DATAKEY INC
10QSB, 1995-05-11
MISCELLANEOUS ELECTRICAL MACHINERY, EQUIPMENT & SUPPLIES
Previous: SOUTH VALLEY BANCORPORATION, 10-Q, 1995-05-11
Next: OMEGA FINANCIAL CORP /PA/, 10-Q, 1995-05-11




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                  FORM 10-QSB

(X)      QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                  For the quarterly period ended April 1, 1995

                           Commission File Number 0-11447


                                 DATAKEY, INC.
       (Exact name of small business issuer as specified in its charter)

        MINNESOTA                                        41-1291472
(State or other jurisdiction of                       (I.R.S. Employer
incorporation or organization)                       Identification No.)

                 407 WEST TRAVELERS TRAIL, BURNSVILLE, MN 55337

                   Issuer's telephone number: (612) 890-6850



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

         Check whether the issuer (1) filed all reports  required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing requirements for the past 90 days.
                                    Yes x    No


                      APPLICABLE ONLY TO CORPORATE ISSUERS

         The number of shares  outstanding of the issuer's common equity, as of
May 10, 1995, is 2,829,570.

         Transitional Small Business Disclosure Format (check one):
                                    Yes     No x



<PAGE>
<TABLE>
                         PART I. FINANCIAL INFORMATION
                          ITEM I. FINANCIAL STATEMENTS
                          DATAKEY, INC. AND SUBSIDIARY
                          CONSOLIDATED BALANCE SHEETS


<CAPTION>
                                                         April 1,      December 31,
                                                           1995            1994
                                                       (UNAUDITED)

<S>                                                   <C>             <C>
          ASSETS
CURRENT ASSETS
  Cash and cash equivalents                           $    138,675    $    255,039
  Investment in held-to-maturity securities              6,282,923       6,110,576
  Trade receivables, less allowance for
    doubtful accounts of $53,700                           947,196       1,190,893
  Inventories                                            1,399,448       1,348,985
  Prepaid and other                                         70,288          26,242
  Deferred tax assets                                      166,000         166,000
  Refundable income taxes                                   59,702         101,680
          Total current assets                           9,064,232       9,199,415

INTANGIBLES
  Patent and license at cost, less amortization
    of $111,901 and $101,811                               150,328         153,491
  Non-compete agreement, less amortization
    of $61,875 and $41,250                                 103,125         123,750
                                                           253,453         277,241

EQUIPMENT AND LEASEHOLD IMPROVEMENTS, at cost
  Production tools                                       1,057,988       1,027,206
  Equipment                                              2,243,491       2,211,216
  Furniture and fixtures                                   211,822         211,822
  Leasehold improvements                                   211,612         210,562
                                                         3,724,913       3,660,806
  Less accumulated depreciation                         (2,055,286)     (1,936,935)
                                                         1,669,627       1,723,871

                                                      $ 10,987,312    $ 11,200,527

          LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
  Accounts payable                                    $    463,547    $    758,876
  Accrued expenses                                         230,795         192,726
  Non-compete obligation                                    41,250          82,500
  Warranty costs                                            53,666          50,000
          Total current liabilities                        789,258       1,084,102

DEFERRED TAX LIABILITY                                     101,000         101,000

SHAREHOLDERS' EQUITY
  Convertible preferred stock, voting, stated value
    $2.50 per share; authorized 400,000 shares;
    issued and outstanding 150,000                         375,000         375,000
  Common stock, par value $.05 per share;
    authorized 10,000,000 shares;
    outstanding 2,829,570                                  141,479         141,479
  Additional paid-in capital                             3,865,631       3,865,631
  Retained earnings                                      5,714,944       5,633,315
                                                        10,097,054      10,015,425

                                                      $ 10,987,312    $ 11,200,527

                 See Notes to Consolidated Financial Statements
</TABLE>

<PAGE>
                          DATAKEY, INC. AND SUBSIDIARY
                       CONSOLIDATED STATEMENTS OF INCOME
                                  (UNAUDITED)


                                        Three Months Ended
                                       April 1,      April 2,
                                        1995           1994

Net Sales                             $1,908,238    $1,373,475
Cost of goods sold                     1,272,318       969,342

          Gross Profit                   635,920       404,133
Other operating revenue                    4,350        18,890

          Total gross profit and
          other operating revenue        640,270       423,023



Operating expenses:
  Research, development
   and engineering                       170,197       233,210
  Selling                                282,314       222,480
  General and administrative             154,866       163,863


