SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
_____________
FORM 10-QSB
_____________
(Mark One)
[ X ] QUARTERLY REPORT UNDER SECTION 13 or 15(d) of the
SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended September 30, 1998
[ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the transition period from _____________ to ______________
TITAN ENERGY CORP., INC.
(Name of Small Business Issuer in Its Charter)
Colorado, U.S.A. 84-0811647
(State or Other Jurisdiction of (IRS Employer
Incorporation or Organization) Identification No.)
5020 Collinwood Ave., Suite 201, Fort Worth, TX 76107
(Address of Principal Executive Offices) (Zip Code)
Issuer's Telephone Number: (817) 732-8739
Securities registered under section 12(b)
of the Exchange Act: None
Securities registered under section 12(g)
of the Exchange Act: Common Stock, no par
TITAN ENERGY CORP., INC.
QUARTERLY REPORT ON FORM 10-QSB
INDEX
Part I. Financial Information
Item 1. Financial Statements (unaudited)
Consolidated Statement of Operations
9 months ended June 30, 1998 and 1997
Consolidated Statement of Operations
3 months ended June 30, 1998 and 1997
Consolidated Balance Sheet
June 30, 1998 and September 30, 1997
Consolidated Statement of Cash Flows
3 months and 9 months ended June 30, 1998
Sources & Uses of Funds Statement
Eighteen Month Period
Notes to Financial Statements
Part II.
Item 1. Legal Proceedings
Item 2. Changes in Securities
Item 3. Default Upon Senior Securities
Item 4. Submission of Matters to a Vote of Security Holders
Item 5. Other Information
Item 6. Exhibits and Reports of Form 8-K
SIGNATURES
<PAGE>
PART I.
Item 1.
TITAN ENERGY CORP., INC.
CONSOLIDATED STATEMENT OF OPERATIONS
(UNAUDITED)
<TABLE>
<S> <C> <C>
9 Months Ending 9 Months Ending
June 30, 1998 June 30, 1997
REVENUE
Oil and Gas Sales $ 36,451 $ 15,572
Contract Revenue 56,485 -
Rig & Equipment Sales 370,000 -
Misc. Revenue 17,544 -
------- -------
Total Revenue 480,480 55,572
------- -------
COST OF REVENUE
Lease Operating $ 145,299 $ -
Production Taxes 1,452 142
Depreciation, Depletion &
Amortization 26,336 -
Exploration - 3,195
Cost of Equipment Sales 261,278 -
------- -------
Total Cost of Revenue 434,365 3,337
------- -------
GROSS PROFIT 46,115 12,235
------- -------
EXPENSES
General and Administrative $ 1,413,292 $ 9,272
Interest Expense 77,911 -
------- -------
Total Expenses 1,491,203 9,272
PROFIT (LOSS) BEFORE OTHER
INCOME AND PROVISION FOR ---------- ----------
INCOME TAXES $ (1,445,088) $ 2,963
---------- ----------
OTHER INCOME - 67
---------- ----------
PROFIT (LOSS) BEFORE PROVISION ---------- ----------
FOR INCOME TAXES $ (1,445,088) $ 3,030
---------- ----------
PROVISION FOR INCOME TAXES - -
---------- ----------
NET PROFIT (LOSS) $ (1,445,088) $ 3,030
---------- ----------
PROFIT (LOSS) PER SHARE (0.14) 0.0004
---------- ----------
WEIGHTED AVERAGE NUMBER OF
TOTAL NUMBER OF SHARES OUTSTANDING 11,060,925 8,551,326
---------- ----------
</TABLE>
<PAGE>
TITAN ENERGY CORP., INC.
