,746,715
                                                                                                       ==========      ==========
LIABILITIES & STOCKHOLDERS' DEFICIT

Current Liabilities
        Accounts Payable .......................................................................      $   104,402     $   153,432
        Accrued Expenses .......................................................................           61,791         199,639
        Deferred Revenue .......................................................................          146,030         161,431
        Notes Payable - Related Parties, Current Portion .......................................           38,317         421,167
        Notes Payable and Current Portion of Long Term Debt ....................................          163,136         179,829
                                                                                                       ----------      ----------
                Total Current Liabilities ......................................................          513,676       1,115,498

Notes Payable - Related Parties, less Current Portion ..........................................                0         247,807

Long-Term Debt, Net of Current Portion .........................................................        2,431,068       2,222,065

STOCKHOLDERS' DEFICIT
        Preferred Stock, $.01 par value: 5,000,000 shares authorized: none issued
        Common Stock no par value; 20,000,000 shares authorized, 1,691,542 (unaudited)
        and 1,570,152 shares issued and outstanding, respectively ..............................          822,771         442,591


        Accumulated Deficit ....................................................................       (2,117,330)     (2,281,246)
                                                                                                       ----------      ----------
                Total Stockholders Deficit .....................................................       (1,294,559)     (1,838,655)

                                                                                                       ----------      ----------
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT ....................................................      $ 1,650,185     $ 1,746,715
                                                                                                       ==========      ==========
</TABLE>

See accompanying Notes to Consolidated Financial Statements.

                                        3
<PAGE>

<TABLE>
<CAPTION>
                                  CONDENSED CONSOLIDATED OPERATING STATEMENT
                                       CURRENT QUARTER AND YEAR TO DATE


                                                                   Three Months Ended             Six Months Ended
                                                                March 31,      March 31,      March 31,      March 31,
                                                                  1999           1998           1999           1998
                                                                --------       --------       --------       --------

<S>                                                          <C>            <C>            <C>            <C>
NET REVENUES .............................................   $   510,701    $   470,945    $ 1,023,415    $   883,991

COST OF SERVICES AND PRODUCTS ............................       106,417         87,059        202,411        179,992
                                                              ----------     ----------     ----------     ----------
GROSS MARGIN .............................................       404,284        383,886        821,004        703,999

EXPENSES
        Sales & Advertising Expense ......................        12,604         15,454         22,621        130,001
        General & Administrative Expenses ................       172,523        119,562        342,477        309,947
        Depreciation .....................................        23,812         20,433         45,506         40,801
        Amortization .....................................        42,537          6,078         69,932          7,328
                                                              ----------     ----------     ----------     ----------
                Total Expenses ...........................       251,476        161,527        480,536        488,077

INCOME FROM OPERATIONS ...................................       152,808        222,359        340,468        215,922

INTEREST INCOME (EXPENSE) NET ............................       (73,420)      (148,472)      (176,554)      (286,128)
                                                              ----------     ----------     ----------     ----------
NET INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS) ........   $    79,388    $    73,887    $   163,914    $   (70,206)
                                                              ==========     ==========     ==========     ==========
NET INCOME/(LOSS) PER COMMON SHARE
        Basic ............................................   $      0.05    $      0.05    $      0.10    ($     0.05)
        Diluted ..........................................   $      0.04    $      0.05    $      0.09    ($     0.05)

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
        Basic ............................................     1,691,542      1,402,265      1,661,608      1,330,957
        Diluted ..........................................     1,891,438 *    1,503,740      1,852,688      1,330,957
</TABLE>



See accompanying Notes to Consolidated Financial Statements.



                                        4


<PAGE>


<TABLE>
<CAPTION>
                                  CONDENSED CONDENSED CONSOLIDATED CASH FLOW
                                       CURRENT QUARTER AND YEAR TO DATE

                                                                                                Six Months Ended
                                                                                            March 31,       March 31,
                                                                                              1999            1998
                                                                                            --------        --------
<S>                                                                                        <C>             <C>
CASH FLOW FROM OPERATING ACTIVITIES

NET INCOME (LOSS) ...................................................................      $ 163,914       $ (70,206)

ADJUSTMENTS to reconcile net profit to net
cash generated from operating activities ............................................
        Depreciation and Amortization ...............................................        115,438          48,129
        Amortization of Debt Discount and Issuance Costs ............................         14,350               0
        Common Stock Issued for Services and Loans ..................................              0          13,039
        Bad Debt Expense ............................................................          2,739          33,485

CHANGES IN OPERATING ASSETS & LIABILITIES
        (Increase)/Decrease in Accounts Receivable ..................................        (70,852)          8,820
        (Increase)/Decrease in Factoring Costs & Prepayments ........................        (15,576)         20,154
        Increase/(Decrease) in Accounts Payable & Prepayments .......................        (45,950)        (60,024)
        Increase/(Decrease) in Accrued Expenses .....................................       (137,848)       (257,796)
        Increase/(Decrease) in Deferred revenue .....................................        (15,401)         31,079
                                                                                          ----------        --------
NET CASH (Used in)/Provided by Operating Activities .................................         10,814        (233,320)

CASH FLOW FROM INVESTING ACTIVITIES
        Purchase of Subscriber Accounts .............................................       (321,345)        (85,543)
        Sale/(Purchase) of Fixed Assets .............................................        (44,533)         (1,691)
                                                                                          ----------        --------
                Total Cash Flow (used in) Investing Activities ......................       (365,878)        (87,234)

