STARMET CORP
10-Q/A, 1998-08-11
ROLLING DRAWING & EXTRUDING OF NONFERROUS METALS
Previous: STARMET CORP, 10-K/A, 1998-08-11
Next: SEMCO ENERGY INC, 424B2, 1998-08-11



<PAGE>




                         SECURITIES AND EXCHANGE COMMISSION
                               Washington, D.C. 20549
                 
                                     FORM 10-Q/A

(Mark One)


                 X   Quarterly Report Pursuant to Section 13 or 15(d) of
               ----- the Securities Exchange Act of 1934 for the quarterly
                     period ended December 31, 1997

                                         or

               ----- Transition Report Pursuant to Section 13 or 15(d) of
                     the Securities Exchange Act of 1934 for the transition
                     period from _____ to _____

Commission File No. 0-8836
                    ------

                                Starmet Corporation
               (Exact name of Registrant as specified in its charter)

            Massachusetts                                      04-2506761
(State or other jurisdiction of                            (I.R.S. Employer
incorporation or organization)                            Identification No.)

          2229 Main Street,
          Concord, Massachusetts                                 01742
(Address of Principal Executive Offices)                       (Zip Code)

                                   (978) 369-5410
                (Registrant's telephone number, including area code)

                (Former name, former address and former fiscal year,
                            if changed since last report)


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 twelve months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
                                               Yes     X         No
                                                   ----------       ----------


As of February 13, 1998 there were issued and outstanding 4,786,344 shares of
the Registrant's Common Stock.







<PAGE>

                       STARMET CORPORATION AND SUBSIDIARIES                  
                                    FORM 10-Q/A
                 for the quarterly period ended December 31, 1997

                                      INDEX

<TABLE>
<CAPTION>


                                                                         Page
                                                                         ----
<S>                                                                      <C>

Part I.     Financial Information                                           2

Item 1.     Financial Statements

            Consolidated Balance Sheets:
            December 31, 1997 and September 30, 1997                        3
   
            Consolidated Statements of Operations:
            Three Months Ended December 31, 1997
            and December 31, 1996                                           4
    
            Consolidated Statements of Cash Flow:
            Three Months Ended December 31, 1997
            and December 31, 1996                                           5

            Notes to Consolidated Financial Statements                      6

Item 2.     Management's Discussion and Analysis of Financial
            Condition and Results of Operations                             8

Part II.    Other Information                                              12

Item 1.     Legal Proceedings                                              12

Item 5.     Other Information                                              13

Item 6.     Exhibits and Reports on Form 8-K                               13

SIGNATURES
</TABLE>


<PAGE>

                         PART I--FINANCIAL INFORMATION

Item 1.    FINANCIAL STATEMENTS

PREPARATION OF FINANCIAL STATEMENTS

    The financial statements included herein have been prepared by the 
Company pursuant to the rules and regulations of the Securities and Exchange 
Commission and are subject to year-end audit by independent public 
accountants. Certain information and footnote disclosures normally included 
in financial statements prepared in accordance with generally accepted 
accounting principles have been condensed or omitted pursuant to such rules 
and regulations. It is suggested that the financial statements be read in 
conjunction with the financial statements and notes included in the Company's 
most recent Annual Report on Form 10-K.

    The information furnished reflects all adjustments, which, in the opinion 
of management, are necessary for a fair statement of results for the interim 
periods. It should also be noted that results for the interim periods are not 
necessarily indicative of the results expected for any other interim period or 
the full year.

                                       2

<PAGE>
                      STARMET CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
   
<TABLE>
<CAPTION>
                                                        (UNAUDITED)
                                                       DECEMBER 31,   SEPTEMBER 30,
                                                           1997           1997
                                                       -------------  -------------
                                                       (as restated)   (as restated)
<S>                                                    <C>            <C>
Assets
  Current Assets:
    Cash and cash equivalents........................  $     186,000  $     195,000
    Restricted Cash..................................         73,000         73,000
    Accounts receivable, net of allowances 
      for doubtful accounts of $421,000 at
      December 31, 1997 and September 30, 1997.......      6,962,000      5,546,000
    Inventories......................................      5,409,000      5,239,000
    Other current assets.............................        387,000        619,000
                                                       -------------  -------------
        Total current assets.........................     13,017,000     11,672,000
                                                       -------------  -------------
  Property, Plant and Equipment......................     39,880,000     39,083,000
    Less accumulated depreciation....................     24,438,000     24,036,000
                                                       -------------  -------------
    Net property, plant and equipment................     15,442,000     15,047,000
                                                       -------------  -------------
  Non-current Inventories............................      5,851,000      5,851,000
  Other assets.......................................      2,156,000      1,784,000
                                                       -------------  -------------
                                                       $  36,466,000  $  34,354,000
                                                       -------------  -------------
                                                       -------------  -------------
LIABILITIES AND STOCKHOLDERS' EQUITY
  Current liabilities:
    Current portion of long-term debt................  $   4,814,000  $   1,885,000
    Accounts payable and accrued expenses............      5,613,000      5,245,000
                                                       -------------  -------------
    Total current liabilities........................     10,427,000      7,130,000
                                                       -------------  -------------
                                                       -------------  -------------
  Long term obligations..............................        387,000        430,000
                                                       -------------  -------------
  Notes payable to Shareholders'.....................      1,140,000      1,048,000
                                                       -------------  -------------
  Stockholders' equity:
    Common stock, par value $.10; authorized- 
    15,000,000 shares; 4,784,244 issued and
    outstanding for December 31, 1997 
    and September 30, 1997...........................        478,000        478,000
  Additional paid-in capital.........................     14,033,000     14,033,000
  Warrants issued....................................        687,000        360,000
  Retained earnings..................................      9,314,000     10,875,000
                                                       -------------  -------------
    Total stockholders' equity.......................     24,512,000     25,746,000
                                                       -------------  -------------
                                                       $  36,466,000  $  34,354,000
                                                       -------------  -------------
                                                       -------------  -------------
</TABLE>
    

                                       3

<PAGE>
                    STARMET CORPORATION AND SUBSIDIARIES
   
                    CONSOLIDATED STATEMENTS OF OPERATIONS
    
                                  (Unaudited)
   
