TEKNOWLEDGE CORP
10QSB, 1998-05-06
COMPUTER PROGRAMMING SERVICES
Previous: TEKNOWLEDGE CORP, 10KSB40/A, 1998-05-06
Next: DREYFUS LAUREL TAX FREE MUNICIPAL FUNDS, 497, 1998-05-06



<PAGE>



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

(Mark One)

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

            For the quarterly period ended March 31, 1998

[ ]  TRANSITION REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES
     EXCHANGE ACT OF 1934 [No Fee Required]

            For the transition period from     to

                         Commission File Number 0-14793

                             TEKNOWLEDGE CORPORATION
      (Exact name of small business issuer as specified in its charter)

               Delaware                                   94-2760916
      (State or other jurisdiction of                 (I.R.S. Employer
      incorporation or organization)                  Identification No.)

               1810 Embarcadero Road, Palo Alto, California 94303
                    (Address of principal executive offices)

                                (650) 424-0500
                            Issuer's telephone number

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

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common equity, as of the latest practicable date.

               Class                      Outstanding at April 28, 1998
    ----------------------------          -----------------------------
    Common Stock, $.01 par value                24,350,494 Shares

<PAGE>
                                       2


                                TABLE OF CONTENTS



                                                                        Page No.
      PART I.     FINANCIAL INFORMATION

Item 1.     Financial Statements

            Consolidated Balance Sheets as of March 31, 1998
            and December 31, 1997                                        3

            Consolidated Statements of Operations for the three months
            ended March 31, 1998 and 1997                                4

            Consolidated Statements of Cash Flows for the three months
            ended March 31, 1998 and 1997                                5

            Notes to Unaudited Consolidated Financial Statements         6

Item 2.     Management's Discussion and Analysis of
            Financial Condition and Results of Operations                7

      PART II.    OTHER INFORMATION

Item 1.     Legal Proceedings                                           10

Item 6.     Exhibits and Reports on Form 8-K                            10

Signatures                                                              12

<PAGE>
                                       3


                             TEKNOWLEDGE CORPORATION
                           CONSOLIDATED BALANCE SHEETS


                                  ASSETS
                                                    (Unaudited)
                                                      March 31,  December 31,
                                                       1998         1997
                                                     ----------  ----------
Current assets:

   Cash and cash equivalents                       $ 2,259,702 $  2,172,235
                                                     ----------  -----------
   Receivables:
     Customer - billed, net of allowance of $10,000  1,440,940    1,949,476
     Customer - unbilled                               746,795      339,277
                                                     ----------  -----------
          Total receivables                          2,187,735    2,288,753
                                                     ----------  -----------
   Deferred tax asset, short-term                      400,000      400,000
   Deposits and prepaid expenses                       125,595       97,905
                                                     ----------  -----------
      Total current assets                           4,973,032    4,958,893
                                                     ----------  -----------
Capitalized software, net of accumulated
   amortization of $553,046 and $623,215                22,567       27,398
                                                     ----------  -----------
Fixed assets, at cost
   Computer and other equipment                      2,827,866    2,758,384
   Furniture and fixtures                              107,026      103,909
   Leasehold improvements                              836,943      829,904
                                                     ----------  -----------
                                                     3,771,835    3,692,197
   Less accumulated depreciation and amortization   (3,163,913)  (3,093,603)
                                                     ----------  -----------
      Net fixed assets                                 607,922      598,594
                                                     ----------  -----------

Deferred tax asset, long-term                          500,000      500,000
                                                     ----------  -----------

Total assets                                       $ 6,103,521 $  6,084,885
                                                     ==========  ===========

                   LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                $   652,292 $    702,898
   Payroll and related                                 640,678      744,934
   Other accrued liabilities                           418,774      477,012
                                                     ----------  -----------

      Total current liabilities                      1,711,744    1,924,844
                                                     ----------  -----------

Commitments and contingencies (Note 3)