CASH FLOW FROM FINANCING ACTIVITIES
        Offering Costs ..............................................................       (326,590)              0
        Payment of Related Party Notes Payable ......................................       (659,889)         (5,875)
        Advances Under Related Party Notes Payable ..................................         80,000         349,161
        Payment of Notes Payable ....................................................       (123,114)        (24,382)
        Advances Under Notes Payable ................................................        300,000               0
        Repurchase of Outstanding Shares ............................................         (5,721)              0
        Proceeds from Issuance of Common Stock ......................................        590,000               0
                                                                                          ----------        --------
                Total Cash Flow (used in)/provided by Financing Activities ..........       (145,314) *      318,904

INCREASE/(DECREASE) IN CASH & CASH EQUIVALENTS ......................................       (500,378)         (1,650)

Cash and Cash Equivalents at the beginning of the period ............................        555,852          16,980
                                                                                          ----------        --------
Cash and Cash Equivalents at the end of the period ..................................      $  55,474       $  15,330
                                                                                          ==========        ========
SUPPLEMENTAL SCHEDULE OF CASH FLOW INFORMATION

Cash Paid for Interest ..............................................................      $ 170,344       $ 162,574
                                                                                          ----------        --------
Conversion of Note Payable to Equity ................................................      $  35,000       $  20,000
                                                                                          ----------        --------
</TABLE>

See accompanying Notes to  Consolidated Financial Statements.


                                       5
<PAGE>


                          NOTES TO FINANCIAL STATEMENTS

Note 1    Basis of Presentation

     The   accompanying    unaudited   financial    statements   of   Multi-Link
Telecommunications,  Inc.  ("Multi-Link" or the "Company") have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information  and  with  the  instructions  to  Form  10-QSB  and  Article  10 of
Regulation  S-X.  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  the  financial  statements
include all adjustments  (consisting of normal recurring  accruals) necessary in
order to make the financial statements not misleading. Operating results for the
three and six month periods ended March 31, 1999 are not necessarily  indicative
of the results that may be expected for the year ended  September 30, 1999.  The
September 30, 1998 balance sheet was derived from audited financial  statements,
but does not include all disclosures  required by generally accepted  accounting
principals.  These  statements  should be read in conjunction with the financial
statements and related notes contained in the Company's  Registration  Statement
on Form SB-2 that was declared  effective on May 14, 1999 which includes audited
financial  statements  for the period to  September  30,  1996,  the years ended
September 30, 1997 and 1998 and unaudited interim  financial  statements for the
three months ended December 31, 1998.

Note 2    Subsequent Events

     The Company  completed its initial public  offering in May 1999.  Including
the  Underwriter's  over allotment  option,  the Company issued  1,380,000 units
consisting of 1,380,000  shares of Common Stock and 1,380,000  Warrants at $6.00
per  unit   generating   gross  proceeds  of  $8,280,000  and  net  proceeds  of
approximately  $6,980,000.  The Common  Stock and  Warrants  trade on the Nasdaq
SmallCap Market under the trading symbols MLNK and MLNKW.













                                       6
<PAGE>


Item 2.  Management's Discussion and Analysis or Plan of Operation.

     This filing by  Multi-Link  Telecommunications,  Inc.  ("Multi-Link  or the
"Company")  contains certain  forward-looking  statements  within the meaning of
Section 27A of the  Securities  Act of 1933 and  Section  21E of the  Securities
Exchange  Act  of  1934  and  the  Company  intends  that  such  forward-looking
statements be subject to the safe harbors created thereby. These forward-looking
statements include the plans and objectives of management for future operations,
including  plans and  objectives  relating  to  services  offered  by and future
economic performance of the Company.

     The  forward-looking  statements  included  herein are based  upon  current
expectations  that  involve  a number  of risks  and  uncertainties  that  might
adversely  affect the  Company's  operating  results in the future in a material
way.  Such  risks  and  uncertainties  include,  but are  not  limited  to;  the
availability of future acquisitions, the effects of regional economic and market
conditions,  increases in marketing and sales costs,  intensity of  competition,
cost of technology, the availability of financing, contingencies associated with
Year 2000 compliance and the Company's ability to manage its growth.


OVERVIEW

     The Company is a provider of advanced voice and data messaging services for
small and medium  sized  businesses.  Using  customized  switch  platforms,  the
Company links  together  other  telecommunications  services such as local phone
service,  paging,  mobile  telephone  service  and voice  messaging  to create a
cohesive  communications  environment  which is more  efficient  than using each
service on an independent stand-alone basis.

     The  Company's  revenues are  primarily  derived from  receiving  recurring
monthly  service fees from  messaging  and paging  services.  In  addition,  the
Company  receives some one-time fees from  installation  charges and the sale of
other telecommunications services. Over 85% of the Company's revenue is residual
in nature.

     The Company plans to duplicate  its service model in other cities.  To fund
its regional growth, and the acquisition of other voice messaging companies, the
company completed an initial public offering of securities in May 1999.

     In April 1999 the  Company  moved its voice  messaging  equipment  to a new
secure location and moved its corporate offices from 811 Lincoln Street, Denver,
CO, 80203 to 4704 Harlan Street, Denver, CO, 80212. Although some minor expenses
of the relocations  were incurred in the quarterly  period ended March 31, 1999,
most of the relocation  expenses will be reflected in the financial  results for
the  quarterly  period ending June 30, 1999 and thus will  adversely  affect the
financial results of that quarter.


RESULTS OF OPERATIONS

Quarter Ended March 31, 1999 compared to Quarter Ended March 31, 1998.

     Net  Revenues.  Net  revenues  for the  quarter  ended  March 31, 1999 were
$511,000  compared to $471,000 for the quarter ended March 31, 1998, an increase
of approximately  8%. This increase reflects the net growth in Multi-Link's base
of customers.

     Cost of Services  and  Products.  Cost of  services  and  products  for the
quarter  ended March 31, 1999 was  $106,000  compared to $87,000 for the quarter
ended March 31, 1998, an increase of 22%. The increase resulted primarily from a
pager  promotion run by the Company in the quarter  ended March 31, 1999,  which
resulted in higher than normal pager hardware costs.


