INRAD INC
10-Q, 1999-11-16
MISCELLANEOUS ELECTRICAL MACHINERY, EQUIPMENT & SUPPLIES
Previous: SYNBIOTICS CORP, 10QSB/A, 1999-11-16
Next: INDIANA UNITED BANCORP, 8-K, 1999-11-16



                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q




(Mark One)
[X]                 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended    SEPTEMBER 30, 1999
                              -----------------------

                                       OR

[   ]                TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from         to
                               --------  -----------------

Commission file number:             0-11668

                                   INRAD, INC.
       ------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

           NEW JERSEY                                   22-2003247
- ---------------------------------------      -----------------------------------
  (State or other jurisdiction of                     (I.R.S. Employer
   incorporation or organization)                  Identification Number)

                     181 LEGRAND AVENUE, NORTHVALE, NJ 07647
       ------------------------------------------------------------------
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (201) 767-1910
       ------------------------------------------------------------------
              (Registrant's telephone number, including area code)


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


         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 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
      ------          ------


          Common shares of stock outstanding as of September 30, 1999:

                                4,100,678 SHARES


<PAGE>



                                   INRAD, INC.

                                      INDEX




<TABLE>
<CAPTION>

                                                                                                     PAGE NUMBER
                                                                                                     -----------


<S>                                                                                                      <C>
PART I.      FINANCIAL INFORMATION........................................................................1

                      Item 1. Financial Statements:

                              Consolidated Balance Sheets as of September 30, 1999, (unaudited)
                              and December 31, 1998.......................................................1

                              Consolidated Statements of Operations for the Three and Nine
                              Months Ended September 30, 1999 and 1998 (unaudited)........................2

                              Consolidated Statements of Cash Flows for the Nine
                              Months Ended September 30, 1999 and 1998 (unaudited)........................3

                              Notes to Consolidated Financial Statements..................................4


                      Item 2. Management's Discussion and Analysis of Financial Condition
                              and Results of Operations...................................................5

                              Changes in Securities and Use of Proceeds...................................7



PART II.     OTHER INFORMATION............................................................................8



SIGNATURES  ..............................................................................................9
</TABLE>


<PAGE>

                          PART I. FINANCIAL INFORMATION

ITEM 1.       FINANCIAL STATEMENTS
                                   INRAD, INC.
                           CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>

                                                                                SEPTEMBER 30,                 DECEMBER 31,
                                                                                   1999                          1998*
                                                                                   ----                          ----
                                                                                 UNAUDITED
<S>                                                                           <C>                             <C>
ASSETS
CURRENT ASSETS:
    Cash and cash equivalents                                                 $    295,736                    $    208,028
    Accounts receivable, net                                                       785,882                         639,604
    Inventories                                                                  1,215,481                       1,433,081
    Unbilled contract costs                                                        192,951                         125,096
    Other current assets                                                            77,054                          64,626
                                                                              ------------                    ------------
         TOTAL CURRENT ASSETS                                                    2,567,104                       2,470,435
                                                                              ------------                    ------------
PLANT AND EQUIPMENT,
    Plant and equipment at cost                                                  5,428,143                       5,216,544
    Less: Accumulated depreciation
    and amortization                                                            (4,844,061)                     (4,585,761)
                                                                              ------------                    ------------
    Total plant and equipment                                                      584,082                         630,783
PRECIOUS METALS                                                                    286,788                         282,396
OTHER ASSETS                                                                       149,881                         154,543
                                                                              ------------                    ------------
         TOTAL ASSETS                                                         $  3,587,855                    $  3,538,157
                                                                              ============                    ============
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
    Note payable - Bank                                                       $          0                    $    107,500
    Current obligations under capital leases                                         1,536                           8,007
    Accounts payable and accrued liabilities                                       621,029                         527,991
    Advances from customers                                                       (107,223)                         30,887
    Other current liabilities                                                       32,400                          40,400
                                                                              ------------                    ------------
         TOTAL CURRENT LIABILITIES                                                 547,742                         714,785
SECURED CONVERTIBLE PROMISSORY NOTES                                               250,000                         250,000
SUBORDINATED CONVERTIBLE NOTES                                                     100,000                         100,000
                                                                              ------------                    ------------
         TOTAL LIABILITIES                                                         897,742                       1,064,785
                                                                              ------------                    ------------
SHAREHOLDERS' EQUITY:
    Preferred Stock: $1,000 par value; 500 shares issued and outstanding
         at September 30, 1999 and 0 shares issued and outstanding
         at December 31, 1998                                                      500,000                               0
    Common stock: $.01 par value; 4,100,678 shares issued at
         September 30, 1999 and at December 31, 1998                                41,007                          41,007
    Capital in excess of par value                                               8,237,718                       8,237,718
    Accumulated deficit                                                         (6,073,662)                     (5,790,403)
                                                                              ------------                    ------------
                                                                                 2,705,063                       2,488,322
    Less - Common stock in treasury,
        at cost (4,600 shares at September 30, 1999 and
        at December 31, 1998)                                                      (14,950)                        (14,950)
                                                                              ------------                    ------------
         TOTAL SHAREHOLDERS' EQUITY                                              2,690,113                       2,473,372
                                                                              ------------                    ------------
         TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                           $  3,587,855                    $  3,538,157
                                                                              ============                    ============
</TABLE>