Stockholders' equity:
   Preferred stock,$.01 par value, authorized 
      2,500,000 shares, Series A, Convertible, 
      none issued                                            -            -
   Common stock,$.01 par value, authorized 
      50,000,000 shares, issued 24,240,670 and 
      23,982,714 shares                                242,402      239,823
   Additional paid-in capital                        1,226,405    1,217,055
   Retained earnings since January 1, 1993
      (following quasi-reorganization)               2,922,970    2,703,163
                                                     ----------  -----------

      Total stockholders' equity                     4,391,777    4,160,041
                                                     ----------  -----------

Total liabilities and stockholders' equity         $ 6,103,521 $  6,084,885
                                                     ==========  ===========

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

<PAGE>
                                       4


                             TEKNOWLEDGE CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS


                                                          (Unaudited)
                                                   3 Months Ended March 31,
                                                   ------------------------
                                                         1998        1997
                                                    -----------   ---------

Revenues                                           $ 3,069,930  $ 1,805,302
                                                    -----------   ---------
Cost of revenues                                     1,967,750    1,109,541
General and administrative                             605,665      472,803
Sales and marketing                                    212,513      108,237
Research and development                                81,143           -
                                                    -----------   ---------
  Total costs and expenses                           2,867,071    1,690,581
                                                    -----------   ---------
  Operating income                                     202,859      114,721

Interest Income                                         24,148       16,788
Other Income and Expense, net                                -         (211)
                                                    -----------   ---------

Income before tax                                      227,007      131,298
Provision for income tax                                 7,200        6,147
                                                    -----------   ---------
Net Income                                         $   219,807   $  125,151
                                                    ===========   =========

Net Income per share:
                    - Basic                        $      0.01   $     0.00
                                                    ===========   =========
                    - Diluted                      $      0.01   $     0.00
                                                    ===========   =========

Shares used in computing net income per share:
                    - Basic                          24,119,486  26,115,661
                                                    ===========  ==========
                    - Diluted                        28,223,459  30,237,029
                                                    ===========  ==========

The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

<PAGE>
                                       5


                             TEKNOWLEDGE CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                            (Unaudited)
                                                      3 Months Ended March 31,
                                                      ------------------------
                                                            1998       1997
                                                        ----------- ----------
Cash flows from operating activities:
  Net income                                            $  219,807  $ 125,151
  Adjustments to reconcile net income to net cash
  provided by operating activities:
   Depreciation and amortization                            75,141     63,957
   Changes in assets and liabilities:
    Receivables                                            101,018    312,883
    Deposits and prepaid expenses                          (27,690)   (10,664)
    Accounts payable                                       (50,606)  (100,905)
    Accrued liabilities                                   (162,494)  (378,192)
                                                        ----------- ----------

   Net cash provided by operating activities               155,176     12,230
                                                        ----------- ----------

Cash flows from investing activities:
  Capitalization of software costs                               -     (2,253)
  Purchase of fixed assets                                 (79,638)   (46,902)
                                                        ----------- ----------

   Net cash used for investing activities                  (79,638)   (49,155)
                                                        ----------- ----------

Cash flows from financing activities:
  Proceeds from issuance of common stock                    11,929      9,989
                                                        ----------- ----------

   Net cash provided by financing activities                11,929      9,989
                                                        ----------- ----------

Net increase (decrease) in cash and cash equivalents        87,467    (26,936)

Cash and cash equivalents at beginning of period         2,172,235  1,797,892
                                                        ----------- ----------

Cash and cash equivalents at end of period              $2,259,702 $1,770,956
                                                        =========== ==========



The  accompanying  notes are an integral  part of these  consolidated  financial
statements.

<PAGE>
                                       6


                             TEKNOWLEDGE CORPORATION
             NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                 March 31, 1998


1.    Interim Statements

            The interim  statements  included  herein have been  prepared by the
      Company,  without  audit,  pursuant  to the rules and  regulations  of the
      Securities  and  Exchange  Commission.  Certain  information  and footnote
      disclosures  normally included in annual financial  statements prepared in
      accordance  with  generally  accepted  accounting   principles  have  been
      condensed or omitted pursuant to such rules and regulations.  However, the
      Company believes that the disclosures are adequate to make the information
      presented  not  misleading.  These  interim  statements  should be read in
      conjunction  with the financial  statements and the notes thereto included
      in the  Company's  annual  report on Form 10-KSB for the fiscal year ended
      December 31, 1997. In the opinion of management,  these interim statements
      include all  adjustments,  consisting  of normal,  recurring  adjustments,
      which are necessary for a fair  presentation  of results for such periods.
      The results of operations for any interim period  presented herein are not
      necessarily  indicative  of results  that may be  achieved  for the entire
      fiscal year ended December 31, 1998.