          Total operating expenses       607,377       619,553

          Operating income (loss)         32,893      (196,530)

Nonoperating income(expense):
  Interest income                         91,546        60,445
  Other income (expense)                     190          (824)
                                          91,736        59,621

          Income (loss) before
          income taxes                   124,629      (136,909)
Income tax expense (benefit)              43,000       (45,000)

          Net income (loss)          $    81,629   ($   91,909)


Net income (loss) per common and
  common equivalent share (Primary
  and fully diluted)                 $      0.03   ($     0.03)

Weighted average number of
  common and common
  equivalent shares
  outstanding                          2,980,422     2,829,070


                   See Notes to Consolidated Financial Statements

<PAGE>
                          DATAKEY, INC. AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)

                                                              Three Months Ended
                                                           April 1,     April 2,
                                                               1995         1994

CASH FLOWS FROM
OPERATING ACTIVITIES

  Net Income (loss)                                  $    81,629    ($   91,909)
  Adjustments to reconcile net income
  (loss) to net cash provide by(used in)
  operating activities:
    Depreciation                                         118,351         87,646
    Amortization                                          30,715          9,193
    Change in assets and liabilities
    (Increase) decrease:
      Trade receivables                                  243,697        419,162
      Inventories                                        (50,463)      (251,857)
      Prepaid expenses and other                         (44,046)       (17,386)
      Deferred tax asset                                       0              0
      Refundable income taxes                             41,978        (45,250)
    Increase (decrease) in:
      Accounts payable                                  (295,329)      (226,163)
      Accrued expenses                                    38,069       (131,041)
      Accrued warranty costs                               3,666         (3,528)
      Income taxes payable                                     0              0
      Deferred tax liability                                   0              0

         Net cash provided by (used in)
         operating activities                            168,267       (251,133)



CASH FLOWS FROM INVESTING ACTIVITIES

  Purchase of tooling and equipment                      (64,107)      (142,816)
  Purchase of held-to-maturity
    securities                                        (1,192,347)             0
  Proceeds from maturity of
    held-to-maturity securities                        1,020,000      1,893,216
  Patent and license costs                                (6,927)       (33,213)

         Net cash provided by (used in)
         investing activities                           (243,381)     1,717,187

CASH FLOWS FROM FINANCING ACTIVITIES

  Payments on non-compete                                (41,250)             0
    obligation
  Net proceeds from sale of
    common stock                                               0              0
           Net cash provided (used in) 
           financial activities                          (41,250)             0

         Increase (decrease) in cash
         and cash equivalents                           (116,364)     1,466,054

CASH AND CASH EQUIVALENTS

  Beginning                                              255,039      2,827,800
  Ending                                             $   138,675    $ 4,293,854


                     See Notes to Consolidated Financial Statements


<PAGE>

                          DATAKEY, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


GENERAL

In the opinion of management,  the accompanying  unaudited financial  statements
contain all adjustments necessary to present fairly Datakey's financial position
as of April 1, 1995 and December 31, 1994 and results of its operations and cash
flows for the  three-month  period  ended  April 1, 1995 and April 2, 1994.  The
adjustments that have been made are of a normal recurring nature.

The accounting  policies  followed by the Company are set forth in Note 1 to the
Company's  financial  statements in the 1994 Datakey,  Inc. Annual Report and in
Form 10-KSB for the year ended December 31, 1994.


INVESTMENT IN HELD-TO-MATURITY SECURITIES

The Company held marketable debt securities with an amortized cost of $6,282,923
as of April  1,  1995.  As it is the  intention  of the  Company  to hold  these
securities to maturity, they are accounted for as "Held-to-Maturity  Securities"
as defined in FASB  Statement  No. 115. The market value of these U.S.  Treasury
Bill securities is $6,281,819. The unrealized loss, therefore, is $1,104.

All of the  Securities  have a maturity  date of less than  twelve  months.  The
Company  has  no   marketable   debt   securities   which  are   classified   as
Available-For-Sale Securities or Trading Securities.


NON-COMPETE AGREEMENT

The  Company  entered  into a two year  non-compete  agreement  with its  former
president  which  provides  for monthly  payments of $13,750 over a twelve month
period.  The  amortization of this agreement is on a straight line basis over 24
months  beginning  July,  1994 whereas the payment  obligation is reflected as a
current liability.

