OXIS INTERNATIONAL INC
10-Q, 1996-11-13
PHARMACEUTICAL PREPARATIONS
Previous: ZIEGLER COMPANIES INC, 10-Q, 1996-11-13
Next: JOHNSON & JOHNSON, SC 13D/A, 1996-11-13



<PAGE>
 
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549
                                   FORM 10-Q


    X    Quarterly report pursuant to Section 13 or 15(d) of the Securities
  -----                                                                    
         Exchange Act of 1934 for the quarterly period ended September 30, 1996.

         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 O-8092



                            OXIS INTERNATIONAL, INC.



                             A Delaware corporation
                 I.R.S. Employer Identification No. 94-1620407
                        6040 N. Cutter Circle, Suite 317
                              Portland, OR  97217
                           Telephone:  (503) 283-3911



Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
                      YES     X      NO
                           -------       -------


   At September 30, 1996, the issuer had outstanding the indicated number of
                      shares of common stock:  13,314,896

                                       1
<PAGE>
 
                         PART I.  FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS.

               CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
<TABLE>
<CAPTION>

                                                Three months ended                  Nine months ended
                                                    September 30                      September 30
                                           --------------------------        ----------------------------
                                               1996           1995               1996           1995
<S>                                        <C>            <C>                <C>              <C>
Revenues:
  Product sales                            $ 1,396,000    $ 1,024,000        $ 3,933,000      $ 4,164,000
  Royalties and license fees                     6,000         74,000             64,000          146,000
                                           -----------    -----------        -----------      -----------
     Total revenues                          1,402,000      1,098,000          3,997,000        4,310,000

Cost and expenses:
  Cost of sales                                967,000        735,000          2,544,000        2,593,000
  Research and development                   1,258,000      1,025,000          3,619,000        3,044,000
  Selling, general and administrative          621,000        827,000          2,247,000        2,318,000
  Purchased in-process
   technology                                       --      3,329,000                 --        3,329,000
                                           -----------    -----------        -----------      -----------
     Total costs and expenses                2,846,000      5,916,000          8,410,000       11,284,000
                                           -----------    -----------        -----------      -----------
Operating loss                              (1,444,000)    (4,818,000)        (4,413,000)      (6,974,000)
Interest income                                 12,000         16,000             33,000           36,000
Interest expense                                (7,000)       (29,000)          (124,000)        (112,000)
                                           -----------    -----------        -----------      -----------
Net loss                                   $(1,439,000)   $(4,831,000)       $(4,504,000)     $(7,050,000)
                                           -----------    -----------        -----------      -----------

Net loss per share                               $(.11)         $(.41)             $(.36)           $(.68)
                                           -----------    -----------        -----------      -----------

Weighted average number of
  shares used in computation                13,301,037     11,858,200         12,546,092       10,426,071
                                           -----------    -----------        -----------      -----------
</TABLE>

                                       2
<PAGE>
 
                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
 
                                       September 30,  December 31,
                                           1996          1995
                                       (unaudited)
ASSETS
<S>                                    <C>            <C>
Current assets:
 Cash and cash equivalents               $  140,000    $  727,000
 Accounts receivable                      1,039,000       823,000
 Inventories                                605,000       953,000
 Prepaid and other                          206,000       262,000
                                         ----------    ----------
  Total current assets                    1,990,000     2,765,000
 
Property and equipment, net               1,357,000     1,092,000
 
Assets under capital leases, net            445,000     1,198,000
 
Technology for developed products
 and custom assays, net                   3,961,000     4,498,000
 
Other assets                                293,000       317,000
                                         ----------    ----------
 
  Total assets                           $8,046,000    $9,870,000
                                         ----------    ----------
</TABLE>

                                       3
<PAGE>
 
                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
 
                                                            September 30,   December 31,
                                                               1996             1995
                                                            (Unaudited)
 