2.    Net Income Per Share

            Net income per share is calculated in accordance  with the provision
      of Statement of Financial  Accounting  Standard (SFAS) No. 128,  "Earnings
      per Share," adopted by the Company in the fourth quarter of 1997. SFAS No.
      128 requires companies to compute net income per share under two different
      methods,  basic and  diluted.  Basic  earning per share is  calculated  by
      dividing  net  income by the  weighted  average  shares  of  common  stock
      outstanding during the period.  Diluted earning per share is calculated by
      dividing net income by the weighted  average shares of outstanding  common
      stock and  common  stock  equivalents  during  the  period.  Common  stock
      equivalents  consist of  dilutive  shares  issuable  upon the  exercise of
      outstanding common stock options.

3.    Commitments and contingencies

            Refer to Part II Item 1. Legal Proceedings.

<PAGE>
                                       7


Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS

         The  following  discussion  should  be read  in  conjunction  with  the
         unaudited consolidated financial statements and notes thereto.

      Teknowledge  Corporation  (the "Company") is in the distributed  knowledge
management  business.  The central value of this  business is to help  customers
manage their knowledge assets for competitive  advantage,  both inside corporate
intranets, and distributed on the Internet.  Teknowledge is in a unique position
to apply its core  competencies  in  knowledge-based  systems  and large  scale,
distributed object-oriented software to the expanding opportunities presented by
the  Internet and the World Wide Web.  These core  competencies  have  developed
through a strong  software  talent  base,  a  rapidly  evolving  technology  and
intellectual  property  portfolio,  and a 16 year history of solving challenging
problems for customers.  Teknowledge  provides  software products and consulting
services for government and commercial applications.  The Company's key business
lines are: Distributed Systems Engineering,  Situation Assessment & Data Fusion,
Education & Training  Technologies,  C4I &  Information  Security  Systems,  and
Electronic Commerce ("E-Commerce") Systems. Teknowledge was incorporated on July
8, 1981 under the laws of the State of Delaware.

Results of Operations

Revenues

      Revenues for the first quarter of 1998 rose to $3,069,930,  an increase of
70% over the  comparable  quarter of 1997.  Most of the growth in  revenues  was
attributed  to an increase in the  billable  workforce  on  government-sponsored
contracts initiated in 1998 and 1997.  Expenditures on government  contracts are
generally  reimbursed  in the period in which they are incurred and are reported
as revenues in that period.  The growth in the  workforce has slowed from 1997's
rate of increase as the Company approaches targeted staffing levels. Included in
the revenue for the first quarter was the Company's  first  commercial sale of a
product  license  for  Sales   Associate(TM)  for  $50,000.   The  Company  also
experienced  increased  usage of billable  subcontractors  and  consultants  who
complement  the  Company's  internal  skill  set.  Combined   subcontractor  and
consultant  costs were  $580,413 and $170,890 for the first  quarter of 1998 and
1997, respectively.

Costs and Expenses

      Cost of revenues for the first quarter of 1998 was $1,967,750, an increase
of 77% from the first  quarter in 1997.  The Company  experienced  a significant
increase  in labor and related  costs as it  continued  to expand its  technical
workforce.  Subcontractor and consultant costs also increased  significantly but
so did revenue from these activities. As a percent of revenues, cost of revenues
rose from 61% for the first  quarter  of 1997 to 64% for the  first  quarter  of
1998.

      Combined sales and marketing and general and administrative  costs for the
same  quarter of 1998 were  $818,178,  compared to $581,040 for the  comparable
period of the  previous  year,  an  increase of 41%.  The  increase in costs was
primarily  attributed  to the  expansion of the  E-Commerce  sales and marketing
workforce and expenses  related to the recruitment of  non-technical  employees.
Combined sales and marketing and general and administrative  costs for the first
quarter of 1998 were 27% of revenues, versus 32% of revenues for the same period
of 1997. As revenues continue to increase,  the percentage of costs attributable
to technical versus administrative activities is expected to increase.  Research
and  development  costs were  $81,143  and $0 for the first  quarter of 1998 and
1997, respectively.