<TABLE>
<CAPTION>
                                                              QUARTER ENDED
                                                       ---------------------------
<S>                                                    <C>            <C>
                                                       DECEMBER 31,   DECEMBER 31,
                                                           1997           1996
                                                       -------------  ------------
                                                                      (as restated)
Net sales and contract revenues......................  $   8,079,000   $7,271,000
                                                       -------------  ------------
Cost and expenses
  Cost of sales......................................      7,101,000    5,360,000
  Selling, general and administrative................      2,247,000    1,188,000
  Research and development...........................        158,000      247,000
                                                       -------------  ------------
                                                           9,506,000    6,795,000
                                                       -------------  ------------
Operating (loss) income..............................     (1,427,000)     476,000
Other income.........................................          1,000        9,000
Interest (expense), net..............................       (135,000)     (55,000)
                                                       -------------  ------------
Income before income taxes...........................     (1,561,000)     430,000
Provision for income taxes...........................       --             11,000
                                                       -------------  ------------
Net income (Loss)....................................  $  (1,561,000)  $  419,000
                                                       -------------  ------------
                                                       -------------  ------------
Per Share Information
Basic income(loss) per common share..................  $       (0.33)  $     0.09
                                                       -------------  ------------
                                                       -------------  ------------
Weighed average shares outstanding...................      4,784,000    4,782,000
Diluted income per common share......................          (0.33)  $     0.09
                                                       -------------  ------------
                                                       -------------  ------------
Weighed average shares outstanding and 
  dilutive potential common shares...................      4,784,000    4,883,000
</TABLE>
    
                                       4

<PAGE>
    STARMET CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOW
FOR THE PERIODS ENDED: (Unaudited)
 
<TABLE>
<CAPTION>
                                                                         THREE MONTHS ENDED
                                                                     ---------------------------
                                                                     DECEMBER 31,   DECEMBER 31,
                                                                         1997           1996
                                                                     -------------  ------------
                                                                                    (as restated)
<S>                                                                  <C>            <C>
Cash flows from operating activities:
  Net income (Loss)................................................  $  (1,561,000)  $  419,000
  Adjustments to reconcile net income(loss) 
    to net cash provided (used) by operating
    activities:
      Depreciation and amortization................................        435,000      384,000
      Changes in assets and liabilities, net 
        (Increase) decrease in accounts receivable.................     (1,416,000)  (2,619,000)
        (Increase) decrease in inventories.........................       (170,000)   1,207,000
        Increase (decrease) in accounts payable  
         and accrued expenses......................................        368,000     (322,000)
        (Increase) decrease in other assets........................       (140,000)      11,000
                                                                     -------------  ------------
          Net cash used by operating activities....................     (2,484,000)    (920,000)
                                                                     -------------  ------------
Cash flows from investing activities:
  Capital expenditures, net........................................       (797,000)    (406,000)
                                                                     -------------  ------------
  Net cash used in investing activities............................       (797,000)    (406,000)
                                                                     -------------  ------------
Cash flows from financing activities:
  Principal payments under long-term obligations...................        (43,000)    (428,000)
  Net Proceeds from bank debt......................................      2,465,000    1,000,000
  Proceeds from Notes Payable to Shareholders & Warrants...........        850,000       --
                                                                     -------------  ------------
    Net cash provided by financing activities......................      3,272,000      572,000
                                                                     -------------  ------------
Net increase (decrease) in cash and equivalents....................         (9,000)    (754,000)
  Cash and equivalents at beginning of the period..................        268,000    1,301,000
                                                                     -------------  ------------
  Cash and equivalents at end of the period........................  $     259,000   $  547,000
                                                                     -------------  ------------
                                                                     -------------  ------------
Supplemental disclosures of cash flow information:
  Cash paid during the period for:
    Interest.......................................................  $      68,000   $   14,000
    Income taxes...................................................  $    --         $   --
</TABLE>
 
                                       5
<PAGE>

NOTES
 
1.  The significant accounting policies followed by the Company in preparing 
its consolidated financial statements are set forth in Note (2) to such 
financial statements included in Form 10-K for the year ended September 30, 
1997.
   
    In August 1998, the Company restated its September 30, 1996 and September 
30, 1997 consolidated financial statements. The restatement related to the 
Company's accounting for inventory reserves. During the year ended September 
30, 1996, the Company had provided approximately $3.3 million of reserves for 
DU inventory, of which approximately $1.0 million of such reserves were 
reversed into income during the year ended September 30, 1997, based upon 
management's estimate of the future recoverability of DU inventory. After 
further review, management of the Company has determined, based on 
consideration of the applicable accounting literature and all of the relevant 
information available at the time of the release of the Company's September 
30, 1996 financial statements, that the reserves provided in 1996 should have 
been lower by approximately $650,000 ($0.14 per diluted share) and the 
reversal of approximately $1.0 million ($0.20 per diluted share) of such 
reserves in 1997 should not have been recorded. In the future, inventory 
reserves will not be reversed until the related inventory is sold or disposed 
of. The following table summarizes the effects of the restatement on net 
income (loss) and the related income (loss) per share amounts in the years 
ended September 30, 1996 and 1997, and the three months ended December 31, 
1996.
    
<TABLE>
<CAPTION>


                                                                                           Three Months Ended
                                         1996                        1997                  December 31, 1996
                               ------------------------    ------------------------    ------------------------
                               As Reported  As Restated    As Reported  As Restated    As Reported  As Restated
                               -----------  -----------    -----------  -----------    -----------  -----------
<S>                            <C>          <C>            <C>          <C>            <C>          <C>        
Net income (loss)............  $(3,037,000) $(2,387,000)    $1,482,000     $482,000       $509,000    $419,000
Income (loss) per share:
  Basic......................  $     (0.64) $     (0.50)    $     0.31     $   0.10       $   0.11    $   0.09
   
  Diluted....................  $     (0.64) $     (0.50)    $     0.30     $   0.10       $   0.10    $   0.09
    
</TABLE>


2.  Inventories are stated at the lower of cost (first-in, first-out) or 
market, and include labor, materials, and overheads for manufacturing and 
engineering. The Company provides for inventory reserves by charges to cost 
of sales when it is determined that such reserves are necessary for matters 
such as excess and obsolete inventories. Increases in estimated reserve 
requirements, based on relevant information, management's experience, and the 
timing of expected inventory usage, are charged to cost of sales in the 
period in which the increase is determined. Inventory reserves are not 
reversed until the related inventory is sold or disposed of. Inventories at 
December 31, 1997 and September 30, 1997 consist of:

<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,   SEPTEMBER 30,
                                                                                         1997           1997     
                                                                                     -------------  -------------
                                                                                     (as restated)  (as restated)
<S>                                                                                  <C>            <C>
Work-in process....................................................................   $ 2,472,000    $ 2,511,000
Raw materials......................................................................     8,111,000      7,921,000
Spare parts........................................................................       677,000        658,000
                                                                                      ------------   -----------
Total inventory....................................................................   $11,260,000    $11,090,000
                                                                                      ------------   -----------
                                                                                      ------------   -----------

Less current 
inventory.............................................................     
                                                                                        5,409,000      5,239,000
                                                                                      ------------   -----------
                                                                                      ------------   -----------

Non current inventory..............................................................   $ 5,851,000    $ 5,851,000
                                                                                      ------------   -----------
                                                                                      ------------   -----------
</TABLE>

    As of December 31, 1997, approximately $5.8 million of the Company's 
inventory, net of $3.2 million reserve, consisted of DU in various stages of 
production. This amount consisted of $3.8 million value-added costs to 
government owned material which is used for U.S. Military contracts and $2.0 
million of material which the Company has acquired from other sources. During 
fiscal 1995, the U.S. Army notified the Company that the Army would provide 
the DU for production for the most recent penetrator contract.

    Management strongly believes that the Army is responsible to compensate 
the Company for the value-added costs of this material and that at a minimum 
the Army would allow the Company to use this material for non-U.S. military 
contracts at no additional cost to the Company. Management is pursuing 
several Department of Energy programs that would require more DU inventory 
over the next several years than the Company currently has on hand. 
Management believes that the carrying cost of the inventory on hand will be 
fully realizable through these possible programs or from its ongoing usage 
for U.S. and foreign military procurements; however, it is uncertain how much 
of the inventory balance will be utilized in fiscal 1998. At December 31, 
1997, the Company had approximately $9 million of gross DU inventory or 
approximately $5.8 million, net of reserves. Of this net amount the Company 
expects to sell approximately $400,000 of DU inventory during the remainder 
of fiscal 1998, approximately $1,900,000 during fiscal 1999 and the balance 
thereafter.

3.  Income per share of common stock
 
    The Company has adopted SFAS No. 128, Earnings per Share, effective 
December 15, 1997. Basic income per common share is computed by dividing net 
income (loss) by the weighted average number of common shares outstanding 
during the period. For diluted income per common share, the denominator also 
includes dilutive outstanding stock options and warrants determined using the 
treasury stock method.

Common share and common share dilutive potential disclosures are:

   
<TABLE>
<CAPTION>
                                                                                            THREE MONTHS ENDED
(IN THOUSANDS)                                                                                 DECEMBER 31,
                                                                                          ----------------------
                                                                                             1997        1996
                                                                                          ----------  ----------
<S>                                                                                       <C>         <C>
Weighted average common shares outstanding..............................................   4,784,000   4,782,000
Dilutive potential common shares........................................................       --        101,000
                                                                                           ---------   ---------
Diluted common shares...................................................................   4,784,000   4,883,000
                                                                                           ---------   ---------
Options and warrants excluded from diluted income per common share as their effect would
  be 
antidilutive.......................................................................          510,000     202,000
                                                                                           ---------   ---------
                                                                                           ---------   ---------
</TABLE>
    

                                     6
<PAGE>

4.  Debt

The Company entered into a First Amendment to Credit Agreement with its 
lender dated December 9, 1997, which provides for an increase in the credit 
facility to $8.05 million. On December 29, 1997, the Company entered into a 
Second Amendment to the Credit Agreement which provides for the following; 
(a) an increase in the total amount of credit available to the Company from 
$8.05 million to $9.55 million consisting of a $6.0 million line of credit 
and $3.55 million letters of credit; (b) the terms of repayment for the line 
of credit have been revised so that $1.5 million is due July 1, 1998, $1.5 
million is due October 1, 1998 and the balance, $3.0 million is due on 
February 28, 1999; and (c) all previous events of noncompliance with the 
Credit Agreement have been waived and certain financial covenants have been 
amended.

   In consideration of the Second Amendment to the Credit Agreement, the 
Company issued to the lender a warrant to purchase 25,000 shares of its 
common stock at the ten-day average of fair market value as of December 29, 
1997. These warrants have a seven-year exercise period. These warrants have 
been valued at approximately $327,000 and will be amortized as interest 
expense over the period ending October 1, 1998. The Company also paid its 
lender $15,000 upon execution of the Amendment.

   The Company also issued convertible debt in the original principal amount 
of $850,000 to certain shareholders on December 23, 1997. (See note 6 of the 
notes to consolidated financial statements included in the Company's Annual 
Report on Form 10-K for the year ended September 30, 1997 for details of the 
Credit Agreement and subordinated debt issued to certain of the Company's 
shareholders).

   As of December 31, 1997 the Company was out of compliance with certain of 
its financial covenants pursuant to its credit agreement. On February 23, 
1998 the Company received from the bank a waiver for this event of 
non-compliance.

5.  Legal Proceedings

    On December 9, 1997, Brush Wellman, Inc. ("Brush Wellman") filed a 
patent infringement suit against the Company in the United States District 
Court for the District of Massachusetts (the "District Court") alleging that 
the Company is infringing on a patent (the "Patent") awarded to Brush Wellman 
for the investment casting of beryllium aluminum alloys. Brush Wellman is 
seeking an injunction against the Company's alleged patent infringement, 
monetary damages (including treble damages) and attorney fees. On January 22, 
1998, the Company filed in the U.S. Patent and Trademark Office (the "PTO") 
a request for re-examination (the "Request") of the Patent. In the Request, 
the Company contends, among other things, that there is sufficient "prior 
art" in the field of investment castings and castings of beryllium aluminum 
alloys teaching the claimed invention of the Patent such that the Patent 
should not have issued. If the PTO grants the Request, it will undertake a 
process of re-examination of the validity of the Brush Wellman patent that, 
the Company anticipates, could last for at least one year and possibly 
longer. Although the Company believes that the Request has merit, there can 
be no assurance that the PTO will decide to re-examine the Patent. If the 
Request were granted, there can be no assurance that the PTO would find the 
Patent to be invalid. On January 27, 1998, the Company filed in the District 
Court a motion to stay the court case pending the outcome of the 
re-examination proceeding. If the District Court were to grant the motion to 
stay, the court case would not proceed until the conclusion of the PTO's 
re-examination of the Patent. Although the Company believes that its motion 
to stay has merit, no assurance can be given that the District Court will 
grant the motion.