CONSOLIDATED STATEMENT OF OPERATIONS
(UNAUDITED)
<TABLE>
<S> <C> <C>
3 Months Ending 3 Months Ending
June 30, 1998 June 30, 1997
REVENUE
Oil and Gas Sales $ 12,778 $ 15,572
Contract Revenue 11,421 -
Rig & Equipment Sales 120,000 -
Misc. Revenue 1,002 -
------- -------
Total Revenue 145,201 15,572
------- -------
COST OF REVENUE
Lease Operating $ 44,132 $ -
Production Taxes 594 142
Depreciation, Depletion &
Amortization 10,774 -
Exploration - 3,195
Cost of Equipment Sales 66,528 -
------- -------
Total Cost of Revenue 122,028 3,337
------- -------
GROSS PROFIT 23,173 12,235
------- -------
EXPENSES
General and Administrative $ 274,968 $ 3,984
Interest Expense 5,640 -
------- -------
Total Expenses 280,608 3,984
PROFIT (LOSS) BEFORE OTHER
INCOME AND PROVISION FOR ---------- ----------
INCOME TAXES $ (257,435) $ 8,251
---------- ----------
OTHER INCOME - -
---------- ----------
PROFIT (LOSS) BEFORE
PROVISION ---------- ----------
FOR INCOME TAXES $ (257,435) $ 8,251
---------- ----------
PROVISION FOR INCOME TAXES - -
---------- ----------
NET PROFIT (LOSS) $ (257,435) $ ( 8,251)
---------- ----------
PROFIT (LOSS) PER SHARE (0.03) 0.0012
---------- ----------
WEIGHTED AVERAGE NUMBER OF
TOTAL NUMBER OF SHARES
OUTSTANDING 10,126,566 6,849,217
----------- ----------
</TABLE>
<PAGE>
TITAN ENERGY CORP., INC.
CONSOLIDATED BALANCE SHEET
<TABLE>
<S> <C> <C>
June 30, 1998 September 30, 1997
ASSETS
CURRENT ASSETS
Cash $ 73,726 $ 95,444
Accounts Receivable 66,212 35,482
Inventory 555,768 553,154
Prepaid Expenses 9,245 9,229
-------------- ---------------
Total Current Assets 704,951 693,309
OIL & GAS PROPERTIES, FULL COST METHOD
Properties subject to amortization 5,151,716 5,050,000
Properties not subject to amortization 1,725,990 1,510,871
-------------- ---------------
6,877,706 6,560,871
Less: Accumulated depreciation, depletion
and amortization (1,943) (826)
-------------- ---------------
Net Oil and Gas Properties 6,875,763 6,560,045
PROPERTY AND EQUIPMENT
Property and Equipment 277,697 247,994
Accumulated Depreciation (37,853) (19,288)
-------------- ---------------
Total Property and Equipment 239,844 228,706
OTHER ASSETS 17,249 77,449
-------------- ---------------
TOTAL ASSETS $ 7,837,807 $ 7,559,509
-------------- ---------------
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts Payable and Accrued Expenses $ 233,804 $ 100,707
Customer Deposits 65,000 107,300
Debentures Payable 250,000 783,000
Unamortized Discount on Debentures (42,308) (130,500)
Bank of Commerce - -
Notes Payable - Related Parties 59,158 1,310,000
-------------- ---------------
Total Current Liabilities $ 565,654 $ 2,170,507
LONG TERM LIABILITIES
Emerald Coast 100,000 -
-------------- ---------------
Total Liabilities $ 665,654 $ 2,170,507
STOCKHOLDERS' EQUITY
Common Stock, $0.02 par value; 15,000,000 shares
authorized, 11,060,925 and 7,781,553 shares
issued and outstanding, respectively 245,872 155,631
Additional Paid-In Capital 10,346,631 7,208,633
Accumulated Deficit (3,420,350) (1,975,262)
-------------- ---------------
Total Stockholders' Equity $ 7,172,153 $ 5,389,002
-------------- ---------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 7,837,807 $ 7,559,509
-------------- ---------------
</TABLE>
<PAGE>
TITAN ENERGY CORP., INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS
<TABLE>
<S> <C> <C>
3 Months Ending 9 Months Ending
June 30, 1998 June 30, 1998
Profit (Loss) After Taxes $ (257,435) $ (1,445,087)
Depreciation and Amortization - -
-------------- ---------------
Cash Flow from Income Statement $ (166,761) $ (1,020,891)
-------------- ---------------
Accounts Receivable........Decr (Incr) (14) (41,569)
Inventory..................Decr (Incr) 42,744 (37,260)
Other Current Assets.......Decr (Incr) - -
Prepaid &
Deferred Expenses........Decr (Incr) (497) (3,038)
Accounts Payable...........Decr (Incr) 10,466 124,284