     Interest  income was $24,148 for the first quarter of 1998,  versus $16,788
for the same  period  of the  previous  year.  The  Company  increased  its cash
reserves in the first quarter of 1998. There was no significant other income and
expense for the first quarter of 1998 and 1997.

<PAGE>
                                       8


      Net income for the first quarter of 1998 was $219,807,  or $.01 per share,
versus  $125,151,  or $.00 per share,  for the first quarter of 1997. Net income
represented 7% of revenue for the first quarter of both 1998 and 1997.

Bookings and Backlog

      At March 31, 1998, the expected  multi-year  contract  commitments  (order
backlog)  from  government  customers  was  approximately  $34  million,   which
consisted  of (i) new orders  for which work has not yet begun and (ii)  revenue
remaining to be recognized on work in progress. Approximately 79% of the backlog
consists of programs that are awarded but not yet  authorized  for funding.  The
government  normally funds a contract in incremental  amounts for the tasks that
are currently in  production.  The Company's  order backlog at December 31, 1997
was approximately $25 million.

Liquidity and Capital Resources

      As of March 31, 1998, unused sources of liquidity  consisted of $2,259,702
in cash and cash equivalents, an increase of $87,467 from December 31, 1997. The
increase  consisted of $155,176 provided by operating  activities,  $79,638 used
for investing in fixed assets, and $11,929 provided by financing activities. The
decrease in billed  receivables is partially  offset by the increase in unbilled
receivables,  due in part to a positive difference between the booked and billed
overhead rates for the quarter.  The Company anticipates  recovering the related
unbilled amounts in the near term,  pending approval of a rate increase from the
government.

      The Company  believes that the present level of cash and cash  equivalents
is  adequate to service  the  liquidity  needs of the Company in the next twelve
months.  The Company  relies  principally  on the  collection of  receivables to
generate  internal  cash  reserves.  The  government  is capable of  temporarily
disrupting the flow of cash to the Company at any time, for example, as a result
of delays associated with the annual budget process.

      The Company has an unsecured  line of credit from a financial  institution
in the amount of  $1,500,000.  The  Company may borrow up to the lower of 60% of
the receivable base or $1,500,000, at a rate of one percent over the prime rate.
The line is subject to certain  covenants and  maintenance  requirements,  which
have been fulfilled. The line expires in June 1998. The Company has not utilized
the credit line through March 31, 1998.

      Management believes the Company will be able to operate in the next twelve
months without additional financing, whether in the form of borrowings or equity
capital.  Successful  operations  in the long  term  should  produce  growth  in
revenues and profitability, which may require additional financing.

Year 2000

      The Company is aware of the issues associated with the programming code in
existing  computer systems as the millennium ("year 2000")  approaches.  The key
issue  is  whether  computer  systems  will  properly  recognize  date-sensitive
information  when the year  changes to 2000.  Most of the  hardware and software
currently in use at the Company are relatively new and year 2000  compliant.  No
significant  reprogramming  efforts and year 2000 compliance expenses inside the
Company are expected to be necessary.

Risks and Uncertainties

      Teknowledge's  service revenue currently derives primarily from government
R&D  contracts,  and  the  Company  has  historically  been  profitable  in that
business.   Dependence  on   government   contracts   carries   risk;   however,
Teknowledge's  particular  government  customers  have  fared well over the past
decade of budget  cutbacks in Washington.  The primary  uncertainty in providing
services under  government  contracts has been the Company's  ability to attract
and  retain  sufficient  technical  staff to meet  the  demands  of new  orders.
Teknowledge's  track record of profitability,  excellent employee benefits,  and
exciting new technical  projects,  have helped to ease the  recruiting  problem.