<PAGE>


       ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION


                          DATAKEY, INC. AND SUBSIDIARY
                 RESULTS OF OPERATIONS AND FINANCIAL CONDITION


RESULTS OF OPERATIONS


         REVENUE - Net sales for the  three-month  period  ended  April 1, 1995,
increased by $534,763,  or 39%, from the comparable period in 1994. The increase
in sales is due to a  substantial  increase  in  commercial  sales  offset  by a
decline in government  sales.  Sales to the government  sector were $122,516,  a
decline of $437,193,  or 78%, in the three-month period,  while commercial sales
increased 119%, or $971,956,  to $1,785,722.  Commercial sales were 93% of total
revenue in the  three-month  period ended April 1, 1995,  compared to 58% in the
1994 period.  The Company  anticipates  that government sales will remain stable
for the  balance  of 1995 and that  commercial  sales in 1995 will  continue  to
exceed the commercial  sales in the comparable  1994 quarter.  While the Company
anticipates  improved sales in 1995,  there is no assurance that revenues in the
remaining three quarters of 1995 will reflect  significant  improvement over the
first quarter of 1995. Because of the uncertainty of its OEM business, quarterly
revenues may fluctuate.

         GROSS  PROFIT  MARGINS  - Gross  profit  as a  percentage  of net sales
increased to 33% in the three-month  period ended April 1, 1995, from 29% in the
comparable 1994 period. The increased gross profit margin, in dollars as well as
percentage of net sales,  is primarily due to absorption of fixed and semi-fixed
manufacturing  costs over a higher level of sales. Gross profits for the balance
of 1995 are  expected  to exceed the  levels  attained  in 1994 but will  likely
remain below 35% as a percentage of net sales.

         OPERATING EXPENSES - Operating expenses declined $12,176, or 2%, in the
three-month  period ended April 1, 1995, as compared to the same period in 1994.
The  reduced  expenses  are the result of a general  expense  reduction  enacted
during 1994 and vacant  positions  which have not yet been  filled.  The Company
expects 1995 operating  expenses to trend upward  throughout the year and exceed
the quarterly  expenses for the  comparable  1994 periods,  but as a result of a
higher level of anticipated  sales, the expenses as a percentage of sales should
be lower than the percentage in 1994.

         NONOPERATING INCOME - Nonoperating income during the three-month period
ended April 1, 1995,  increased  $32,115,  or 54%, from the comparable period in
1994.  The higher level of  non-operating  income is primarily  the result of an
increase in the interest rate on earnings from the  interest-bearing  cash, cash
equivalents and held-to-maturity securities.

         FINANCIAL  CONDITION  - During the  three-month  period  ended April 1,
1995,  the Company had a net decrease in cash and cash  equivalents of $116,364,
compared to a net increase of  $1,466,054  in the  comparable  1994 period.  The
shift from a cash and cash equivalents net increase in 1994 to a net decrease in
the  comparable  1995 period is the result of a decision by management to invest
the Company's  cash in higher  interest rate  marketable  debt  securities  with
initial  maturities  beyond 90 days. The decline in cash and equivalents  during
the  three-month  period ended April 1, 1995 was offset by a $172,347  increased
investment in marketable debt securities.  Cash, cash equivalents and investment
in held-to-maturity securities were $6,421,598 at April 1, 1995.

The Company  anticipates that its current working capital position of $8,274,974
and  internally  generated  cash flow  will be  sufficient  to fund its  planned
operations for the foreseeable future.

<PAGE>

                           PART II. OTHER INFORMATION
                    ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
                          DATAKEY, INC. AND SUBSIDIARY


(A)      Exhibits

         Exhibit 10                 Employment Agreement dated January 1, 1995
                                    with John H. Underwood*
         Exhibit 11                 Computation of Per Share Earnings
         Exhibit 27                 Financial Data Schedule (only filed with
                                    electronic copy)

(b)      The Company was not required to and did not file a Form 8-K
         during the quarter ended April 1, 1995.



* Indicates management contract




<PAGE>


                                   SIGNATURES


Pursuant  to the  requirements  of  Section 13 and 15(d) of the  Securities  and
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

Dated May 10, 1995                           DATAKEY, INC.