Income Taxes...............Decr (Incr) - -
Other Current Liabilities..Decr (Incr) (35,000) 40,000
Notes Payable-
Related Parties..........Decr (Incr) (68,253) (1,210,000)
-------------- ---------------
Cash Flow from
Operating Activities $ (217,315) $ (2,148,474)
-------------- ---------------
Fixed Assets...............Decr (Incr) (13,478) (6,847)
Net Oil & Gas Properties...Decr (Incr) (88,060) (144,225)
Other Assets...............Decr (Incr) 28,830 25,832
-------------- ---------------
Cash Flow from Investing Activities $ (72,708) $ (125,240)
-------------- ---------------
Short Term Debt............Decr (Incr) (231,250) (113,558)
Long Term Debt.............Decr (Incr) 100,000 -
Common Stock...............Decr (Incr) 19,753 51,488
Other Net Worth Changes....Decr (Incr) 375,503 2,281,495
-------------- ---------------
Cash Flow from Financing Activities $ 264,006 $ 2,219,425
-------------- ---------------
Net Increase (Decrease) in Cash (26,017) (54,289)
Beginning Cash 41,155 95,444
-------------- ---------------
Ending Cash $ 15,138 $ 41,155
-------------- ---------------
</TABLE>
<PAGE>
Titan Energy Corp., Inc.
Sources & Uses of Funds Statement
Eighteen Month Period
SOURCE OF FUNDS
Participation Financing $ 2,000,000
(Purchase of limited interest in Corsicana Field)
Sale of ORS Unit $ 1,000,000
First Tranche - Convertible Debenture $ 3,000,000
Recovery of Investment in Polk County leases $ 500,000
-----------
Total Sources of Funds $ 6,500,000
USES OF FUNDS
Titan Energy - Corsicana Project (see note 1)
Engineering/Technology $ 150,000
Production well drilling $ 750,000
Overhead expense allocation $ 300,000
-----------
Total Uses of Funds - Corsicana Project $ 1,200,000
Titan Energy - Australian Project (see note 2)
Operation Manager - 18 months @$6,800 per month $ 122,400
Geological Data Acquisition $ 1,000,000
Australian Overhead Expenses - 18 mos. @$10,000 per mo.$ 180,000
-----------
Total Uses of Funds - Australian Project $ 1,302,400
Titan Energy - Drilling Prospects (see note 3)
Nolan Prospect $ 800,000
Pittman Prospect $ 500,000
The Red Town Prospect $ 450,000
Q5 Prospect $ 750,000
-----------
Total Use of Funds - Prospect Generation $ 2,500,000
Titan Energy Overhead (see note 4)
Ft. Worth G&A - 18 months (based on budget) $ 475,820
Tyler G&A - 18 months (based on budget) $ 570,852
Public shareholder relations - 18 mos. @$4,000 per mo. $ 72,000
Total Use of Funds - Titan Energy Overhead $ 1,118,672
-----------
TOTAL USES OF FUNDS $ 6,121,072
NET EFFECT $ 378,928
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 1998
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
1. Basis of Presentation: The accompanying financial statements have been
prepared in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-QSB. Accordingly,
they do not include all of the information and footnotes by generally accepted
accounting principles for complete financial statements. In the opinion of
management, all adjustments (consisting only of normal recurring adjustments)
considered necessary for a fair presentation have been included. For further
information, refer to the financial statements and footnotes included in the
Registrant Annual Report on Form 10-KSB for the fiscal year ended September 30,
1997. The results of operations for any interim period are not necessarily
indicative of the results to be expected for the full fiscal year ended
September 30, 1998. The unaudited consolidated balance sheet as of June 30,
1998 and the consolidated statements of operations and cash flows for the nine-
month period ending June 30, 1998 are those of Titan Energy Corp., Inc. and its
subsidiaries (collectively the "Company"). All significant inter-company
accounts and transactions have been eliminated. The statements of operations
and cash flows for the nine-month period ended June 30, 1998 are those of Titan
Energy Corp., Inc. only.