    Even though the Company has been advised by patent counsel that Brush 
Wellman's claims are without merit, no assurance can be given as to the 
ultimate outcome of the lawsuit. Even if the lawsuit was not to proceed to 
trial, the litigation could result in substantial costs to the Company, and 
an unfavorable settlement of the lawsuit could place the company at a 
competitive disadvantage. An adverse judgment or settlement could subject the 
Company to significant liabilities and expenses (e.g., reasonable royalties, 
lost profits, attorneys' fees or trebling of damages for willfulness). An 
adverse outcome also could cause the Company to incur substantial costs in 
redesigning the investment casting process for its Beralcast products and 
components. Moreover, there can be no assurance that redesign alternatives 
would be available to the Company, and if available, that any redesign 
alternative would not place the Company at a competitive disadvantage. In the 
alternative, the Company could be required to license the disputed patent 
rights from Brush Wellman or to cease using the patented technology. Any such 
license, if required, may not be available on terms acceptable or favorable 
to the Company, or at all. Any of these results could have a material adverse 
effect on the Company's business, financial condition or results of 
operations.

   Even in the event of a successful outcome the Company may incur 
significant legal expenses in its defense.
                                       

                                       7

<PAGE>

Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
   CONDITION AND RESULTS OF OPERATIONS
   
In August 1998, the Company restated its September 30, 1996 and 
September 30, 1997 consolidated financial statements. The restatement 
related to the Company's accounting for inventory reserves. During the year 
ended September 30, 1996, the Company had provided approximately 
$3.3 million of reserves for DU inventory of which approximately 
$1.0 million of such reserves were reversed into income during the year 
ended September 30, 1997, based upon management's estimate of the future 
recoverability of DU inventory. After further review, management of the 
Company has determined, based on consideration of the applicable accounting 
literature and all of the relevant information available at the time of the 
release of the Company's September 30, 1996 financial statements, that 
the reserves provided in 1996 should have been lower by approximately 
$650,000 ($0.14 per diluted share) and the reversal of approximately 
$1.0 million ($0.20 per diluted share) of such reserves in 1997 should 
not have been recorded. In the future, inventory reserves will not be 
reversed until the related inventory is sold or disposed of. The following 
table summarizes the effects of the restatement on net income (loss) and the 
related income (loss) per share amounts in fiscal year 1996, 1997 and the 
three months ended December 31, 1996.
    
<TABLE>
<CAPTION>


                                                                                           Three Months Ended
                                         1996                        1997                  December 31, 1996
                               ------------------------    ------------------------    ------------------------
                               As Reported  As Restated    As Reported  As Restated    As Reported  As Restated
                               -----------  -----------    -----------  -----------    -----------  -----------
<S>                            <C>          <C>            <C>          <C>            <C>          <C>        
Net income (loss)............  $(3,037,000) $(2,387,000)    $1,482,000     $482,000       $509,000    $419,000
Income (loss) per share:
  Basic......................  $     (0.64) $     (0.50)    $     0.31     $   0.10       $   0.11    $   0.09
   
  Diluted....................  $     (0.64) $     (0.50)    $     0.30     $   0.10       $   0.10    $   0.09
    
</TABLE>
     The Company had established inventory reserves totaling approximately 
$1.6 million at the end of fiscal 1995. During fiscal 1996, the Company 
established additional inventory reserves of approximately $2.7 million 
related to its DU inventory, which consisted of DU metal and UF. These 
additional reserves were established based on management's evaluation of the 
risks associated with the DU inventory, including risks associated with 
excess and obsolete inventory, and had the effect of writing down 
approximately 20% of the Company's DU metal inventory to zero and writing 
down approximately 50% of the Company's UF inventory to zero. In conducting 
this evaluation, management considered the type and quantity of inventory on 
hand, historical sales volumes and expectations concerning the timing and 
amounts of then anticipated sales of current and proposed products (based 
upon longer than expected sales cycles for certain products). At September 
30, 1996, the Company's utilization of DU inventory was uncertain. In 
particular, the Company considered future use of DU inventory for munitions 
contracts with the U.S. Army as unlikely. At that time, the Company was also 
discussing with USEC the possibility, timing and volume of AVLIS feedstock 
production, and was evaluating the potential use of DU inventory in other 
proposed products and the timing of inventory usage with respect to such 
products. Although the Company believed the long-term possibilities for DU 
inventory usage were numerous, the uncertainties related to the usage of the 
DU inventory were significant. Based on these uncertainties, management's 
judgment and discussions between the Company and its independent public 
accountants, inventory reserves were increased by such $2.7 million amount, 
bringing the total inventory reserves at September 30, 1996 to approximately 
$4.2 million. Of this amount, approximately $3.2 million was allocated to DU 
inventory, with the balance allocated to various other inventories. As of 
September 30, 1996, gross DU inventory was approximately $9.0 million and 
consisted of approximately $4.3 million of DU metal and $4.7 million of UF. 
As of September 30, 1996, DU inventory, net of reserves, was approximately 
$5.8 million and consisted of approximately $3.5 million of DU metal and 
approximately $2.3 million of UF.