<PAGE>
                                       9


Management  believes the Company has many competitive  advantages which mitigate
the risks of the typical startup company.  In recent years,  government services
have  provided  Teknowledge  with a  consistent  base of  profits  and a  strong
technology   portfolio  upon  which  to  build  an  internal   software  product
development program. The Company believes it will continue to develop and market
test new software  products  without a material  adverse impact on its financial
position or results of operations.  The Company screens  potential  products for
user and  market  acceptance  before  they are  released.  While  this  does not
guarantee  success,  it does minimize the exposure to the Company. A marketplace
success could result in further investments and additional products.

      The Company  believes the Internet and intranet  software  market offers a
significant  new opportunity for growth and Teknowledge is in a good position to
convert  Internet-based  software  developed  under its government R&D contracts
into new  commercial  products.  However,  if the  Internet or  intranet  market
develops more slowly than expected,  becomes saturated with  competitors,  or if
the  Company's  products  do  not  achieve  market  acceptance,   the  Company's
commercial  business,   financial  condition,  and  results  of  operations  may
eventually be adversely affected.

      All of the  Company's  government  contracts  are the  cost-plus-fixed-fee
type. Revenues,  costs and earnings on government contracts are determined based
on estimated  overhead rates derived from forecasted annual costs. The Company's
actual experience in headcount growth,  billable efficiency,  and costs may vary
from original estimates and necessitate  periodic adjustments to overhead rates.
Such  adjustments are made on a cumulative  basis whereby the resulting  revenue
and income effects are recognized in the period of the adjustments.

Forward-Looking Statements

      Forward-looking  statements made in this section relating to recruiting of
additional employees,  increase in demand for new employees,  expected growth in
revenues,  mix of revenues  between  government and commercial,  anticipated new
government contracts,  Year 2000 issues, and the development and announcement of
commercial  products involve risks and  uncertainties,  and actual results could
differ  materially  from  that  set  forth  in the  forward  looking  statements
contained herein as a result of difficulties in recruiting,  risks in government
contracting,  risks relating to commercialization  of products,  and other risks
set forth under "Risks and Uncertainties."

<PAGE>
                                       10


                           PART II. OTHER INFORMATION

- ------------------------------------------------------------------------------

Item 1.     LEGAL PROCEEDINGS

      On or about August 2, 1994,  Daniel R. Robusto,  a former executive of the
Company,  filed a suit  in the  Court  of  Common  Pleas  of  Allegheny  County,
Pennsylvania, pursuant to Pennsylvania Wage Payment and Collection Law, alleging
breach by the Company of an employment  settlement  agreement and the nonpayment
of severance wages of $107,307 plus liquidated damages of $26,827, attorney fees
and other court costs.  The Company has  responded to the initial  complaint and
asserted certain  counterclaims against Mr. Robusto based upon his actions while
in office.  The  litigation  process is  continuing.  Management  of the Company
believes  this suit is without  merit and intends to defend  itself  vigorously.
Management  believes  the  ultimate  resolution  of this  suit  will not have an
adverse  material  impact on the  Company's  financial  position  and results of
operations.

Item 6.     EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits:

   Set forth below is a list of all exhibits filed herewith or  incorporated  by
reference as part of this Quarterly Report on Form 10-QSB.

Exhibit No.             Description
- -----------             -----------

   3.1       Amended and Restated Certificate of Incorporation of Teknowledge
             Corporation (5)

   3.2       Amended and Restated Bylaws of Teknowledge Corporation (9)

   3.3       Certificate of Designation, Preferences and Rights of the Terms of
             the Series A Preferred Stock (7)

   4.1       Rights Agreement dated January 29, 1996 between the Company and 
             Registrar and Transfer Company as Rights Agent (7)

  10.1       Teknowledge Corporation 1989 Stock Option Plan (8)

  10.2       Amendment to Stock Option Agreement, dated November 30, 1988, 
             between American Cimflex Corporation and Romesh T. Wadhwani (1)

  10.3       Amended Employment Agreement, dated as of January 21, 1992, between
             Cimflex Teknowledge Corporation and Daniel R. Robusto (2)

  10.4       Settlement Agreement, General Release, and Waiver of Claims, dated
             November 21, 1992, between Daniel R. Robusto and Cimflex
             Teknowledge Corporation (3)