LIABILITIES AND SHAREHOLDERS' EQUITY
<S>                                                         <C>             <C>
Current liabilities:
 Notes payable                                              $    288,000    $  1,616,000
 Accounts payable                                              1,612,000       1,182,000
 Customer deposits                                               256,000         250,000
 Accrued liabilities                                             630,000         903,000
 Current portion of capital lease obligations                    151,000         283,000
                                                            ------------    ------------
   Total current liabilities                                   2,937,000       4,234,000
 
Capital lease obligations and other                                9,000          77,000
 
8% convertible subordinated debentures                                --       1,255,000
 
Shareholders' equity:
 Preferred stock - $.01 par value; 15,000,000 shares
  authorized:
   Series B - 642,583 shares issued and outstanding
    (liquidation preference of $1,500,000)                         6,000           6,000
   Series C - 1,697,157 shares issued and
    outstanding                                                   17,000              --
   Series D - 2,000 shares issued and outstanding                     --              --
 Common stock - $.50 par value; 40,000,000 shares
  authorized; 13,314,896 shares issued and outstanding         6,658,000       6,062,000
 Additional paid in capital                                   29,993,000      25,210,000
 Accumulated deficit                                         (31,534,000)    (27,031,000)
 Accumulated translation adjustments                             (40,000)         57,000
                                                            ------------    ------------
 
   Total shareholders' equity                                  5,100,000       4,304,000
                                                            ------------    ------------
 
Total liabilities and shareholders' equity                  $  8,046,000    $  9,870,000
                                                            ------------    ------------
</TABLE>

                                       4
<PAGE>
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
<TABLE>
<CAPTION>
 
                                                                     Nine Months Ended
                                                                       September 30,
                                                                --------------------------
                                                                   1996             1995
<S>                                                             <C>            <C>
Cash flows from operating activities:
 Net loss                                                       $(4,504,000)   $(7,050,000)
 Adjustments to reconcile net loss to cash provided
  by (used for) operating activities:
   Depreciation and amortization                                  1,013,000      1,024,000
   Purchased in-process technology                                       --      3,329,000
   Changes in assets and liabilities:
    Accounts receivable                                            (216,000)      (393,000)
    Inventories                                                     348,000         79,000
    Other current assets                                             56,000        246,000
    Accounts payable                                                430,000       (476,000)
    Customer deposits                                                 6,000       (866,000)
    Accrued liabilities                                            (141,000)        48,000
                                                                -----------    -----------
 
     Net cash used for operating activities                      (3,008,000)    (4,059,000)
 
Cash flows from investing activities:
 Redemption of certificates of deposit                                   --        496,000
 Purchases of equipment                                             (54,000)       (45,000)
 Acquisition and stock issuance costs                                    --       (506,000)
 Cash of business acquired                                               --         73,000
 Other, net                                                          55,000       (113,000)
                                                                -----------    -----------
 
     Net cash provided by investing activities                        1,000        (95,000)
 
Cash flows from financing activities:
 Proceeds from issuance of short-term notes                          65,000      1,366,000
 Proceeds from issuance of stock, net of related cost             3,181,000      3,538,000
 Repayment of short-term borrowings                                (627,000)      (340,000)
 Repayment of long-term debt and capital lease obligations         (199,000)      (338,000)
                                                                -----------    -----------
 
     Net cash provided by financing activities                    2,420,000      4,226,000
                                                                -----------    -----------
 
Net increase (decrease) in cash and cash equivalents               (587,000)        72,000
 
Cash and cash equivalents - beginning of period                     727,000        936,000
                                                                -----------    -----------
 
Cash and cash equivalents - end of period                       $   140,000    $ 1,008,000
                                                                -----------    -----------
</TABLE>

                                       5
<PAGE>
 
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  FINANCIAL STATEMENTS AND CONDENSED NOTES

  The unaudited consolidated financial statements, which have been prepared in
  accordance with the instructions to Form 10-Q, do not include all of the
  information and notes required by generally accepted accounting principles for
  complete financial statements.  All adjustments considered necessary by
  management for a fair presentation have been included.  Operating results for
  interim periods are not necessarily indicative of the results that may be
  expected for the full year.