During the first quarter of fiscal 1997, the Company used approximately $2.4 
million of DU metal inventory principally in connection with a munitions 
contract with a foreign customer and to a lesser extent in connection with an 
AVLIS feedstock production contract. Revenues for the fiscal quarter ended 
December 31, 1996, under these two contracts were approximately $3.7 million. 
At December 31, 1997, the Company had approximately $9.0 million of gross DU 
inventory or approximately $5.8 million, net of reserves and consisted of 
approximately $3.5 million of DU metal inventory, net and approximately $2.3 
million of UF inventory, net. Based on current discussions with customers, 
the Company expects to sell approximately $400,000 of DU inventory during the 
remainder of fiscal 1998, and approximately $1.9 million of DU inventory 
during fiscal 1999. Subject to the uncertainties described above, the Company 
expects to sell the balance of DU inventory, including DU inventory written 
down to zero, thereafter. In the event that the Company sells DU inventory in 
the future which has been written down to zero, the Company will generate 
revenues with higher gross margins than if such inventory had not been 
written down to zero. In the event that the actual usage, or the timing of 
such usage, differs materially from the Company's current expectations, any 
such differences could have a material adverse effect on the Company's 
overall liquidity. In such event, the Company's liquidity, cash flows and 
results of operations would be dependent upon the Company's other business 
segments, particularly its Specialty Metal Products business segment.

FIRST QUARTER FISCAL 1998 COMPARED WITH FIRST QUARTER FISCAL 1997

    Net sales increased by $808,000 or 11% to $8,079,000 in the first quarter 
of fiscal 1998, as compared to the first quarter of the prior year. Sales in 
the Depleted Uranium Penetrator segment increased by $1,303,000, or 38%. 
Sales in the Specialty Metal Products segment increased by $440,000 or 18%. 
Sales in the Uranium Services and Recycle segment decreased by $935,000 or 
27%.

    The sales increase in the Depleted Uranium Penetrator segment was due to 
$2,025,000 in revenue recognized on the remediation of the holding basin at 
the Company's Concord facility which is being remediated pursuant to a 
government contract, with minimal gross margin. This increase was partially 
offset by a reduction in foreign penetrator blanks sales. The sales increase 
in the Specialty Metal Products segment was due primarily to increased 
customer demand for medical powders. The sales decrease in the Uranium 
Services and Recycle segment was due primarily to a delay in  expected Atomic 
Vapor Laser Isotope Separation (AVLIS) feedstock production orders which were 
received in the first quarter of fiscal 1998 and which the Company expects 
will result in revenue recognition beginning in the second quarter of fiscal 
1998 with most of the revenue expected to be recognized in the third fiscal 
quarter. To be prepared for this AVLIS production the workforce at Starmet CMI
was increased significantly during the first quarter.

    The production equipment required for this AVLIS contract is in the 
process of being refurbished and it is management's view that it will be fully 
operational in order to meet its current production requirements in the 
second quarter. However, in the event that start-up is delayed it could have 
a materially adverse effect on results of operations and financial position.

    Gross profit in the first quarter decreased by $933,000 or 49% to 
$978,000, as compared to the first quarter of fiscal 1997. The decrease in 
gross profit for the quarter is attributable in part to changes in product 
mix. As a percentage of sales, gross profit was 12% as compared to 26% for 
the first quarter of fiscal 1997.

    Selling, general and administrative expenses increased by $1,059,000 or 
89% as compared to the first quarter of fiscal 1997. This increase was 
primarily attributable to increased administrative expenses at the Company's 
Starmet CMI subsidiary in anticipation of AVLIS feedstock production 
described above and from expenses associated with the reorganization of the 
Corporation as a parent corporation with a number of wholly-owned 
subsidiaries. As a percentage of sales, these expenses were 28% as compared 
to 16% the same period a year earlier.

    Other income decreased by $8,000 to $1,000 for the first quarter of 
fiscal 1998.

    Interest expense increased to $135,000 from $55,000 for the same period a 
year earlier. This increase is primarily attributable to interest expense 
associated with increased borrowings and the effect of the amortization of 
the value associated with warrants issued in conjunction with shareholder 
notes.

    Income taxes in the first quarter of fiscal 1998 and 1997 were at an 
effective rate of 0% and 2%, respectively. The Company has unrecognized net 
operating loss carryforwards resulting in a minimal effective tax rate.


                                       8


<PAGE>

LIQUIDITY AND CAPITAL RESOURCES
   
   At December 31, 1997, the end of the first quarter of fiscal 1998, the 
Company had working capital of $2,590,000, a decrease of $952,000 since the 
end of fiscal 1997. At December 31, 1997, the Company's accounts receivable 
and inventories increased by $1,416,000 and $170,000, respectively, compared 
with September 30, 1997 levels. Cash (less restricted cash) at December 31, 
1997 was $186,000. Current indebtedness increased to $4,814,000 from 
$1,885,000 as a result of increased borrowings under the Company's bank line 
of credit. At the end of the first quarter of fiscal 1998 notes payable 
to shareholders increased to $1,932,000 from $1,048,000 as at September 30, 
1997.
    
The Company entered into a First Amendment to Credit Agreement with its 
lender dated December 9, 1997, which provides for an increase in the credit 
facility to $8.05 million. On December 29, 1997, the Company entered into a 
Second Amendment to the Credit Agreement which provides for the following; 
(a) an increase in the total amount of credit available to the Company from 
$8.05 million to $9.55 million consisting of a $6.0 million line of credit 
and $3.55 million letters of credit; (b) the terms of repayment for the line 
of credit have been revised so that $1.5 million is due July 1, 1998, $1.5 
million is due October 1, 1998 and the balance, $3.0 million is due on 
February 28, 1999; and (c) all previous events of noncompliance with the 
Credit Agreement have been waived and certain financial covenants have been 
amended.

   In consideration of the Second Amendment to the Credit Agreement, the 
Company issued to the lender a warrant to purchase 25,000 shares of its 
common stock at the ten-day average of fair market value as of December 29, 
1997. These warrants have a seven-year exercise period. These warrants have 
been valued at approximately $327,000 and will be amortized as interest 
expense over the period ending October 1, 1998. The Company also paid its 
lender $15,000 upon execution of the Amendment.

   The Company also issued convertible debt in the original principal amount 
of $850,000 to certain shareholders on December 23, 1997. (See note 6 of the 
notes to consolidated financial statements included in the Company's Annual 
Report on Form 10-K for the year ended September 30, 1997 for details of the 
Credit Agreement and subordinated debt issued to certain of the Company's 
shareholders).

   As of December 31, 1997 the Company was out of compliance with certain of 
its financial covenants pursuant to its credit agreement. On February 23, 
1998 the Company received a waiver for this event of non-compliance.