2. Loss Per Share: Loss per share is based on the weighted average number
of shares of common stock outstanding during the period, which as of 6-30-98 is
10,126,566.
NOTE 2 INVENTORY
Inventory consists of the following:
June 30, 1998 March 31, 1998
Raw Materials $ 432,052 $ 410,832
Work in Process 123,716 136,838
------- -------
$ 555,768 $ 547,670
NOTE 3 PROPERTY AND EQUIPMENT
Inventory consists of the following:
June 30, 1998 March 31, 1998
Furniture and Office Equipment $ 47,697 $ 46,389
Machinery 230,000 230,000
------- -------
277,697 276,389
Less Accumulated Depreciation 37,853 27,358
------- -------
$ 239,844 $ 249,031
Depreciation Expense Recorded in
The Statement of Operations $ 10,495 $ 8,070
NOTE 4 NOTES PAYABLE
1) On June 11, 1997, Titan purchased a leasehold working interest situated in
the Corsicana Field, Navarro County, Texas from a stockholder. In connection
with this purchase, Titan entered into a promissory note with the stockholder in
the amount of $1,300,000. The note bears interest at 6% per annum and was due
on November 11, 1997. The note is secured by 1,000,000 shares of the Company's
common stock. This note was paid on December 15, 1997 through the issuance of
the 1,000,000 shares held as collateral.
2) On November 26, 1997, Titan borrowed $100,000 from a stockholder,
evidenced by a promissory note bearing interest at 8% per annum and due on May
26, 1998. As of June 30, 1998, the note was still outstanding.
3) On February 26, 1998, Titan borrows $100,000 from the Bank of Commerce
evidenced by a promissory note and payable in thirty days and, renewable
thereafter in the same time increment, at an interest rate of nine percent (9%)
per annum. The note was repaid on May 13, 1998.
NOTE 5 DEBENTURES PAYABLE
1) During July and August 1997, the Company sold $1,000,000 of 12% Convertible
Debentures, in accordance with Regulation D of the Securities Act of 1933, for
net proceeds of $870,000. The debentures bear interest at 12% per annum and are
due and payable on July 31, 1998, if not converted earlier. Interest is payable
quarterly.
2) The principal amount of the debentures is convertible at the holders option
anytime 28 days after the closing date into shares of the Company's common stock
at a conversion price for each share of Company common stock equal to the lower
of (a) 80% of the closing bid price of the common stock for the business day
immediately preceding the date of receipt by the Company and notice of
conversion or (b) 80% of the average of the closing bid price of the common
stock for the five (5) business days immediately preceding the closing date.
Costs of $130,000 incurred in connection with the issuance of these debentures
are being amortized over the life of the debentures. As of June 30, 1998
$1,000,000 principal amount of debentures have been converted into 1,674,074
shares of common stock.
3) On October 22, 1997, the Company sold $250,000 of 12% Subordinated
Convertible Redeemable Debentures, for net proceeds of $176,000. These
debentures bear interest at 12% per annum and are due and payable on November
30, 1998, if not converted earlier. Interest is payable quarterly. The
principal amount of the debentures is convertible at the holders option anytime
28 days after the closing date into shares of the Company's common stock at a
conversion price for each share of Company common stock equal to the lower of
(a) 80% of the closing bid price of the common stock for the business day
immediately preceding the date of receipt by the Company and notice of
conversion or (b) 80% of the average of the closing bid price of the common
stock for the five (5) business days immediately preceding the closing date.
The Company may, at any time on or after 90 days of sale, redeem any outstanding
principal amount of debenture at 120% of the principal amount redeemed. Costs
of $24,000 incurred in connection with the issuance of these debentures are
being amortized over the life of the debentures. No interest has been paid on
any of the above debentures. As of June 30, 1998, these debentures have not been
repaid or converted.
NOTE 6 CAPITAL STOCK TRANSACTIONS
1) The Company has entered into various cancelable consulting agreements with
third parties. Compensation for services provided under these agreements are to
be paid in shares of common stock of the Company. During the six (6) month
period ending March 31, 1997, the company has issued 1,040,000 shares of common
stock, valued at $687,500, in payment of these agreements. This amount is
included in general and administrative expense.