                                             BY: /s/ John H. Underwood
                                             John H. Underwood
                                             Chairman & Chief Executive
                                             Officer
                                             (Principal Executive Officer)


                                             BY: /s/ Alan G. Shuler
                                             Alan G. Shuler
                                             Vice President & Chief
                                             Financial Officer
                                             (Principal Financial and
                                             Accounting Officer)


<PAGE>


                                 DATAKEY, INC.
                          EXHIBIT INDEX TO FORM 10-QSB
                        FOR QUARTER ENDED APRIL 1, 1995


         EXHIBIT NO.                  DESCRIPTION

             10              Employment agreement dated January 1,
                                  1995, with John H. Underwood
             11              Computation of Per Share Earnings
             27              Financial Data Schedule




                                   EXHIBIT 10
                              EMPLOYMENT AGREEMENT


         This  Employment  Agreement  made and entered into  effective as of the
first day of January 1995, by and between Datakey, Inc., a Minnesota corporation
(the "Company" or "Datakey") and John H. Underwood ("Executive").

                                    RECITALS

         John H.  Underwood  has been an executive of the Company since 1983. He
currently  serves as Chairman  of the Board of  Directors,  President  and Chief
Executive  Officer.  The Board of Directors  and the Executive are desirous that
the  Executive  continue  to serve the  Company  in these  capacities  under the
following terms and conditions.

                                   AGREEMENT

1.       Employment

     a. Datakey agrees to continue to employ  Executive on a full-time  basis as
President and CEO of Datakey.
     b.  Executive   agrees  that  he  will,  at  all  times,   faithfully,
industriously,  and,  to the  best of his  abilities,  experience  and  talents,
continue to perform all the duties and responsibilities  that may be required of
him as an officer of Datakey.

2.       Term of Employment

     a.  Subject  to the terms and  conditions  hereof,  Executive  shall be
employed  for a term  ("Employment  Term")  commencing  on January 1, 1995,  and
terminating on December 31, 1995,  unless extended as set forth in Subsection 2b
below.

     b.  This  Agreement  will be renewed  automatically  after  December 31,
1995, for additional  one-year periods unless either party gives the other party
written  notice 30 days before  December  31, 1995 or before the end of one-year
period thereafter of his or its intention to terminate the Agreement.

3.       Base Compensation

         As compensation for his services to Datakey,  Executive shall be paid a
monthly salary of $12,500, payable in accordance with Datakey's periodic payment
periods.

4.       Other Benefits

     a. Vacation. Executive will receive four weeks of vacation for every twelve
months of employment.
<PAGE>


     b. Automobile  Allowance.  During the term of this Agreement,  Datakey will
pay Executive $500 per month to be applied toward his  automobile  expenses.  c.
Miscellaneous.  During the term of this Agreement, Executive will be eligible to
receive the other benefits  described in the attached Exhibit A, subject to such
changes as Datakey may adopt from time to time for salaried employees generally.
5.       Termination 

     a.  Notwithstanding  Section 2 above,  the Employment Term or any extension
thereof shall terminate upon the happening of any of the following  events:  (i)
Mutual written agreement between the Board of Directors of Datakey and Executive
to  terminate  his  employment.   (ii)  Executive's   death.  (iii)  Executive's
disability  defined  as  physically  or  mentally  unable  to  perform  as Chief
Executive Officer for a period of six consecutive  months, or (iv) For cause (as
defined  below) upon written  notice from the Board of Directors  specifying the
nature of the cause.

     b. For purposes of this Agreement,  "cause" shall include commission of any
felony,  misdemeanor,  any act of fraud or  dishonesty  in  connection  with the
affairs of Datakey.

6.       Payment Upon Termination of Employment for Cause

         If Executive is terminated for cause,  Executive  shall not be eligible
to receive any severance benefits.  The date of termination under this Section 6
shall be on the day the notice of  termination  for cause is given and Executive
shall be entitled to no additional compensation past the date of such notice.

7.       Payment Upon Termination of Employment Without Cause

     a. If Executive is terminated without cause,  Executive shall receive a
severance payment equal to his base compensation  payable for twenty-four months
in accordance with Datakey's  payment periods beginning on the 10th of the first
month following the last month of his employment  term. Such severance  payments
will begin during the first month following the last day of his employment.

     b. Base compensation shall be deemed to be no less than $12,500 per month.
<PAGE>

     c. The payments  provided  for under this Section 7 shall,  in the event of
Executive's death, continue and shall be payable to his wife if she survives or,
if not,  to his  estate. 

     d. The  Company  will  also  expend  up to  $6,000  to be  applied  only to
outplacement  counseling of Executive's  choice. 

     e. The Company will continue to provide medical and health coverage,  under
its plans as they  currently  exist or may  hereafter  be  amended,  at  Company
subsidized rates during the 24-month severance pay period. Thereafter, Executive
and his covered  dependents will be entitled to elect to continue coverage under
COBRA to the extent it is available. Coverage by the Company or under COBRA will
end on the earlier of Executive's obtaining new employment,  which gives him the
ability to provide  medical and health  insurance  coverage  for himself and his
family through his new employer, or the failure to pay any premium when due.