                                       7
<PAGE>

     Gross Profit  Margin.  Gross profit  margin for the quarter ended March 31,
1999 was $404,000  compared to $384,000 for the quarter ended March 31, 1998, an
increase  of 5%.  The  gross  profit  margin  as a  percentage  of net  revenues
decreased from 81% to 79% for the reasons stated above.

     Sales and  Advertising  Expenses.  Sales and  advertising  expenses for the
quarter  ended March 31, 1999 were  $13,000  compared to $15,000 for the quarter
ended March 31, 1998, a nominal decrease.

     General and Administrative  Expenses.  General and administrative  expenses
for the quarter ended March 31, 1999 were $173,000  compared to $120,000 for the
quarter ended March 31, 1998, an increase of 44%. The increase was the result of
increased  personnel  expenses as the Company has  substantially  increased  its
management  infrastructure  in advance of the execution of its national industry
consolidation  plan.  In addition,  the Company  incurred  some  expenses in the
relocation of its voice messaging equipment during 1999.

     Depreciation.  Depreciation  expense  increased  to $24,000 for the quarter
ended March 31, 1999 from  $20,000 for the quarter  ended March 31,  1998,  as a
result of increased fixed assets.

     Amortization.  Amortization of subscriber accounts and goodwill was $43,000
for the quarter  ended March 31, 1999  compared to $6,000 for the quarter  ended
March 31, 1998 an increase of 617%.  The higher levels of  amortization  expense
result from the continued growth in the Company's customer base, the acquisition
costs of which are amortized  over the expected life of the customer base, or 36
months, whichever is the lesser.

     Income from Operations. Income from operations was $153,000 for the quarter
ended March 31, 1999  compared to $222,000 for the quarter ended March 31, 1998,
due to the factors discussed above.

     Interest Income (Expense). Interest income (expense) decreased to $(73,000)
for the quarter ended March 31, 1999 from $(148,000) for the quarter ended March
31, 1998, a decrease of 51%. The decrease was a direct result of the refinancing
of most of Multi-Link's high interest debt with a term loan in September 1998 at
a substantially lower rate of interest, and the repayment of debt from a private
placement of its  securities in November  1998,  which caused a reduction in the
total interest expense.

     Net Income  and  Comprehensive  Income  Multi-Link  realized  net income of
$79,000 for the quarter  ended March 31, 1999  compared to net income of $74,000
for the quarter ended March 31, 1998 due to the factors  outlined above. The net
income  and  comprehensive  income  were the same  for the  quarters  presented.
Multi-Link's net income for the quarter ended March 31, 1999 does not reflect an
income  tax  provision   because  of  the  utilization  of  net  operating  loss
carryforwards.

Six Months Ended March 31, 1999 compared to Six Months Ended March 31, 1998.

     Net  Revenues.  Revenues  for the six  months  ended  March  31,  1999 were
$1,023,000,  compared to $884,000 for the six months  ended March 31,  1998,  an
increase  of  16%.  This  increase   reflects  the   continuing  net  growth  in
Multi-Link's base of customers.

     Cost of Services  and  Products.  Cost of services and products for the six
months  ended March 31,  1999 was  $202,000,  compared  to $180,000  for the six
months ended March 31, 1998, an increase of 12%. The increase resulted primarily
from a pager promotion run by the Company in the first calendar  quarter of 1999
which resulted in higher than normal pager hardware costs.

     Gross Profit Margin. Gross profit margin for the six months ended March 31,
1999 was $821,000  compared to $704,000 for the six months ended March 31, 1998,
an increase of 17%. The gross profit  margin as a percentage of net revenues was
80% in both periods.


                                       8
<PAGE>


     Sales and Advertising Expenses.  Sales and advertising expenses for the six
months ended March 31, 1999 were $23,000 compared to $130,000 for the six months
ended March 31,  1998,  a decrease  of 82%.  This  resulted  from the closure of
Multi-Link's  in-house sales and  telemarketing  operations on December 31, 1997
when  Multi-Link  began procuring  subscriber  accounts from  independent  sales
agencies and capitalizing the cost of acquiring such subscriber accounts.

     General and Administrative  Expenses.  General and administrative  expenses
for six months ended March 31, 1999 were  $342,000  compared to $310,000 for the
six months  ended  March 31,  1998,  an  increase  of 10% due to an  increase in
personnel  expenses and costs of moving the voice  messaging  platforms to a new
location.

     Depreciation.  Depreciation  expense in the six months ended March 31, 1999
was $46,000  compared to $41,000 for the six months  ended March 31, 1998 caused
by a nominal increase in fixed asset levels.

     Amortization.  Amortization of subscriber accounts and goodwill was $70,000
for the six months  ended March 31,  1999  compared to $7,000 for the six months
ended March 31, 1998.  Amortization  expense associated with subscriber accounts
was first  incurred  in the  quarter  ended  March  31,  1998  after  Multi-Link
commenced  procuring  subscriber  accounts through the base of independent sales
agents as  previously  described.  The  higher  levels of  amortization  expense
reflect the continued  growth in the Company's  customer base,  the  acquisition
costs of which are amortized  over the expected life of the customer base, or 36
months, whichever is the lesser.

     Income from Operations. The income from operations was $340,000 for the six
months ended March 31, 1999  compared to $216,000 for the six months ended March
31, 1998, due to the factors discussed above.

     Interest Income  (Expense).  Interest  income  (expense) for the six months
ended March 31, 1999 was  $(177,000),  compared to $(286,000) for the six months
ended  March  31,  1998,  a  decrease  of  38%.  Although  the  Company's  total
indebtedness  in 1999  was  higher  than in  1998,  the  refinancing  of most of
Multi-Link's  high interest debt with a term loan at a substantially  lower rate
of interest caused a reduction in the total interest expense.