   These increases in bank borrowings and borrowings from shareholders were 
necessary to fund a number of expenses which were incurred in expectation of 
future business and revenues from the Company's Beralcast business and its 
Starmet CMI facility in Barnwell, South Carolina, which business and revenues 
were not realized in the first quarter of fiscal 1998, partially resulting in 
the Company's loss for such quarter.

                                      9

<PAGE>

   As at December 31, 1997, the Company had $4,349,000, exclusive of the 
value of warrants, outstanding under its bank line of credit, with $1,651,000 
available thereunder (after subtraction of $3,550,000 in letters of credit 
issued thereunder). The Company believes that cash from operations together 
with cash available under its line of credit will permit it to sustain 
operations at current capacity levels in the near term. Capital spending is 
expected to continue in support of facilities both in Concord, Massachusetts 
and Barnwell, South Carolina. The Company anticipates that this will require 
approximately $2,000,000 capital expenditures during fiscal 1998, inclusive 
of approximately $797,000 spent as of December 31, 1997. The Company expects 
to fund the balance of currently planned capital expenditures for fiscal 1998 
through $1,000,000 in additional long-term borrowing expected to be available 
in the second quarter from another bank and the remainder through cash from 
operations. In addition, the Company believes that in order to obtain and 
perform orders for large scale commercial production of its Beralcast 
products, it will be necessary for it to significantly increase capital 
expenditures to expand its commercial Beralcast manufacturing capabilities to 
meet anticipated customer demand through fixed asset additions, including 
furnaces, automated production equipment and facility upgrades. As of 
February 20, 1998 the Company had $5,580,000 outstanding under it's line of 
credit, $3,550,000 outstanding in letters of credit and $420,000 available.

   The Company currently is using its Beralcast technology to develop, among 
other things, prototypes and pre-production quantities of disk drive arm sets 
and prototypes of golf club heads. These products currently are in the 
development stage and have not been brought to market and there can be no 
assurance that significant commercial business will develop as anticipated by 
the Company or that the Company's products will gain acceptance in commercial 
markets. While the Company believes that there are additional commercial 
applications for its Beralcast alloys, there can be no assurances that any of 
its products or services will be successful or produce revenue for the 
Company. The markets for these products are subject to change and volatility 
due to a number of factors and there can be no assurance that factors 
relative to general economic conditions or particular industries will not 
materially adversely affect orders for the Company's products. Failure of the 
Company's Beralcast products to achieve or sustain broad market acceptance 
on a timely basis could have a material adverse effect on the Company's 
business, result of operations and financial condition. Additionally, while 
certain disk drive manufacturers have provided estimates to the Company of 
future demand, the Company believes the practice in this industry and other 
industries which the Company expects to serve is to place orders for one 
quarter only, accompanied by projections of demand for future operations. 
Accordingly, if funding becomes available for capital expenditures to 
increase-manufacturing capacity, the Company expects to commit to the cost of 
expanding its production capacity without firm orders for products.

   The Company currently lacks the capital resources to fund such additional 
capital expenditures and intends to seek funding for such capital 
expenditures through equity or debt financings, borrowings from shareholders, 
joint ventures, 

                                      10
<PAGE>

strategic relationships with customers or other manufacturers, fees from 
technology licensing, or a combination of the foregoing. In recent years the 
Company has funded cash shortfalls from operations through its bank line of 
credit and borrowings or investments by stockholders. The Company believes 
that, while these sources of capital may be available for certain additional 
capital requirements, if it is successful in obtaining orders for large 
volume commercial production of Beralcast products, funding from additional 
sources in material amounts will be required. There can be no assurance that 
such funds will be available on a timely basis or that any such funds will be 
sufficient to support the Company's business strategy or that, if additional 
financing is available, it will be available in amounts and on terms 
satisfactory to the Company, if at all. In particular, in recent periods 
there has been relatively little trading in the Company's Common Stock and 
the market price per share of the Company's Common Stock has fluctuated 
significantly. This may make it difficult for the Company to effect a private
or public equity financing or, if such financing can be affected, it may 
adversely impact the terms of such financing and the market for the Company's 
Common Stock and result in dilution to current stockholders. Additional debt 
financing would add to the financial risks of increased leverage.

      The financial covenants and other restrictions contained in agreements 
relating to the Company's current bank indebtedness require the Company to 
meet certain financial tests and, among other things, prohibit or restrict, 
under certain circumstances, the Company from paying cash dividends, making 
capital expenditures above $2,000,000, acquiring or disposing of assets, or 
borrowing additional funds. A waiver of such covenants would be required in 
order to permit planned capital expenditures.

   
SUBSEQUENT EVENT

In addition to the matters described above, the Company is subject to certain 
environmental matters and legal proceedings which could have a material 
adverse effect on the Company's business, results of operations and 
financial condition. For a discussion of these matters see Part I, Item 1 
"Business--Update Relative to Concord Site Remediation Status" and Part I, 
Item 3 "Update Relative to Legal Proceedings" of the Company's Form 10-K/A for
the fiscal year ended September 30, 1997.
    

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain statements in this Quarterly Report, including, without limitation, 
those concerning (i) the Company's Beralcast business and expansion plans, 
(ii) the possible effects on the Company of certain legal proceedings, (iii) 
the effects on the Company of changes in the businesses in which it operates 
or in economic conditions generally, (iv) the Company's backlog and the 
expected timing of orders and revenue recognition, and (v) the Company's 
expectations concerning required additional financings to permit expansion, 
contain certain forward-looking statements concerning the Company's 
operations, economic performance and financial condition. Such 
forward-looking statements involve known and unknown risks, uncertainties and 
other factors which may cause the actual results, performance or achievements 
of the Company to be materially different from any future results, 
performance or achievements expressed or implied by such forward-looking 
statements. Factors that could cause such differences include, but are not 
limited to, those discussed in Exhibit 99 to the Company's Quarterly Report 
on Form 10-Q for the fiscal quarter ended March 31, 1997. The words 
"believe," "expect," "anticipate," "intend" and "plan" and similar 
expressions identify forward-looking statements. Readers are cautioned not to 
place undue reliance on these forward-looking statements, which speak only as 
of the date the statement was made.