  An annual report (Form 10-K) has been filed with the Securities and Exchange
  Commission ("Commission") for the year ended December 31, 1995.  That report
  contains, among other information, a description of the business of OXIS
  International, Inc. ("OXIS" or the "Company"), audited financial statements,
  notes to the financial statements, the report of the independent auditors and
  management's discussion and analysis of results of operations and financial
  condition.  Readers of this report are presumed to be familiar with that
  annual report.

  The functional currency of OXIS International S.A. ("OXIS S.A"), the Company's
  foreign subsidiary, is the French franc.  OXIS S.A.'s assets and liabilities
  are translated using the exchange rate at the end of the period.  Its
  statement of operations is translated at the average exchange rate during the
  period.  Gains or losses resulting from foreign currency translation are
  accumulated as a separate component of shareholders' equity.


2.  BASIS OF PRESENTATION

  These financial statements have been prepared on a going concern basis which
  contemplates the realization of assets and the satisfaction of liabilities in
  the normal course of business.  The Company has incurred losses in each of the
  last three years, and for the nine months ended September 30, 1996.  As of
  September 30, 1996, the Company's current liabilities exceeded its current
  assets by $947,000.  These and other factors indicate that the Company may be
  unable to continue as a going concern.  The Company's continuation as a going
  concern is contingent upon its ability to obtain additional financing, and to
  generate revenue and cash flow to meet its obligations on a timely basis.
  These financial statements do not include any adjustments relating to the
  recoverability and classification of recorded asset amounts or the amounts and
  classification of liabilities that may be necessary should the Company be
  unable to continue as a going concern.

                                       6
<PAGE>
 
  The Company is currently seeking additional capital through another private
  placement of equity securities.   If the Company is unable to raise additional
  capital during the remainder of 1996, it intends to curtail its operations
  through the reduction of personnel and facility costs and by slowing its
  research and development efforts. If the Company were unable to sufficiently
  curtail its costs in such a situation, it might be forced to seek protection
  of the courts through reorganization, bankruptcy or insolvency proceedings.


3.  INVENTORIES

  Inventories are stated at the lower of cost or market.  Cost has been
  determined by using the first-in, first-out and specific identification
  methods.  Inventories at September 30, 1996 and December 31, 1995, consisted
  of the following:
<TABLE>
<CAPTION>

                               September 30,    December 31,
                                   1996             1995
          <S>                  <C>              <C> 

          Raw materials          $171,000         $173,000
          Work in process         202,000          354,000
          Finished goods          232,000          426,000
                                 --------         --------

          Total                  $605,000         $953,000
                                 --------         --------

</TABLE>

4.  SHAREHOLDERS' EQUITY

  During the first six months of 1996, the Company issued 1,125,590 shares of
  its Series C Preferred Stock for cash of $1,463,000.  In addition, in May
  1996, the Company issued 648,490 shares of its Series C Preferred Stock in
  exchange for the cancellation of $766,000 principal plus accrued interest of
  $77,000 on 8% notes payable to former shareholders of the Company's French
  subsidiary.  Each share of Series C Preferred Stock is initially convertible
  into one share of the Company's common stock at the option of the holder at
  any time.  After six months following the closing of the sales of Series C
  Preferred Stock, the conversion ratio may be adjusted under certain
  circumstances, and after eight months following the closing, the Company has
  the right to automatically convert the Series C Preferred Stock into common
  stock under certain circumstances.  Each share of Series C Preferred Stock is
  entitled to the number of votes equal to 1.30 divided by the average closing
  bid price of the Company's common stock during the fifteen consecutive trading
  days immediately prior to the date such shares of Series C Preferred Stock
  were purchased.

  In May 1996, the Company issued 2,000 shares of its Series D Preferred Stock
  and warrants to purchase 810,126 shares of common stock for cash of
  $2,000,000.  The Series D Preferred Stock entitles the holder thereof to
  convert its shares into a number of shares of common stock determined by
  dividing the stated value of the Series D Preferred Stock (i.e., $1,000 per
  share), plus a premium in the amount of 8% per annum of the stated value from

                                       7
<PAGE>
 
  the date of issuance, by a conversion price equal to the lesser of (i) $2.30
  and (ii) a percentage (ranging from 100% on or before June 24, 1996 to 75%
  after August 3, 1996) of the average of the closing bid prices for shares of
  common stock for the five trading days immediately prior to conversion, but
  limited to a maximum of 2,424,884 shares of common stock.