     Net Income (Loss) and Comprehensive Income (Loss). The Company realized net
income of $164,000  for the six months  ended  March 31, 1999  compared to a net
loss of  $(70,000)  for the six months  ended  March 31, 1998 due to the factors
outlined above.  The net income and  comprehensive  income were the same for the
quarters  presented.  Net income for the  quarter  ended March 31, 1999 does not
reflect an income tax provision because of the utilization of net operating loss
carryforwards.

LIQUIDITY AND CAPITAL RESOURCES

     As of March 31, 1999 the Company had cash  balances of just  $55,474 and no
availability under lines of credit or other borrowing  facilities.  As a result,
the Company was forced to limit its acquisitions of new customer  contracts from
its base of independent agents during the quarter ended March 30, 1999.

     The Company  completed its initial public offering in May 1999 and received
net  proceeds  from the offering of  approximately  $6,980,000.  After  repaying
certain indebtedness,  the Company has approximately $4,800,000 held in cash and
marketable securities.

     For the six months  ended  March 31, 1998 net cash used in  operations  was
approximately  $($233,000)  compared to net cash  generated  from  operations of
$10,000 for the six months  ended  March 31,  1999.  Net cash used in  investing
activities  in the six months  ended  March 31,  1999 for the  purchase of fixed
assets and  intangibles  was $(366,000)  compared to $(87,000) in the six months
ended March 31,  1998.  During the six months  ended  March 31,  1998  financing
activities generated $319,000 of cash compared to the six months ended March 31,
1999 where financing activities used $(145,000) of cash.


                                       9
<PAGE>


     Management of the Company believes that its anticipated  cash  requirements
for the immediate future will be met from internally generated funds and the net
proceeds from the offering.  The Company's current industry  consolidation  plan
calls for use of part of the proceeds from the offering for  acquisitions.  This
funding will not complete the  consolidation  plan and,  therefore,  the Company
will likely  seek to obtain  additional  public,  private or debt  financing  or
combination of the foregoing in the future.

EFFECTS OF INFLATION

     Although the Company cannot  accurately  anticipate the effect of inflation
on its  operations,  the Company does not believe that  inflation has had, or is
likely in the future to have,  a  material  effect on its  operating  results or
financial condition.

YEAR 2000 ISSUES

     Many  computer  systems,   software   applications  and  other  electronics
currently  in use  worldwide  are  programmed  to accept  only two digits in the
portion of the date field,  which  designates  the year. The "Year 2000 problem"
arises because these systems and products cannot properly  distinguish between a
year that begins with "20" and the familiar  "19." If these systems and products
are not modified or replaced,  many will fail,  create erroneous  results and/or
may cause interfacing systems to fail.

     The  Company  has  completed  its  review  of all of its  internal  systems
including its Glenayre  messaging  equipment and determined that all systems are
compatible with the year 2000.

     The  Company is  dependent  upon US West and other  central  infrastructure
providers  including  suppliers  of electric  power and the  national  telephone
network  for the  provision  of its  services  to its  customers.  U S West  has
publicly announced that its local telephone network is Year 2000 compliant.  The
Company is not aware of any central  infrastructure  provider that has indicated
that it expects to be adversely affected by the Year 2000 problem.  However, the
Company has not  obtained  assurances  from such  providers as to whether or not
they will be adversely affected by the Year 2000 issue.

     The  Company  plans to use a portion of the  proceeds  of this  offering to
acquire companies involved in the voice messaging business.  The Company intends
to  address  the Year 2000  issue in  detail  with all such  companies  prior to
acquisition.  The Company  cannot  quantify the risks and  expenses  that may be
incurred through acquisitions of companies that are not Year 2000 compliant.

     The Company has not incurred any material costs for Year 2000 modifications
to date and does not anticipate incurring any such material costs in the future.
However, there can be no assurance that the Company will not identify other Year
2000 issues that may require expenditures in the future.









                                       10
<PAGE>


PART II   OTHER INFORMATION

Item 1.   Legal Proceedings

          The Company is not a party to any legal proceedings.

Item 2.   Changes in Securities and Use of Proceeds

          On May 14,  1999 a  registration  statement  filed by the  Company was
          declared effective by the Securities and Exchange Commission (File No.
          333-1334687).  Pursuant  to the  registration  statement,  the Company
          registered  1,380,000  units,  each  comprised  of one share of common
          stock and one warrant to  purchase  one share of common  stock.  After
          selling all of the units for $6.00 each, the offering was  terminated.
          The managing  underwriter  for the offering was Schneider  Securities,
          Inc.  The total gross  proceeds to the Company  were  $8,280,000.  The
          expenses  incurred by the Company in connection  with the issuance and
          distribution of the units for  underwriting  discounts and commissions
          and expenses paid to the underwriters were $1,076,400.  Other expenses
          of the offering paid to date were  approximately  $219,000.  The total
          net  proceeds  minus  expenses  paid to date  were  $6,984,600.  Since
          completion  of the  offering,  the  Company  has  paid  $2,140,000  to
          Westburg  Media Capital L.P. for a revolving loan and paid expenses of
          the offering as detailed above.

Item 3.   Defaults upon Senior Securities

          None.

Item 4.   Submission of Matters to Vote of Security Holders

          None.

Item 5.   Other Information.

          None.

Item 6.   Exhibits and Reports on Form 8-K

     a.   Exhibits.

           9.1     Form of Representative's Option for the Purchase of Units.
          27.1     Financial Data Schedule

     j.   Reports on Form 8-K.

          The Company was not subject to the periodic reporting  requirements of
          the Exchange Act during the quarter ended March 31, 1999.



                                  11

<PAGE>


                              SIGNATURES

     In accordance  with the  requirements  of the Exchange Act, the  registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.