* Derived from Audited Financial Statements

                 See Notes to Consolidated Financial Statements.


                                       1
<PAGE>

                                   INRAD, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



<TABLE>
<CAPTION>

                                                    THREE MONTHS ENDED SEPTEMBER 30            NINE MONTHS ENDED SEPTEMBER 30
                                                    -------------------------------            ------------------------------
                                                      1999                  1998                  1999               1998
                                                      ----                  ----                  ----               ----

<S>                                                 <C>                  <C>                   <C>                <C>
REVENUES:
   Product sales                                    $1,118,110           $1,015,902            $3,918,146         $ 3,397,464
   Contract R & D                                      234,039              217,513               798,242             583,920
                                                   -----------          -----------           -----------         -----------

Total Revenue                                        1,352,149            1,233,415             4,716,388           3,981,384
                                                   -----------          -----------           -----------         -----------

COST AND EXPENSES:
   Cost of goods sold                                  827,401              762,057             2,900,527           2,548,098
   Contract R & D expenses                             214,962              226,306               779,138             609,109
   Selling, general & administrative expenses          357,540              342,201             1,093,697           1,011,514
   Internal R & D expenses                             105,390               42,218               203,692             125,116
                                                   -----------          -----------           -----------         -----------
Total Cost and Expenses                              1,505,293            1,372,782             4,977,054           4,293,837
                                                   -----------          -----------           -----------         -----------

OPERATING PROFIT (LOSS)                               (153,144)            (139,367)             (260,666)           (312,453)

OTHER INCOME (EXPENSE):
   Interest expense                                     (7,713)             (67,486)              (26,188)           (188,816)
   Interest & other income, net                          1,157                2,147                 3,595               8,220
                                                   -----------          -----------           -----------         -----------

NET  LOSS                                             (159,700)            (204,706)             (283,259)           (493,049)

ACCUMULATED DEFICIT, BEGINNING OF PERIOD            (5,913,962)          (5,446,978)           (5,790,403)         (5,158,635)
                                                   -----------          -----------           -----------         -----------

ACCUMULATED DEFICIT, END OF PERIOD                 $(6,073,662)         $(5,651,684)          $(6,073,662)        $(5,651,684)
                                                   ============         ============          ============        ============

NET LOSS PER COMMON SHARE - BASIC AND DILUTED            (0.04)               (0.09)               (0.07)              (0.23)
                                                   ============         ============          ============        ============

WEIGHTED AVERAGE SHARES OUTSTANDING                   4,100,678            2,116,971             4,100,678           2,113,248
                                                   ============         ============          ============        ============
</TABLE>


                 See Notes to Consolidated Financial Statements.



                                       2
<PAGE>

                                   INRAD, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

<TABLE>
<CAPTION>

                                                                                    NINE MONTHS ENDED SEPTEMBER 30

                                                                                  1999                            1998
                                                                                  ----                            ----

<S>                                                                           <C>                             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
    Net loss                                                                  $   (283,259)                   $   (493,049)
                                                                              ------------                    ------------

ADJUSTMENTS TO RECONCILE NET LOSS TO CASH
    PROVIDED BY OPERATING ACTIVITIES:
        Depreciation and amortization                                              265,500                         351,936
        Non-cash interest                                                           -                                7,627
        Loss on sale of equipment                                                   -                               (3,500)

    CHANGES IN ASSETS AND LIABILITIES:
        Accounts receivable                                                       (146,278)                        (78,036)
Inventories                                                                        217,600                         127,941
        Unbilled contract costs                                                    (67,855)                       (121,519)
        Other current assets                                                       (12,428)                         29,021
        Precious metals                                                             (4,392)                         (4,921)
        Other assets                                                                (2,538)                          3,283
        Accounts payable and accrued liabilities                                    93,038                         222,119
Advances from customers                                                           (138,110)                        (33,377)
        Other current liabilities                                                   (8,000)                        (45,529)
                                                                              ------------                    ------------