2) On May 11, 1998, the Company entered into an agreement to sell a portion of
its restricted stock for $1 per share at a total price of $500,000 or 500,000
shares. The purchaser is considered an independent third party and an unrelated
party. The Company, concurrently, entered into an agreement with Rife Oil
Properties to borrow same amount of shares to be used in connection with this
financing which are to be subsequently replaced by shares issued from authorized
stock during the fourth quarter. Warrants were also issued in connection with
this financing to cover additional incentives and brokerage costs. Total
warrants issued in connection with this transaction are 475,000 exercisable at
$2.50 per share. Net proceeds from this financing, after payment of brokerage
and legal costs, was $465,000.
NOTE 6 WARRANTS
1) The Company has issued 100,000 warrants each of which entitles the
registered holder thereof to purchase one share of Common Stock. The warrants
are exercisable at any time on or before August 31, 2002 at an exercise price of
$2.50 per share (subject to customary anti-dilution adjustments). The exercise
price exceeded the market price of the underlying common stock on the date of
issuance. The warrants were issued in connection with the placement of the debt
described in Note 5 (1).
2) The company accounts for the warrants under the provisions of APB No. 25.
The fair value of each warrant expiring in 2002 has been estimated using the
Black-Scholes option pricing model with the following weighted average
assumptions: risk free interest rate of 5.69%, expected life of 5 years,
expected dividend of 0.0%, and expected volatility of 10.0%. The fair value of
each warrant expiring in 2003 has been estimated using the Black-Scholes option
pricing model with the following weighted average assumptions: risk free
interest rate of 5.69%, expected life of 4 years, expected dividend of 0.0%,
expected volatility of 10.0%, and a value of $0.61 per warrant or an aggregate
of $351,475.
The following information is based on estimating the fair value of the warrants
above based on the provisions of SFAS No. 123, but will not be included in the
calculation. Accordingly, the company's net loss and net loss per common share
are based on the weighted average of common shares outstanding, as of would have
been as follows:
9 Months Ending June 30, 1998
Net Loss $1,445,088
Weighted Average of Shares Outstanding 10,126,566
Net Loss per Common Share $0.14
3) The company issued 475,000 warrants in connection with the sale of 500,000
shares of its restricted stock to an independent third party. Each warrant
entitles the registered holders thereof to purchase one share of common stock.
The warrants are exercisable at anytime on or before August 30, 2003 at an
exercise price of $2.50 per share (subject to customary anti-dilution
adjustments). The exercise price exceeded the market price of the underlying
common stock on the date of issuance.
NOTE 7 RELATED PARTY TRANSACTIONS
1) On June 11, 1997, the Company purchased the Corsicana Field prospect in
Navarro County, Texas from a stockholder. The purchase price was 2,000,000
shares of common stock and a promissory note in the amount of $1,300,000. The
note was due on November 11, 1997 and was paid on December 15, 1997 through the
issuance of an additional 1,000,000 shares of common stock.
2) On November 26, 1997, Titan borrowed $100,000 from a stockholder, evidenced
by a promissory note bearing interest at 8% per annum and is still outstanding
as of June 30, 1998..
3) The Company occupies space facilities leased by the same stockholder. No
rent was paid on this space through September 30, 1997. Commencing October 1,
1997, the Company will pay rent to the stockholder in the amount of $2,000 per
month. The space is rented on a monthly basis.
NOTE 8 CONSULTING AGREEMENTS
The Company, has entered into various cancelable consulting agreements with
third parties. Compensation for services provided under these agreements is to
be paid in shares of common stock of the Company. During the six (6) month
period ending March 31, 1997, the company has issued 1,040,000 shares of common
stock, valued at $687,500, in payment of these agreements. This amount is
included in general and administrative expense.
NOTE 9 SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCIAL ACTIVITIES
1) The Company has entered into various cancelable consulting agreements with
third parties. Compensation for services provided under these agreements are to
be paid in shares of common stock of the Company. During the six (6) month
period ending March 31, 1997, the company has issued 1,040,000 shares of common
stock, valued at $687,500, in payment of these agreements. This amount is
included in general and administrative expense.