                                     MULTI-LINK TELECOMMUNICATIONS, INC,
                                     (Registrant)




Date: June 25, 1999                 /s/       Nigel V. Alexander
                                    -------------------------------------------
                                    Nigel V. Alexander,
                                    Chief Executive Officer.



Date:    June 25, 1999              /s/       Shawn B. Stickle
                                    -------------------------------------------
                                    Shawn B. Stickle,
                                    President and Chief Operating Officer.



Date:    June 25, 1999              /s/       David J. C. Cutler
                                    -------------------------------------------
                                    David J.C. Cutler,
                                    Chief Financial Officer.










                                  12



                         WARRANT EXERCISE FEE AGREEMENT


     AGREEMENT  dated as of the 14th day of May,  1999,  by and among  Schneider
Securities,  Inc.  ("Schneider"),   Multi-Link  Telecommunications,   Inc.  (the
"Company") and American Securities Transfer & Trust, Inc. (the "Warrant Agent").

                              W I T N E S S E T H:

     WHEREAS,  in connection with a public offering of 1,200,000 Units (or up to
1,380,000 Units including the  over-allotment  option),  the Company proposes to
issue,  in accordance with an agreement dated as of May 14, 1999, by and between
the  Company  and the  Warrant  Agent (the  "Warrant  Agreement"),  Warrants  to
purchase shares of Common Stock; and

     WHEREAS,  the  parties  hereto wish to provide  Schneider,  a member of the
National Association of Securities Dealers,  Inc. ("NASD"),  with certain rights
on an exclusive basis in connection with the exercise of the Warrants.

     NOW, THEREFORE,  in consideration of the premises and the mutual agreements
hereinafter set forth, the parties hereto agree as follows:

     Section 1.  Description  of the  Warrants.  The  Company's  Warrants may be
exercised on or after May 14, 1999 and expire at 5:00 p.m.  Colorado time on May
13, 2002 (the "Expiration Date"),  subject to redemption rights commencing on or
after May 14, 2000. In accordance with the provisions of the Warrant  Agreement,
the holder of each  Warrant  shall have the right to purchase  from the Company,
and the Company shall issue and sell to such holders of Warrants, one fully paid
and  non-assessable  share of the Company's  Common Stock for every two Warrants
exercised  at an  exercise  price of $9.00 per  share  (the  "Exercise  Price"),
subject to adjustment as provided in the Warrant Agreement.

     Section 2.  Notification of Exercise.  Within ten (10) days of the last day
of each month commencing one year from the date of the Company's Prospectus, the
Warrant Agent or the Company will notify  Schneider of each Warrant  certificate
which has been  properly  completed  and  delivered  for  exercise by holders of
Warrants during each such month, the  determination of the proper  completion to
be in the sole and absolute reasonable discretion of the Company and the Warrant
Agent.  The  Company or the  Warrant  Agent  will  provide  Schneider  with such
information, in connection with the exercise of each Warrant, as Schneider shall
reasonably request.

     Section 3.  Payment  to  Schneider.  The  Company  hereby  agrees to pay to
Schneider an amount equal to five (5%) percent of the exercise price (i.e. ,$.45
per share based on the initial Exercise Price of the Warrants which is $9.00 per
share) for each Warrant exercised (the "Exercise Fee") a portion of which may be
allowed by Schneider to the dealer who solicited the exercise (which may also be
Schneider) provided that:

          (a) such Warrant is  exercised on or after May 14, 2000,  which is one
     year from the effective date of the Company's Registration Statement;

          (b) at the time of exercise,  the market price of the Company's Common
     Stock is higher than the  applicable  Exercise  Price of the Warrant  being
     exercised;


<PAGE>


          (c)  the  holders  of  Warrants  being  exercised  have   specifically
     indicated  in  writing,  either in the Form of  Election  contained  on the
     specimen  Warrant  Certificate or by written  documents signed and dated by
     the holders that the exercise of such  Warrants was  solicited by Schneider
     or another member of the NASD; and

          (d)  Schneider  and/or  the  member of the NASD  which  solicited  the
     exercise of Warrants  delivers a certificate to the Company within five (5)
     business days of receipt of information relating to such exercised Warrants
     from the  Company  or the  Warrant  Agent in the form  attached  hereto  as
     Exhibit A, stating that:

               (1) The  Warrants  exercised  were  not  held in a  discretionary
          account;

               (2) The member which  solicited  the exercise of Warrants did not
          (unless granted an exemption by the Securities and Exchange Commission
          ("the Commission") from the provisions thereof), within the applicable
          number of business days under  Regulation M immediately  preceding the
          date of exercise of the Warrant bid for or purchase  the Common  Stock
          of  the  Company  or  any   securities  of  the  Company   immediately
          convertible  into or exchangeable  for the Common Stock (including the
          Warrants) or otherwise engage in any activity that would be prohibited
          by Regulation M under the Securities  Exchange Act of 1934, as amended
          (the "Exchange Act"), to a broker-dealer  engaged in a distribution of
          the Company's securities; and

               (3)  In  connection  with  the  solicitation,  it  disclosed  the
          compensation it would receive upon exercise of the Warrant.

     Section 4. Payment of the Exercise  Fee. The Company  hereby  agrees to pay
over to Schneider  within two (2) business  days after receipt by the Company of
the  certificate  described in Section  3(d) above,  the Exercise Fee out of the
proceeds it received from the applicable Exercise Price paid for the Warrants to
which the certificate relates.

     Section 5. Inspection of Records. Schneider may at any time during business
hours, at its expense,  examine the records of the Company and the Warrant Agent
which relate to the exercise of the Warrants.