         Total adjustments                                                         196,537                         455,045
                                                                              ------------                    ------------

         NET CASH PROVIDED BY OPERATING ACTIVITIES                                  86,722                          38,004
                                                                              ------------                    ------------


CASH FLOWS FROM INVESTING ACTIVITIES:
        Capital expenditures                                                      (211,599)                        (63,212)
        Proceeds from sale of equipment                                             -                                3,500
        Proceeds from redemption of Certificate of Deposit                                                          70,000
                                                                              ------------                    ------------

         NET CASH USED IN INVESTING ACTIVITIES                                    (211,599)                        (10,288)
                                                                              ------------                    ------------

CASH FLOWS FROM FINANCING ACTIVITIES:
        Proceeds from issuance of preferred stock                                  500,000                               -
        Principal payments of note payable - Bank                                 (107,500)                        (90,000)
        Principal payments of capital lease obligations                             (6,471)                        (10,925)
                                                                              ------------                    ------------

         NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                       386,029                        (100,925)
                                                                              ------------                    ------------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                87,708                        (128,641)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                   208,028                         209,142
                                                                              ------------                    ------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                    $    295,736                    $     80,501
                                                                              ============                    ============
</TABLE>



                 See Notes to Consolidated Financial Statements.


                                       3
<PAGE>

                                   INRAD, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 1 -SUMMARY OF ACCOUNTING POLICIES


BASIS OF PRESENTATION

The accompanying unaudited interim consolidated financial statements of INRAD,
Inc. (the "Company") reflect all adjustments, which are of a normal recurring
nature, and disclosures which, in the opinion of management, are necessary for a
fair statement of results for the interim periods. It is suggested that these
consolidated financial statements be read in conjunction with the audited
consolidated financial statements as of December 31, 1998 and 1997 and for the
years then ended and notes thereto included in the Company's report on Form
10-K, filed with the Securities and Exchange Commission.


INCOME TAXES

The Company recognizes deferred tax assets and liabilities for the expected
future tax consequences of events that have been recognized in the Company's
financial statements or tax returns. Deferred tax assets and liabilities are
determined based on the difference between the financial statement carrying
amounts and the tax bases of assets and liabilities using enacted tax rates in
effect in the years in which the differences are expected to reverse. A
valuation allowance is established when deferred tax assets are not likely to be
realized.


NET LOSS PER SHARE

Basic and diluted net loss per share is computed using the weighted average
number of common shares outstanding. The potential dilutive effect of securities
that are common share equivalents, options, warrants, convertible notes and
convertible preferred stock, have been excluded from the diluted computation
because their effect is antidilutive.



NOTE 5 -COMMITMENTS

There are in effect employment agreements with two officers of the Company that
call for a base compensation to be mutually agreed upon at renewal. Early
termination of the agreements will result in a severance payment of between six
and nine months of base compensation. The minimum aggregate payouts under such
contracts approximate $139,000.



ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATION


The following information contains forward-looking statements, including
statements with respect to the revenues to be realized from existing backlog
orders and ability to generate sufficient cash flow in the future. The Company
wishes to insure that meaningful cautionary statements accompany any
forward-looking statements in order to comply with the terms of the safe harbor
provided by the Private Securities Reform Act of 1995. Actual results may vary
from these forward-looking statements due to the following factors: inability to
maintain customer relationships and/or add new customers; unforeseen overhead
expenses that may adversely affect financial results or other inability to
operate with a positive cash flow. Readers are further cautioned that the
Company's financial results can vary from quarter to quarter, and the financial
results reported for the first nine months may not necessarily be indicative of
future results. The foregoing is not intended to be an exhaustive list of all
factors that could cause actual results to differ materially from those
expressed in forward-looking statements made by the Company. For more
information about the Company, please review the Company's most recent Form 10-K
filed with the Securities & Exchange Commission.


                                       4
<PAGE>

RESULTS OF OPERATIONS

The following discussion and analysis should be read in conjunction with the
Company's unaudited consolidated financial statements presented elsewhere
herein. The discussion of results should not be construed to imply any
conclusion that such results will necessarily continue in the future.