  In June 1996, $1,255,000 principal plus accrued interest of $58,000 on the
  Company's 8% convertible subordinated debentures were converted into 1,050,217
  shares of common stock.


5.  STOCK OPTIONS

  The Company has a stock incentive plan under which 2,200,000 shares of the
  Company's common stock are reserved for issuance.  The plan permits granting
  stock options to acquire shares of the Company's common stock, awarding stock
  bonuses of the Company's common stock, and granting stock appreciation rights.
  During the nine months ended September 30, 1996, options to purchase 642,500
  shares at exercise prices of $1.56 - $2.28125 have been issued under the plan.
  As of September 30, 1996, the Company had options outstanding to purchase
  973,000 shares of the Company's common stock under this plan.  As of September
  30, 1996, options to purchase 637,826 shares of the Company's common stock at
  exercise prices of $1.56 - $3.50 per share were exercisable.


6.  CONVERTIBLE TERM NOTES

  Subsequent to September 30, 1996, the Company sold $1,000,000 of secured
  convertible term notes with warrants to two of the Company's current
  shareholders.  The notes bear interest at 10% per annum, are due in June 1997,
  and are initially convertible into common stock at a price of $1.4125 per
  share.  The warrants issued entitle the holders to purchase up to 300,000
  shares of common stock, initially at an exercise price of $1.58125 per share.
  The conversion rate of the convertible term notes and the exercise price of
  the warrants are subject to change under certain circumstances.

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

              FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

 The Company's working capital position has improved during the first nine
 months of 1996.  At December 31, 1995, the Company had a working capital
 deficit of $1,469,000.  As of September 30, 1996, the Company's working capital
 deficit had been reduced to $947,000.  The improvement in working capital
 during the nine-month period resulted primarily from the issuance of stock for
 cash (net proceeds of $3,181,000) and redemption of short-term notes and
 accrued interest of $843,000 in exchange for Series C Preferred Stock, offset
 by the net loss for the nine months ($3,491,000, excluding depreciation and
 amortization).

 The Company's cash and cash equivalents decreased during the nine-month period
 - from $727,000 as of December 31, 1995 to $140,000 as of September 30, 1996.

 The Company expects to continue to report losses in the near term as the level
 of expenses is expected to continue to exceed revenues.  The Company must raise
 additional capital during the remainder of 1996.  Although the Company has
 continued to raise additional funds through private placements (described
 below), it cannot predict the source, terms, amount, form, and/or availability
 of additional capital to fund its operations to the end of the current year.
 Failure to raise such additional capital would cause the Company to severely
 curtail or cease operations.  For more information concerning the Company's
 ability to continue as a going concern, see Note 2 to the consolidated
 financial statements.

 While the Company believes that its new products and technologies show
 considerable promise, its ability to realize significant revenues therefrom is
 dependent, in part, upon the Company's success in developing business alliances
 with biotechnology and/or pharmaceutical companies that have the required
 resources to develop and market certain of these products.  There is no
 assurance that the Company's effort to develop such business alliances will be
 successful.

 During the first nine months of 1996, the Company has raised approximately
 $3,200,000 cash through the sale of its Series C and Series D Preferred Stock.
 In addition, in October 1996, the Company raised an additional $1,000,000
 through the sale of convertible term notes with warrants.  The Company expects
 that additional capital will be required during 1996 to continue operating in
 accordance with its current plans.  However, no assurances can be given that
 the Company will successfully raise the needed capital, or that if it is able
 to raise the needed capital, it will do so on favorable terms and conditions.
 If the Company is unable to raise additional capital during the remainder of
 1996, it would endeavor to extend its ability to continue in business through
 the reduction of personnel and facility costs, by slowing its research and
 development efforts, and by reducing other operating costs; however, no
 assurances can be given that it will be able to do so.