     Section 6.  Termination.  Schneider  shall be  entitled to  terminate  this
Agreement  prior to the  exercise  of all  Warrants  at any time  upon  five (5)
business   days'  prior   notice  to  the   Company   and  the  Warrant   Agent.
Notwithstanding  any such  termination  notice,  Schneider  shall be entitled to
receive an Exercise Fee for the exercise of any Warrant for which it has already
delivered to the Company prior to any such termination the certificate  required
by Section 3(d) of this Agreement.

     Section 7.  Representations  and  Warranties of  Schneider.  At the date of
execution  hereof  and at the time of  solicitation  of  exercise  of  Warrants,
Schneider  represents that it is, and will, (i) be registered as a broker-dealer
under the Exchange Act, (ii) be a member in good standing of the NASD, and (iii)
maintain its registration, qualification and membership in full force and effect
and  in  good  standing  throughout  the  term  of  this  Agreement.   Schneider
acknowledges  and agrees that it will not solicit the exercise of  Warrants,  or
offer or sell the underlying  Common Stock, in any state or jurisdiction  except
those in which the Common Stock  underlying  the Warrants has been  qualified or
qualification is not required. Further, Schneider agrees to comply with the laws
of the states in which it may solicit  exercise of the  Warrants or in which the
Common  Stock  underlying  the  Warrants  may be offered or sold by it, with the


                                      -2-
<PAGE>


applicable  rules and regulations of the NASD, and will comply with federal laws
including,  but not  limited to, the  Securities  Act of 1933,  as amended  (the
"Act"),  the  Exchange  Act and the  rules  and  regulations  of the  Commission
thereunder.

     Section 8. Indemnification.

          a. Subject to the  conditions  set forth below,  the Company agrees to
     indemnify   and  hold   harmless  any  and  all   statutory  or  designated
     underwriters (the "Underwriters"),  the representative of the Underwriters,
     if any  (the  "Representative"),  and each of  their  officers,  directors,
     partners,  employees,  agents,  and counsel,  and each person,  if any, who
     controls  the  Representative  or any one of the  Underwriters  within  the
     meaning  of Section 15 of the Act or  Section  20(a) of the  Exchange  Act,
     against any and all loss, liability,  claim, damage, and expense whatsoever
     (which  shall  include,  for all  purposes  of this  Section  8, but not be
     limited to, attorneys' fees and any and all expense whatsoever  incurred in
     investigating, preparing, or defending against any litigation, commenced or
     threatened,  or any  claim  whatsoever  and  any and  all  amounts  paid in
     settlement of any claim or litigation) as and when incurred arising out of,
     based  upon,  or in  connection  with (i) any untrue  statement  or alleged
     untrue  statement  of a  material  fact  contained  (A) in any  preliminary
     prospectus,  the registration  statement,  or any post-effective  amendment
     thereto, or the prospectus (as from time to time amended and supplemented),
     or any  amendment or supplement  thereto,  relating to the offer or sale of
     Common Stock underlying the Warrants or the solicitation of exercise of the
     Warrants   (such   preliminary    prospectus,    registration    statement,
     post-effective  amendment  or  prospectus  hereinafter  collectively,   the
     "Offering  Documents")  or (B) in any  application  or  other  document  or
     communication  (in this Section 8 collectively  called an "application") in
     any  jurisdiction  in order to qualify the Common Stock and Warrants  under
     the "blue sky" or securities  laws thereof or filed with the  Commission or
     any  securities  exchange;  or any omission or alleged  omission to state a
     material  fact  required  to be stated  therein  or  necessary  to make the
     statements   therein   not   misleading,   or  (ii)  any   breach   of  any
     representation,  warranty,  covenant, or agreement of the Company contained
     in this  Agreement.  The  foregoing  agreement  to  indemnify  shall  be in
     addition  to any  liability  the  Company  may  otherwise  have,  including
     liabilities arising under this Agreement;  however,  the Company shall have
     no liability under this Section 8 if such statement or omission was made in
     reliance upon and in conformity with written  information  furnished to the
     Company as stated in Section 8(b) with respect to the Underwriters by or on
     behalf of the  Underwriters  expressly for inclusion in any of the Offering
     Documents, or in any application, as the case may be.

          If any action is brought against the Underwriters,  the Representative
     or any of  their  officers,  directors,  partners,  employees,  agents,  or
     counsel, or any controlling persons of an Underwriter or the Representative
     (an  "indemnified  party")  in  respect  of which  indemnity  may be sought
     against the Company pursuant to the foregoing  paragraph,  such indemnified
     party or  parties  shall  promptly  notify  the  Company  in writing of the
     institution  of such action (but the failure so to notify shall not relieve
     the  Company  from any  liability  it may have other than  pursuant to this
     Section  8(a)) and the Company  shall  promptly  assume the defense of such
     action,   including  the  employment  of  counsel   (satisfactory  to  such
     indemnified  party or parties)  and payment of expenses.  Such  indemnified
     party or parties shall have the right to employ its or their own counsel in


                                      -3-
<PAGE>


     any such case,  but the fees and expenses of such  counsel  shall be at the
     expense of such indemnified  party or parties unless the employment of such
     counsel shall have been  authorized in writing by the Company in connection
     with the  defense of such  action or the  Company  shall not have  promptly
     employed counsel  satisfactory to such indemnified party or parties to have
     charge of the defense of such action or such  indemnified  party or parties
     shall  have  reasonably  concluded  that  there  may be one or  more  legal
     defenses available to it or them or to other indemnified  parties which are
     different from or additional to those  available to the Company,  in any of
     which events such fees and expenses shall be borne by the Company. Anything
     in this paragraph to the contrary notwithstanding, the Company shall not be
     liable for any settlement of any such claim or action effected  without its
     written consent. The Company agrees promptly to notify the Underwriters and
     the  Representative  of the  commencement  of any litigation or proceedings
     against  the  Company  or  against  any of its  officers  or  directors  in
     connection with the sale of the Common Stock  underlying the Warrants,  any
     Offering Documents, or any application.