8.    Payment Upon  Termination  of Agreement by Either Party on December 31,
1995 or at the End of Any One-Year Extension.

     a. If either party  decides to terminate  the  Employment  Agreement on
December 31, 1995 or as of the end of any one-year  extension,  Executive  shall
receive his base  compensation  for twenty-four  months beginning on the 10th of
the first month  following the last month of the  Employment  Term in accordance
with Datakey's payment periods.

     b. The payments  provided for under this Section 8 shall,  in the event
of Executive's death,  continue and shall be payable to his wife if she survives
or, if not, to his estate.

     c. The  Company  will  also  expend  up to  $6,000  to be  applied  only to
outplacement  counseling of Executive's  choice. 

     d. The Company will continue to provide medical and health coverage,  under
its plans as they  currently  exist or may  hereafter  be  amended,  at  Company
subsidized rates during the 24-month severance pay period. Thereafter, Executive
and his covered  dependents will be entitled to elect to continue coverage under
COBRA to the extent it is available. Coverage by the Company or under COBRA will
end on the earlier of Executive's obtaining new employment,  which gives him the
ability to provide  medical and health  insurance  coverage  for himself and his
family through his new employer,  or the failure to pay any premium when due.

9.    Nondisclosure

     Except by written  permission from Datakey,  Executive shall never disclose
or use any trade secrets,  sales  projections,  formulations,  customer lists or
information,   product   specifications  or  information,   credit  information,
production  know-how,  research and development  plans or other  information not
generally known to the public ("Confidential  Information")  acquired or learned
by Executive during the course,  and on account,  of his employment,  whether or
not developed by Executive,  except as such disclosure or use may be required by
his duties to Datakey,  and then only in strict  accordance with his obligations
of service and loyalty thereto. Upon termination of employment, Executive agrees
to deliver to Datakey all Confidential Information.

10.      Specific Performance

         Executive acknowledges that a breach of this Employment Agreement would
cause  Datakey  irreparable  injury and damage  which  could not be  remedied or
adequately compensated by damages at law; therefore,  Executive expressly agrees
that  Datakey  shall be  entitled,  in  addition to any other  remedies  legally
available,  to injunctive  and/or other equitable  relief to prevent a breach of
this Employment Agreement.

11.      Noncompetition

         a.  For a  period  of two  (2)  years  from  and  after  the end of the
Employment  Term or any extension  thereof or after  termination  of employment,
Executive  will not,  directly  or  indirectly,  alone or in any  capacity  with
another  legal  entity,  (i) engage in any activity that competes in any respect
with Datakey,  (ii) contact or in any way interfere or attempt to interfere with
the relationship of Datakey with any current or potential  customers of Datakey,
or (iii)  employ or attempt  to employ any  employee  of Datakey  (other  than a
former employee  thereof after such employee has terminated  employment with the
Datakey), and

         b. Executive  acknowledges that Datakey markets products throughout the
United States and that Datakey would be harmed if Executive conducted any of the
activities  described  in  this  Section  11  anywhere  in  the  United  States.
Therefore,  Executive  agrees that the  covenants  contained  in this Section 11
shall apply to all portions of and throughout, the United States.

         c. Executive  acknowledges  that if he fails to fulfill his obligations
under this  Section  11,  the  damages to  Datakey  would be very  difficult  to
determine.  Therefore,  in addition to any other rights or remedies available to
Datakey at law,  in equity,  or by  statute,  Executive  hereby  consents to the
specific  enforcement of the provisions of this Section 11 by Datakey through an
injunction or restraining order issued by the appropriate court.

     d. To the  extent  any  provision  of this  Section  11 shall be invalid or
unenforceable, it shall be considered deleted herefrom and the remainder of such
provision  and this Section 11 shall be  unaffected  and shall  continue in full
force and effect.  In  furtherance  to and not in limitation  of the  foregoing,
should the duration or geographical  extent of, or business  activities  covered
by,  any  provision  of this  Section 11 be in excess of that which is valid and
enforceable  under  applicable  law, then such  provision  shall be construed to
cover only that duration, extent or activities which are validly and enforceably
covered.  Executive  acknowledges the uncertainty of the law in this respect and
expressly  stipulates  that  this  Section  11 be given the  construction  which
renders  its  provisions  valid  and  enforceable  to the  maximum  extent  (not
exceeding its expressed terms) possible under applicable laws.