                                       11

<PAGE>

                            PART II-OTHER INFORMATION

Item 1. Legal Proceedings

      On December 9, 1997, Brush Wellman, Inc. ("Brush Wellman") filed a 
patent infringement suit against the Company in the United States District 
Court for the District of Massachusetts (the "District Court") alleging that 
the Company is infringing on a patent (the "Patent") awarded to Brush Wellman 
for the investment casting of beryllium aluminum alloys. Brush Wellman is 
seeking an injunction against the Company's alleged patent infringement, 
monetary damages (including treble damages) and attorney fees. On January 22, 
1998, the Company filed in the U.S. Patent and Trademark Office (the "PTO") 
a request for re-examination (the "Request") of the Patent. In the Request, 
the Company contends, among other things, that there is sufficient "prior 
art" in the field of investment castings and castings of beryllium aluminum 
alloys teaching the claimed invention of the Patent such that the Patent 
should not have issued. If the PTO grants the Request, it will undertake a 
process of re-examination of the validity of the Brush Wellman patent that, 
the Company anticipates, could last for at least one year and possibly 
longer. Although the Company believes that the Request has merit, there can 
be no assurance that the PTO will decide to re-examine the Patent. If the 
Request were granted, there can be no assurance that the PTO would find the 
Patent to be invalid. On January 27, 1998, the Company filed in the District 
Court a motion to stay the court case pending the outcome of the 
re-examination proceeding. If the District Court were to grant the motion to 
stay, the court case would not proceed until the conclusion of the PTO's 
re-examination of the Patent. Although the Company believes that its motion 
to stay has merit, no assurance can be given that the District Court will 
grant the motion.

     Even though the Company has been advised by patent counsel that Brush 
Wellman's claims are without merit, no assurance can be given as to the 
ultimate outcome of the lawsuit. Even if the lawsuit was not to proceed to 
trial, the litigation could result in substantial costs to the Company, and 
an unfavorable settlement of the lawsuit could place the company at a 
competitive disadvantage. An adverse judgment or settlement could subject the 
Company to significant liabilities and expenses (e.g., reasonable royalties, 
lost profits, attorneys' fees or trebling of damages for willfulness). An 
adverse outcome also could cause the Company to incur substantial costs in 
redesigning the investment casting process for its Beralcast products and 
components. Moreover, there can be no assurance that redesign alternatives 
would be available to the Company, and if available, that any redesign 
alternative would not place the Company at a competitive disadvantage. In the 
alternative, the Company could be required to license the disputed patent 
rights from Brush Wellman or to cease using the patented technology. Any such 
license, if required, may not be available on terms acceptable or favorable 
to the Company, or at all. Any of these results could have a material adverse 
effect on the Company's business, financial condition or results of 
operations.

   Even in the event of a successful outcome the Company may incur 
significant legal expenses in its defense.

                                      12

<PAGE>


Item 5. Other Information

   On February 9, 1998, the Company announced that a customer of its 
wholly-owned subsidiary, Starmet CMI, exercised options for approximately 
four million dollars of work to be performed at the Company's Barnwell, South 
Carolina facility during fiscal 1998. Substantial costs in preparation for 
performance of this contract were incurred during the Company's first fiscal 
quarter, but revenue is not expected to be recognized from work on this 
contract before the Company's second fiscal quarter, with most of the revenue 
expected to be recognized in the Company's third fiscal quarter. All of the 
contract work is expected to be completed and taken into revenue in fiscal 
year 1998. The contract involves work by the Company to convert depleted and 
natural uranium hexaflouride into metal for use as feedstock in nuclear 
reactors.

   On February 13, 1998, the Company announced that its wholly-owned 
subsidiary Starmet CMI, has been awarded a contract add-on valued at 
approximately $1.1 million as part of its existing contract with Rocky 
Mountain Remediation Services to convert and stabilize depleted uranium metal 
into oxide using DUCRETE -Trademark- technology. This brings the total contract 
value to approximately $2.2 million.

Item 6. Exhibits and Reports on Form 8-K

   (a) Exhibits:
   
       Exhibit 10MM:  Operating Agreement for Trio Star LLC dated December 
                      31, 1997 by and among Advanced Products Labs, Inc., 
                      R-Cubed Composites, Inc. and Starmet Comcast LLC.*

       Exhibit 27:    Financial Data Schedule
    
   (b)  Reports on Form 8-K:

   On October 16, 1997, the Company filed a current report on Form 8-K 
reporting, under Item 5-Other Events, that on September 29, 1997, the 
Company's Stockholders approved a plan of reorganization of the Company.

   On December 17, 1997, the Company filed a current report on Form 8-K 
reporting, under Item 5-Other Events, that on December 9, 1997, Brush Wellman 
had filed a patent infringement suit against the Company. See hereinabove 
under Item 1--Legal Proceedings.
   
- ----------
* Previously filed.
    


                                     13

<PAGE>



                              Signatures

   Pursuant to the requirements of Section 13 or 15(d) 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.


STARMET CORPORATION
   
   By:  /s/ Robert E. Quinn
       -------------------------
       Robert E. Quinn,
       President and Chief Executive
        Officer


   Date:  August 11, 1998
          -----------------------

   By:  /s/ James M. Spiezio
       --------------------------
       James M. Spiezio
       Vie President, Finance
         (Chief Financial Officer
         and Chief Accounting Officer)

   Date:  August 11, 1998
          ----------------------
    

                                       14



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          SEP-30-1998
<PERIOD-END>                               DEC-31-1997
<CASH>                                         259,000
<SECURITIES>                                         0
<RECEIVABLES>                                6,962,000
<ALLOWANCES>                                   421,000
<INVENTORY>                                  5,409,000
<CURRENT-ASSETS>                            13,017,000
<PP&E>                                      39,880,000
<DEPRECIATION>                              24,438,000
<TOTAL-ASSETS>                              36,466,000
<CURRENT-LIABILITIES>                       10,427,000
<BONDS>                                              0
                                0
                                          0
<COMMON>                                       478,000
<OTHER-SE>                                  24,034,000
<TOTAL-LIABILITY-AND-EQUITY>                24,512,000
<SALES>                                      8,079,000
<TOTAL-REVENUES>                             8,079,000
<CGS>                                        7,101,000
<TOTAL-COSTS>                                9,506,000
<OTHER-EXPENSES>                               (1,000)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             135,000
<INCOME-PRETAX>                            (1,561,000)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (1,561,000)
<EPS-PRIMARY>                                   (0.33)
<EPS-DILUTED>                                   (0.33)
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<RESTATED> 
<CIK> 0000276331
<NAME> STARMET CORP
       