          b. The Underwriters  agree to indemnify and hold harmless the Company,
     each  director of the  Company,  each officer of the Company who shall have
     signed the Registration Statement,  each other person, if any, who controls
     the Company within the meaning of Section 15 of the Act or Section 20(a) of
     the Exchange  Act, to the same extent as the foregoing  indemnity  from the
     Company to the  Underwriters  in  Section  8(a),  but only with  respect to
     statements or omissions,  if any, made in any of the Offering Documents, or
     in any  application,  in  reliance  upon  and in  conformity  with  written
     information  furnished  to the Company as stated in this  Section 8(b) with
     respect to the Underwriters by or on behalf of the  Underwriters  expressly
     for inclusion in any of the Offering Documents,  or in any application,  as
     the case may be; provided, however, that the obligation of the Underwriters
     to provide  indemnity  under the  provisions  of this Section 8(b) shall be
     limited to the amount which  represents the product of the number of shares
     of Common  Stock  issued on exercise of Warrants  and the Warrant  Exercise
     Price. For all purposes of this Agreement,  the amounts of the Exercise Fee
     set  forth  in the  Offering  Documents,  the  information  under  "Plan of
     Distribution" and the identification of counsel to the Representative under
     "Legal Matters" constitute the only information  furnished in writing by or
     on  behalf  of  the  Underwriters  expressly  for  inclusion  in any of the
     Offering  Documents,  or in any  application,  as the case  may be.  If any
     action  shall be  brought  against  the  Company  or any  other  person  so
     indemnified based on any of the Offering Documents, or any application, and
     in  respect  of which  indemnity  may be sought  against  the  Underwriters
     pursuant to this Section 8(b), the  Underwriters  shall have the rights and
     duties  given to the  Company,  and the  Company  and each other  person so
     indemnified  shall  have the rights  and  duties  given to the  indemnified
     parties, by the provisions of Section 8(a).

          c. In  order  to  provide  for  just  and  equitable  contribution  in
     circumstances in which the indemnity agreement provided for in this Section
     8 is for any  reason  held to be  unavailable  to the  Underwriters  or the
     Company,  then the Company  shall  contribute  to the  damages  paid by the
     several Underwriters,  and the several Underwriters shall contribute to the
     damages paid by the Company;  provided,  however,  that no person guilty of
     fraudulent  misrepresentation  (within the meaning of Section  11(f) of the
     Act) shall be entitled to  contribution  from any person who was not guilty

                                      -4-
<PAGE>


     of  such  fraudulent  misrepresentation.   In  determining  the  amount  of
     contribution to which the respective  parties are entitled,  there shall be
     considered  the relative  benefits  received by each party from the sale of
     the Common Stock  underlying the Warrants  (taking into account the portion
     of the proceeds of the offering  realized by each),  the parties'  relative
     knowledge and access to  information  concerning the matter with respect to
     which the claim was asserted,  the  opportunity  to correct and prevent any
     statement or omission, and any other equitable  considerations  appropriate
     in the circumstances.  The Company and the Underwriters agree that it would
     not be equitable if the amount of such  contribution were determined by pro
     rata or per capita allocation (even if the Underwriters were treated as one
     entity  for such  purpose).  No  Underwriter  or  person  controlling  such
     Underwriter shall be obligated to make contribution  hereunder which in the
     aggregate  exceeds the total  Exercise  Price of the Warrants,  exercise of
     which was  solicited by such  Underwriter  under this  Agreement,  less the
     aggregate  amount of any damages which such Underwriter and its controlling
     persons have  otherwise  been required to pay in respect of the same or any
     substantially  similar claim. The  Underwriters'  obligations to contribute
     hereunder  are  several  in  proportion  to their  respective  underwriting
     obligations and not joint.  For purposes of this Section,  each person,  if
     any,  who controls an  Underwriter  within the meaning of Section 15 of the
     Act shall have the same rights to  contribution  as such  Underwriter,  and
     each  director of the  Company,  each officer of the Company who signed the
     Offering  Documents,  and each  person,  if any,  who  controls the Company
     within the meaning of Section 15 of the Act,  shall have the same rights to
     contribution as the Company.  Anything in this Section 8(c) to the contrary
     notwithstanding,  no party shall be liable for contribution with respect to
     the settlement of any claim or action effected without its written consent.
     This Section 8(c) is intended to supersede any right to contribution  under
     the Act, the Exchange Act, or otherwise.

     Section 9. Notices. Any notice or other communication required or permitted
to be given pursuant to this  Agreement  shall be in writing and shall be deemed
sufficiently  given  if sent by  first  class  certified  mail,  return  receipt
requested, postage prepaid, addressed as follows:

     If to the Company:       Shawn B. Stickle, President and Chief
                                 Operating Officer
                              Nigel V. Alexander, Chief Executive Officer
                              Multi-Link Telecommunications, Inc.
                              4704 Harlan Street, Suite 420
                              Denver, Colorado 80212

     With a copy to:          Thomas S. Smith, Esq.
                              Smith McCullough, P.C.
                              4643 South Ulster Street, Suite 900
                              Denver, Colorado 80237

     If to Schneider:         Keith Koch, Director of Corporate Finance
                              Schneider Securities, Inc.
                              1120 Lincoln Street, Suite 900
                              Denver, Colorado  80203



                                      -5-

<PAGE>


     With a copy to:          Robert W. Walter, Esq.
                              Berliner Zisser Walter & Gallegos, P.C.
                              1700 Lincoln Street, Suite 4700
                              Denver, Colorado 80203

     and if to the Warrant    Administrative Services
       Agent:                 American Securities Transfer & Trust, Inc.
                              938 Quail Street, Suite 101
                              Lakewood, Colorado 80215

or such other  address as such party  shall have given  notice to other  parties
hereto in accordance with this Section. All such notices or other communications
shall be deemed given three (3) business days after mailing, as aforesaid.