  10.5       Settlement Agreement, dated May 21, 1993, between Cimflex 
             Teknowledge Corporation and Third Copley-Franklin Trust (4)

  10.6       Settlement Agreement, dated September 1, 1993, between Cimflex
             Teknowledge Corporation and Pittsburgh Great Southern Company (4)

  10.7       Change of Control Agreement, dated November 21, 1994, between
             Teknowledge Corporation and Frederick Hayes-Roth and Neil
             Jacobstein (6)

  23.1       Consent of Arthur Andersen LLP, independent public accountants

    27       Financial Data Schedule

<PAGE>
                                       11


References

   (1) Filed as an Exhibit to the  Company's  Annual  Report on Form 10-K for
       the fiscal year ended December 31, 1989.

   (2) Filed as an Exhibit to the  Company's  Annual Report on Form 10-K for the
       fiscal year ended December 31, 1991.

   (3) Filed as an Exhibit to the  Company's  Annual Report on Form 10-K for the
       fiscal year ended December 31, 1992.

   (4) Filed as an Exhibit to the  Company's  Annual  Report on Form 10-KSB,  as
       amended, for the fiscal year ended December 31, 1993.

   (5) Filed as an Exhibit to the Company's  Quarterly Report on Form 10-QSB for
       the quarter ended June 30, 1994.

   (6) Filed as an Exhibit to the Company's  Annual  Report on Form 10-KSB,  for
       the fiscal year ended December 31, 1994.

   (7) Filed as an Exhibit to the Company's  Annual  Report on Form 10-KSB,  for
       the fiscal year ended December  31, 1995.

   (8) Filed as an Exhibit  to the  Company's  Current  Report on Form 8-K dated
       February 12,  1996, related to the adoption of a 12(g) Shareholder Rights
       Agreement dated January 29, 1996.

   (9) Filed as an Exhibit to the Company's  Quarterly Report on Form 10-QSB for
       the quarter ended March 31, 1996.

(b) The  registrant  did not file a report on Form 8-K during the quarter  ended
March 31, 1998.

<PAGE>
                                       12


                                   SIGNATURES

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



                                               TEKNOWLEDGE CORPORATION
                                               -----------------------
                                                     (Registrant)




/s/ Frederick Hayes-Roth      Chairman of the Board         May 4, 1998
- ------------------------      of Directors and Chief
Frederick Hayes-Roth          Executive Officer
                              (Principal Executive
                              Officer)



/s/ Neil A. Jacobstein        President and Chief           May 4, 1998
- ------------------------      Operating Officer
Neil A. Jacobstein           



/s/ Dennis A. Bugbee          Director of Finance,          May 4, 1998
- ------------------------      Treasurer and Secretary
Dennis A. Bugbee              (Principal Financial and
                              Accounting Officer)

<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   3-mos
<FISCAL-YEAR-END>                              Dec-31-1998
<PERIOD-END>                                   Mar-31-1998
<CASH>                                         2,259,702
<SECURITIES>                                           0
<RECEIVABLES>                                  2,197,735
<ALLOWANCES>                                      10,000
<INVENTORY>                                            0
<CURRENT-ASSETS>                               4,973,032
<PP&E>                                         3,771,835
<DEPRECIATION>                                 3,163,913
<TOTAL-ASSETS>                                 6,103,521
<CURRENT-LIABILITIES>                          1,711,744
<BONDS>                                                0
                                  0
                                            0
<COMMON>                                         242,402
<OTHER-SE>                                     4,149,375
<TOTAL-LIABILITY-AND-EQUITY>                   6,103,521
<SALES>                                                0
<TOTAL-REVENUES>                               3,069,930
<CGS>                                                  0
<TOTAL-COSTS>                                  1,967,750
<OTHER-EXPENSES>                                 899,321
<LOSS-PROVISION>                                       0
<INTEREST-EXPENSE>                                     0
<INCOME-PRETAX>                                  227,007
<INCOME-TAX>                                       7,200
<INCOME-CONTINUING>                              219,807
<DISCONTINUED>                                         0
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                     219,807
<EPS-PRIMARY>                                       0.01
<EPS-DILUTED>                                       0.01
        


</TABLE>


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