2) On May 11, 1998, the Company entered into an agreement to sell a portion of
its restricted stock for $1 per share at a total price of $500,000 or 500,000
shares. The purchaser is considered an independent third party and an unrelated
party. The Company, concurrently, entered into an agreement with Rife Oil
Properties to borrow same amount of shares to be used in connection with this
financing which are to be subsequently replaced by shares issued from authorized
stock during the fourth quarter. Warrants were also issued in connection with
this financing to cover additional incentives and brokerage costs. Total
warrants issued in connection with this transaction are 475,000 exercisable at
$2.50 per share. Net proceeds from this financing, after payment of brokerage
and legal costs, was $465,000.
3) The Company, has entered into various cancelable consulting agreements with
third parties. Compensation for services provided under these agreements is to
be paid in shares of common stock of the Company. During the six (6) month
period ending March 31, 1997, the company has issued 1,040,000 shares of common
stock, valued at $687,500, in payment of these agreements. This amount is
included in general and administrative expense.
NOTE 10 CONTINUING COMMITMENTS
1) The Company entered into a three-year lease agreement in October of 1997
for the purpose of leasing space for its Fort Worth manufacturing facility.
Monthly payments total $4,000 per month. Total minimum future payments total
$108,000.
2) The Company entered into a month-to-month lease agreement in October of
1997 for the purpose of leasing space for its Fort Worth office. Monthly
payments total $2,000 per month. No allocation has been made to the total
minimum future payments.
<PAGE>
Part II.
Item 1. Legal Proceedings
None.
Item 2. Changes in Securities
None.
Item 3. Default Upon Senior Securities
None.
Item 4. Submission of Matters to a Vote of Security Holders
None.
Item 5. Other Information
There have been no material changes to the information submitted with the
Company's Form 10-KSB, filed on July 27, 1998, subsequent to the quarter ended
June 30, 1998, other than the updates to the Financial Statements which have
been included herein.
Item 6. Exhibits and Reports of Form 8-K
In early August, 1998, the Company was advised by Coldwater Capital LLC
that it would not be able to promptly fund the Corsicana Shallow Field project
in the required sum of two million dollars ($2,000,000). Thereupon, on August,
19, 1998, the Company entered into an agreement with Syntony LLC to borrow two
million dollars ($2,000,000) for one (1) year at nine percent (9%) interest per
annum with two (2) one (1) year option periods. Syntony LLC, the lender, shall
receive three percent (3%) of the gross revenue from the Corsicana Shallow Field
until such time as it has received full payment of principal and interest, at
which time Syntony shall receive one percent (1%) of the gross revenue for as
long as the Company is still receiving revenue from the Corsicana Shallow Field.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, Registrant
has duly caused this Report to be signed on its behalf by the undersigned,
thereunto duly authorized.
TITAN ENERGY CORP., INC.
(Registrant)
By: /s/ Mark Zouvas
Mark Zouvas, Chief Financial Officer
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> SEP-30-1998
<PERIOD-END> JUN-30-1998
<CASH> 73726
<SECURITIES> 0
<RECEIVABLES> 66212
<ALLOWANCES> 0
<INVENTORY> 555768
<CURRENT-ASSETS> 6877706
<PP&E> 9245
<DEPRECIATION> 37853
<TOTAL-ASSETS> 7837807
<CURRENT-LIABILITIES> 565654
<BONDS> 0
0
0
<COMMON> 245872
<OTHER-SE> 10346631
<TOTAL-LIABILITY-AND-EQUITY> 7837807
<SALES> 480480
<TOTAL-REVENUES> 480480
<CGS> 434365
<TOTAL-COSTS> 434365
<OTHER-EXPENSES> 1413292
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 77911
<INCOME-PRETAX> (1445088)
<INCOME-TAX> 0
<INCOME-CONTINUING> (1445088)
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> (1445088)
<EPS-PRIMARY> (.14)
<EPS-DILUTED> (.14)
</TABLE>