     Section 10. Supplements and Amendments.  The Company, the Warrant Agent and
Schneider may from time-to-time  supplement or amend this Agreement by a written
instrument  signed by the  party to be  charged,  without  the  approval  of any
holders of Warrants in order to cure any  ambiguity or to correct or  supplement
any  provisions  contained  herein or to make any other  provisions in regard to
matters or questions arising hereunder which the Company,  the Warrant Agent and
Schneider may deem necessary or desirable and which do not adversely  affect the
interest of the holders of Warrants.

     Section 11.  Assignment.  This  Agreement  may not be assigned by any party
without the express written approval of all other parties, except that Schneider
may assign this Agreement to its successors, if any.

     Section 12.  Governing  Law. This  Agreement  will be deemed made under the
laws of the State of Colorado  with  respect to matters of contract  law and for
all purposes shall be governed by and construed in accordance  with the internal
laws of said State, without regard to the conflicts of laws provisions thereof.

     Section 13. Benefits of this Agreement.  Nothing in this Agreement shall be
construed to give any person or corporation other than the Company,  the Warrant
Agent and  Schneider  any legal or equitable  right,  remedy or claim under this
Agreement;  and this Agreement  shall be for the sole and exclusive  benefit of,
and be binding  upon,  the Company,  the Warrant  Agent and  Schneider and their
respective successors and permitted assigns.

     Section 14. Descriptive Headings.  The descriptive headings of the sections
of this  Agreement  are inserted for  convenience  only and shall not control or
affect the meanings or construction of any of the provisions hereof.




                                      -6-
<PAGE>


     Section 15. Superseding  Agreement.  This Agreement  supersedes any and all
prior agreements between the parties with respect to the subject matter hereof.

     Section 16. Exclusive Agreement. It is understood that this Agreement is on
an exclusive  basis to solicit the exercise of the Warrants and that the Company
shall not engage  other  broker-dealers  to solicit  the  exercise  of  Warrants
without the consent of Schneider.























                                      -7-
<PAGE>


     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
duly executed as of the day and year first above written.


                                      MULTI-LINK TELECOMMUNICATIONS, INC.


                                      By:
                                         ---------------------------------------
                                         Shawn B. Stickle, President and
                                         Chief Operating Officer


                                      By:
                                         ---------------------------------------
                                         Nigel V. Alexander, Chief Executive
                                         Officer


                                      SCHNEIDER SECURITIES, INC.


                                      By:
                                         ---------------------------------------
                                         Thomas Schneider, President


                                      AMERICAN SECURITIES TRANSFER & TRUST, INC.


                                      By:
                                         ---------------------------------------
                                         Gregory Tubbs, Senior Vice President



                                      -8-



<PAGE>


                                                                      EXHIBIT  A


                                   CERTIFICATE


     The undersigned,  being the  _______________  of  _________________________
(the  "NASD  Member")  pursuant  to Section  3(d) of the  Warrant  Exercise  Fee
Agreement  relating  to the  exercise  of  Warrants  dated  May 14,  1999  among
Multi-Link Telecommunications,  Inc. (the "Company"), Schneider Securities, Inc.
and American  Securities  Transfer & Trust,  Inc. (the "Warrant  Agent")  hereby
certifies that:

     1. The  Company or the  Warrant  Agent has  notified  the NASD  Member that
____________  Warrants (as defined in the Agreement) have been exercised  during
_______________.

     2. The  exercise of _________  of such  Warrants was  solicited by the NASD
Member.

     3. Such Warrants were not held in a discretionary account.

     4.  The NASD  Member  did  not,  within  _____  business  days  immediately
preceding  _______________,  bid for or purchase the Common Stock of the Company
or any securities of the Company  immediately  convertible  into or exchangeable
for the Common Stock  (including  Warrants) or otherwise  engage in any activity
that would be prohibited by  Regulation M under the  Securities  Exchange Act of
1934, as amended, to one engaged in a distribution of the Company's securities.

     5. In connection with the solicitation of the exercise of the Warrants, the
NASD  Member  disclosed  to holders of the  Warrants  the  compensation  it will
receive.


     DATED:
           ----------------

                                     -------------------------------------------
                                             (Firm Name)



                                     By:
                                        ----------------------------------------
                                     Title:
                                           -------------------------------------






                                      -9-

<TABLE> <S> <C>

<ARTICLE> 5

<S>                             <C>
<PERIOD-TYPE>                    6-MOS
<FISCAL-YEAR-END>                          SEP-30-1999
<PERIOD-START>                             OCT-01-1998
<PERIOD-END>                               MAR-31-1999
<CASH>                                          55,474
<SECURITIES>                                         0
<RECEIVABLES>                                  184,312
<ALLOWANCES>                                     2,949
<INVENTORY>                                          0
<CURRENT-ASSETS>                               236,837
<PP&E>                                         901,219
<DEPRECIATION>                                 218,320
<TOTAL-ASSETS>                               1,650,185
<CURRENT-LIABILITIES>                          513,676
<BONDS>                                              0
                                0
                                          0
<COMMON>                                       822,771
<OTHER-SE>                                  (2,117,330)
<TOTAL-LIABILITY-AND-EQUITY>                 1,650,185
<SALES>                                      1,023,415
<TOTAL-REVENUES>                             1,023,415
<CGS>                                          202,411
<TOTAL-COSTS>                                  202,411
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                 4,060
<INTEREST-EXPENSE>                             176,554
<INCOME-PRETAX>                                163,914
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            163,914
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   163,914
<EPS-BASIC>                                      .10
<EPS-DILUTED>                                      .09


</TABLE>


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