<S>                             <C>                     <C>                     <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   6-MOS                   9-MOS                   YEAR
<FISCAL-YEAR-END>                          SEP-30-1997             SEP-30-1997             SEP-30-1997             SEP-30-1997
<PERIOD-START>                             OCT-01-1996             OCT-01-1996             OCT-01-1996             OCT-01-1996
<PERIOD-END>                               DEC-31-1996             MAR-31-1997             JUN-30-1997             SEP-30-1997
<CASH>                                         547,000                 448,000                 464,000                 268,000
<SECURITIES>                                         0                       0                       0                       0
<RECEIVABLES>                                8,371,000               4,841,000               4,868,000               5,967,000
<ALLOWANCES>                                   821,000                 421,000                 421,000                 421,000
<INVENTORY>                                  5,617,000               5,738,000               6,284,000               5,239,000
<CURRENT-ASSETS>                            14,194,000              11,182,000              11,691,000              11,672,000
<PP&E>                                      47,386,000              47,748,000              48,113,000              39,083,000
<DEPRECIATION>                              32,218,000              32,584,000              32,961,000              24,036,000
<TOTAL-ASSETS>                              36,437,000              33,419,000              33,915,000              34,354,000
<CURRENT-LIABILITIES>                        9,614,000               7,714,000               7,481,000               7,130,000
<BONDS>                                              0                       0                       0                       0
                                0                       0                       0                       0
                                          0                       0                       0                       0
<COMMON>                                       239,000                 478,000                 478,000                 478,000
<OTHER-SE>                                  25,201,000              24,424,000              24,717,000              25,268,000
<TOTAL-LIABILITY-AND-EQUITY>                36,437,000              33,419,000              33,915,000              34,354,000
<SALES>                                      7,271,000              12,613,000              19,627,000              28,062,000
<TOTAL-REVENUES>                             7,271,000              12,613,000              19,627,000              28,062,000
<CGS>                                        5,360,000               9,328,000              14,298,000              20,136,000
<TOTAL-COSTS>                                 6,795,00              12,614,000              19,228,000              27,251,000
<OTHER-EXPENSES>                                     0                       0                   2,000                   2,000
<LOSS-PROVISION>                                     0                       0                       0                       0
<INTEREST-EXPENSE>                              55,000                 119,000                 206,000                 296,000
<INCOME-PRETAX>                                430,000               (109,000)                 191,000                 513,000
<INCOME-TAX>                                    11,000                  13,000                  20,000                  31,000
<INCOME-CONTINUING>                            419,000               (122,000)                 171,000                 482,000
<DISCONTINUED>                                       0                       0                       0                       0
<EXTRAORDINARY>                                      0                       0                       0                       0
<CHANGES>                                            0                       0                       0                       0
<NET-INCOME>                                   419,000              (122,0000)                 171,000                 482,000
<EPS-PRIMARY>                                     0.09                  (0.03)                    0.04                    0.10
<EPS-DILUTED>                                     0.09                  (0.03)                    0.04                    0.10
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<RESTATED> 
<CIK> 0000276331
<NAME> STARMET CORP
       
<S>                             <C>                     <C>                     <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   6-MOS                   9-MOS                   YEAR
<FISCAL-YEAR-END>                          SEP-30-1996             SEP-30-1996             SEP-30-1996             SEP-30-1996
<PERIOD-START>                             OCT-01-1995             OCT-01-1995             OCT-01-1995             OCT-01-1995
<PERIOD-END>                               DEC-31-1995             MAR-31-1996             JUN-30-1996             SEP-30-1996
<CASH>                                       1,030,000               1,244,000                 826,000               1,301,000
<SECURITIES>                                   115,000                       0                       0                       0
<RECEIVABLES>                                6,019,000               8,704,000               8,074,000               5,752,000
<ALLOWANCES>                                   883,000                 883,000                 883,000                 821,000
<INVENTORY>                                 17,793,000              14,998,000              15,665,000               6,824,000
<CURRENT-ASSETS>                            24,523,000              24,027,000              23,284,000              13,432,000
<PP&E>                                      45,880,000              45,899,000              46,633,000              46,780,000
<DEPRECIATION>                              30,837,000              31,054,000              31,442,000              31,834,000
<TOTAL-ASSETS>                              41,360,000              40,648,000              40,233,000              35,768,000
<CURRENT-LIABILITIES>                        9,577,000               8,690,000               8,242,000               9,384,000
<BONDS>                                              0                       0                       0                       0
                                0                       0                       0                       0
                                          0                       0                       0                       0
<COMMON>                                       239,000                 239,000                 239,000                 478,000
<OTHER-SE>                                  27,115,000              27,353,000              27,634,000              24,542,000
<TOTAL-LIABILITY-AND-EQUITY>                41,360,000              40,648,000              40,233,000              35,768,000
<SALES>                                      6,671,000              16,692,000              23,126,000              28,694,000
<TOTAL-REVENUES>                             6,671,000              16,692,000              23,126,000              28,694,000
<CGS>                                        5,236,000              13,398,000              17,729,000              24,403,000
<TOTAL-COSTS>                                6,473,000              16,207,000              22,118,000              30,604,000
<OTHER-EXPENSES>                                     0                       0                  88,000                  89,000
<LOSS-PROVISION>                                     0                       0                       0                       0
<INTEREST-EXPENSE>                              89,000                 212,000                 333,000                 387,000
<INCOME-PRETAX>                                111,000                 343,000                 587,000             (2,386,000)
<INCOME-TAX>                                         0                       0                       0                   1,000
<INCOME-CONTINUING>                            109,000                 347,000                 596,000             (2,387,000)
<DISCONTINUED>                                       0                       0                       0                       0
<EXTRAORDINARY>                                      0                       0                       0                       0
<CHANGES>                                            0                       0                       0                       0
<NET-INCOME>                                   109,000                 347,000                 596,000             (2,387,000)
<EPS-PRIMARY>                                      .05                     .15                     .25                  (0.50)
<EPS-DILUTED>                                      .05                     .15                     .25                  (0.50)
        

</TABLE>


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