                                       9
<PAGE>
 
  RESULTS OF OPERATIONS - THREE MONTHS ENDED SEPTEMBER 30, 1996 COMPARED WITH
                     THREE MONTHS ENDED SEPTEMBER 30, 1995

 REVENUES

 The Company's product sales for the quarter ended September 30, 1996 were
 $1,396,000, a 36% increase over sales of $1,024,000 for the third quarter of
 1995.  The increase in sales resulted from an increase in the quantity of bulk
 bSOD sold in the third quarter of 1996 as compared to the third quarter of 1995
 (an increase of $418,000).

 COSTS AND EXPENSES

 Cost of sales as a percentage of sales decreased from 72% for the quarter ended
 September 30, 1995 to 69% for the quarter ended September 30, 1996.  The
 decrease in cost of sales as a percentage of sales resulted primarily from the
 increase in bulk bSOD sales which generally have a lower cost than the
 Company's other products.

 Research and development expenses increased by $233,000, from $1,025,000 in the
 third quarter of 1995 to $1,258,000 in the third quarter of 1996.  This
 increase in research and development expenses is the result of increased
 expenditures relating to preclinical development work on the Company's lead
 therapeutics program (glutathione peroxidase mimics) of approximately $353,000,
 offset by a cost reduction of approximately $160,000 from the closure of the
 Company's Mountain View, California facility in the fourth quarter of 1995.

 Selling, general and administrative expenses decreased by $206,000, from
 $827,000 in the third quarter of 1995 to $621,000 in the third quarter of 1996.
 In the third quarter of 1996 all of the Company's manufacturing operations were
 consolidated in the United States and the French subsidiary became a research
 facility.  In connection with this restructuring, two administrative positions
 have been eliminated and certain other costs which were previously charged to
 administrative expenses are now being classified as research and development
 costs.  The administrative costs of the Company's French subsidiary decreased
 $124,000 in the third quarter of 1996 as compared to the third quarter of 1995.
 Other reductions in the third quarter of 1996 as compared to the third quarter
 of 1995 included a $37,000 decrease in legal fees, a reduction of $39,000 in
 amortization of deferred financing costs relating to the Company's 8%
 convertible subordinated debentures which were converted to common stock in
 June 1996, and costs relating to the Company's annual shareholder meeting and
 solicitation of proxies (approximately $25,000) incurred in the third quarter
 of 1995, but incurred in the second quarter of 1996.

                                       10
<PAGE>
 
 NET LOSS

 The Company's net loss decreased by $3,392,000, from $4,831,000 ($.41 per
 share) for the third quarter of 1995 to $1,439,000 ($.11 per share) for the
 third quarter of 1996.  The net loss for the third quarter of 1995 includes a
 charge of $3,329,000 for the effect of purchased in-process technology relating
 to the acquisition of Therox Pharmaceuticals, Inc. ("Therox") in July 1995.
 Excluding the charge for purchased in-process technology, the net loss for the
 third quarter of 1995 would have been $1,502,000 ($.13 per share).


         RESULTS OF OPERATIONS - NINE MONTHS ENDED SEPTEMBER 30, 1996
              COMPARED WITH NINE MONTHS ENDED SEPTEMBER 30, 1995

 REVENUES

 The Company's product sales for the first nine months of 1996 were $3,933,000 ,
 compared to $4,164,000 for the corresponding period in 1995, a decrease of
 $231,000.  The decrease is composed of decreases in sales of Palosein ($93,000)
 and other products ($335,000), offset by increases in sales of bulk bSOD
 ($153,000) and research assays ( $48,000).

 Bulk bSOD sales in 1995 included a $948,000 sale to Sanofi Winthrop Inc.  No
 further sales of bSOD to Sanofi Winthrop Inc. are expected.  Sales of bSOD to
 the Company's Spanish distributor increased during the first nine months of
 1996 as compared to the 1995 levels.

 The decrease in Palosein sales is attributable primarily to a reduction in the
 volume of Palosein export sales and a reduction of purchases by domestic
 distributors in the first half of 1996 caused by an increase in purchases by
 those distributors during a promotional campaign in the fourth quarter of 1995.
 The reduction in sales of other products is due primarily to the completion of
 a contract in early 1996.