12.      Miscellaneous

     a.  Waiver by Datakey of a breach of any  provision  of this  Agreement  by
Executive shall not operate or be construed as a waiver of any subsequent breach
by Executive.

     b. This  Agreement  shall be binding  upon and inure to the  benefit of
Datakey,  its successors and assigns, and as to Executive,  his heirs,  personal
representatives, estate, legatees, and assigns.

     c. This Agreement  constitutes the entire agreement between the parties
hereto  with  resect to the  subject  matter  hereof  and  supersedes  all prior
agreements whether written or oral relating hereto.

     d. This Agreement  shall be governed by and construed under the laws of the
State of Minnesota.


         IN WITNESS  WHEREOF,  the parties have hereto  executed this Employment
Agreement effective as of the day and year first above written.

                                      DATAKEY, INC.

                                      By Independent Committee of
                                      Board of Directors


                                      /s/ Thomas R. King
                                      Thomas R. King



                                      /s/ Terrance W. Glarner
                                      Terrance W. Glarner



                                       /s/ John H. Underwood
                                       John H. Underwood, Executive



                                   EXHIBIT 11

                         DATAKEY, INC. AND SUBSIDIARY
                       COMPUTATION RE: EARNINGS PER SHARE
                                   (UNAUDITED

                                                            Three Months Ended
                                                           April 1,    April 2,
                                                               1995        1994
Earnings
     Net Income(loss)                                       $81,629    ($91,909)

Primary Earnings(Loss) Per Share
     Shares:
     Weighted average number of common
        shares outstanding                                2,829,570   2,829,070
     Assuming conversion of preferred stock                 150,000           0
     Assuming exercise of options and warrants
        reduced by the number of shares which 
        could have been purchased with the
        proceeds from exercise of such options 
        and warrants (treasury stock
        method) using average market price                      852           0

         Weighted average number of
             common and common equivalent
             shares outstanding                            2,980,422  2,829,070
Primary Earnings (Loss) Per share                              $0.03     ($0.03)

Fully Diluted Earnings(Loss) Per Share
     Shares:
     Weighted average number of common
        shares outstanding                                 2,829,570  2,829,070
     Assuming conversion of preferred stock                  150,000          0
     Assuming exercise of options and warrants
        reduced by the number of shares which 
        could have been purchased with the
        proceeds from exercise of such options 
        and warrants (treasury stock
        method) using ending market price                      1,379          0

         Weighted average number of
             common and common equivalent
             shares outstanding                            2,980,949  2,829,070

Fully Diluted Earnings(Loss) Per Share                         $0.03     ($0.03)


<TABLE> <S> <C>


<ARTICLE> 5                                            
<MULTIPLIER>                    1
<CURRENCY>                     U.S. Dollars
       
<S>                             <C>
<PERIOD-TYPE>                   3-mos
<FISCAL-YEAR-END>               DEC-31-1995
<PERIOD-END>                    Apr-01-1995
<EXCHANGE-RATE>                           1
<CASH>                              138,675          
<SECURITIES>                      6,282,923
<RECEIVABLES>                     1,000,896
<ALLOWANCES>                         53,700
<INVENTORY>                       1,399,448
<CURRENT-ASSETS>                  9,064,232
<PP&E>                            3,724,913
<DEPRECIATION>                    2,055,286
<TOTAL-ASSETS>                   10,987,312
<CURRENT-LIABILITIES>               789,258
<BONDS>                                   0
<COMMON>                            141,479
                     0
                         375,000
<OTHER-SE>                        9,580,575
<TOTAL-LIABILITY-AND-EQUITY>     10,987,312
<SALES>                           1,908,238
<TOTAL-REVENUES>                  1,912,588
<CGS>                             1,272,318
<TOTAL-COSTS>                     1,272,318
<OTHER-EXPENSES>                    607,377
<LOSS-PROVISION>                          0
<INTEREST-EXPENSE>                        0
<INCOME-PRETAX>                     124,629
<INCOME-TAX>                         43,000
<INCOME-CONTINUING>                  81,629
<DISCONTINUED>                            0
<EXTRAORDINARY>                           0
<CHANGES>                                 0
<NET-INCOME>                         81,629
<EPS-PRIMARY>                           .03
<EPS-DILUTED>                           .03
        


</TABLE>


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