 COSTS AND EXPENSES

 Cost of sales as a percent of product sales increased from 62% in the first
 nine months of 1995 to 65% in the first nine months of 1996.  Cost of sales in
 both the first nine months of 1995 and 1996 include $552,000 in amortization of
 purchase adjustments relating to 1994 business acquisitions.  Excluding such
 amortization, cost of sales would have been 51% of product sales for the first
 nine months of 1995 and 49% for the first nine months of 1996.

 Research and development expenses increased by $575,000, from $3,044,000 for
 the first nine months of 1995 to $3,619,000 for the first nine months of 1996.
 Increases in research and development expenses included increased expenses
 relating to preclinical development work  and a Phase I clinical trial on the
 Company's lead therapeutics program ($789,000)

                                       11
<PAGE>
 
 and costs of the former Therox operations ($295,000). In May 1996, the Company
 closed the laboratory in Malvern, Pennsylvania formerly occupied by Therox.
 Increases in research and development expenses were offset by a reduction in
 costs of approximately $598,000 resulting from the closure of the Company's
 Mountain View, California facility in the fourth quarter of 1995.

 Selling, general and administrative expenses decreased from $2,318,000 for the
 first nine months of 1995 to $2,247,000 for the first nine months of 1996, a
 decrease of $71,000.  This decrease is primarily due to the reduction in
 administrative costs of the French subsidiary in the third quarter.

 NET LOSS

 The Company's loss for the first nine months of 1996 was $4,504,000 ($.36 per
 share) compared to a loss of $7,050,000 ($.68 per share) for the first nine
 months of 1995.  The net loss for the first nine months of 1995 includes a
 charge of $3,329,000 for the effect of purchased in-process technology relating
 to the acquisition of Therox in July 1995.  Excluding the charge for purchased
 in-process technology, the net loss for the first nine months would have been
 $3,721,000 ($.36 per share).

 Excluding the charge for purchased in-process technology, the net loss
 increased by $783,000 for the first nine months of 1996 as compared to the
 first nine months of 1995.  The major factors contributing to this increase
 were a $182,000 reduction in profit margins on product sales and the increase
 of $575,000 in research and development expenses.

                                       12
<PAGE>
 
                          PART II.  OTHER INFORMATION

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

(a)  Exhibits - See Exhibit Index on page 14.



                                   SIGNATURE

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

                                    OXIS International, Inc.


November 11, 1996                   By   /s/ Anna D. Barker
                                         ------------------
                                         Anna D. Barker
                                         President and Chief Executive Officer



November 11, 1996                    By  /s/ Jon S. Pitcher
                                         ------------------
                                         Jon S. Pitcher
                                         Chief Financial Officer

                                       13
<PAGE>
 
                                 EXHIBIT INDEX

<TABLE> 
<CAPTION> 
Exhibit                                                    Page
Number                 Description of Document            Number
<S>                 <C>                                   <C> 

  27(A)             Financial data schedule                 _____ 
</TABLE> 

                                       14

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                         140,000
<SECURITIES>                                         0
<RECEIVABLES>                                1,039,000
<ALLOWANCES>                                         0
<INVENTORY>                                    605,000
<CURRENT-ASSETS>                             1,990,000
<PP&E>                                       1,357,000
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                               8,046,000
<CURRENT-LIABILITIES>                        2,937,000
<BONDS>                                              0
                                0
                                     23,000
<COMMON>                                     6,658,000
<OTHER-SE>                                 (1,581,000)
<TOTAL-LIABILITY-AND-EQUITY>                 8,046,000
<SALES>                                      3,933,000
<TOTAL-REVENUES>                             3,997,000
<CGS>                                        2,544,000
<TOTAL-COSTS>                                2,544,000
<OTHER-EXPENSES>                             3,619,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             124,000
<INCOME-PRETAX>                            (4,504,000)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (4,504,000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (4,504,000)
<EPS-PRIMARY>                                    (.36)
<EPS-DILUTED>                                        0
        

</TABLE>


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