NET PRODUCT SALES

Net product sales for the third quarter of 1999 increased $102,000, or 10.0%
from the comparable quarter in 1998 and net sales for the nine months ended
September 30, 1999 increased $521,000 or 15.3% from the comparable 1998 period.
International shipments in the first nine months of 1999 were $1,642,000 (42% of
total shipments) compared to $613,000 (18%) for the first nine months of 1998.
Product sales during the third quarter of 1999 were greater than the prior year
because of increased orders in 1999 that we were able to ship during the third
quarter, primarily to our international clients.

The backlog of unfilled product orders was $1,149,000 at September 30, 1999,
compared with $1,426,000 at December 31, 1998 and $1,760,000 at September 30,
1998.


COST OF GOODS SOLD

For the nine months period ended September 30, 1999, the Company used 74% as its
estimated cost of goods sold percentage. For the previous year, 1998, the actual
cost of goods sold percentage was 74.3%. The Company believes 74% better
approximates the expected 1999 annual cost of goods sold percentage based on
estimated profitability of actual sales through September 30, 1999 and the
anticipated annual level of product shipments and related costs.

For the nine-month period ended September 30, 1998, the Company used 75% as its
estimated cost of goods sold percentage.


CONTRACT RESEARCH AND DEVELOPMENT

Contract research and development revenues were $798,000 for the nine months
ended September 30, 1999, compared to $584,000 for the nine months ended
September 30, 1998. Related contract research and development expenditures,
including allocated indirect costs, for the nine months ended September 30, 1999
were $779,000 compared to $609,000 for the comparable 1998 quarter. Revenues
increased from 1998 to 1999 due to a higher opening backlog of contracts. The
Company expects to continue to focus its future efforts on programs closely
aligned with its core business.

The Company's backlog of contract R&D was $905,000 at September 30, 1999,
compared with $1,110,000 at December 31, 1998 and $1,213,000 at September 30,
1998.


SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling, general and administrative expenses increased $16,000 or 4.7% in the
third quarter of 1999. General and administrative expenses increased due to the
hiring of a new Chief Operating Officer and President, and selling expenses
increased due to additional commissions paid independent sales agents on
international sales.


INTERNAL RESEARCH AND DEVELOPMENT EXPENSES

Research and development expenses for the quarter ended September 30, 1999 were
$105,000 compared to $42,000 for the quarter ended September 30, 1998. The
Company is focusing its internal Research and Development efforts in 1999 on a
few new products with short development cycles.


INTEREST EXPENSE

Interest expense was $8,000 and $67,000 for the quarters ended September 30,
1999 and 1998, respectively. Interest expense is less in 1999 because on
December 31, 1998 the Company converted $1,800,799 of notes payable and $441,789
of accrued interest into 1,979,107 shares of common stock.


                                       5
<PAGE>

LIQUIDITY AND CAPITAL RESOURCES

During the quarter ended March 31, 1997, the Company signed an agreement with
Chase Manhattan Bank (successor to Chemical Bank) amending the terms of its
credit facility. The agreement requires monthly principal payments of $10,000
for January 1997, and $7,500 from February 1997 until December 1997, monthly
principal payments of $10,000 from January 1998 until December 1998, and monthly
principal payments $12,500 from January 1999 until August 1999. A final payment
of $7,500 is due on September 1, 1999. All required payments to Chase Manhattan
Bank have been made on time.

In March 1999, a shareowner and debtholder of the Company agreed to purchase 500
shares of 10% convertible preferred stock at the price of $1,000 per share. Two
hundred shares were purchased for $200,000 in March 1999 and the remaining three
hundred shares were purchased in June 1999 for $300,000. Dividends are payable
in common stock at the rate of $1.00 per share per annum.

Capital expenditures, including internal labor and overhead charges, for the
nine months ended September 30, 1999 and 1998 were $212,000 and $63,000,
respectively. Until the Company is generating satisfactory amounts of cash flow
from its operations, it is expected that future capital expenditures will be
kept to a minimum. Management believes that in the short term, this limitation
will not have a material effect on operations.


YEAR 2000 ISSUE

The year 2000 issue is the result of computer programs being written using two
digits rather than four digits to define the applicable year. Any computer
programs and hardware as well as software products and certain equipment and
machinery that are date sensitive may recognize a date using "00" as the Year
1900 rather than the Year 2000. This could result in a system failure or
miscalculations causing disruptions of operations, including, among other
things, a temporary inability to process transactions or engage in normal
business activities for both the Company and its customers who rely on its
products.

The Company has divided the Year 2000 issue into two main areas: internal
information technology ("IT") and non-IT systems, including embedded technology
such as microprocessors; and external agents including critical suppliers,
customers and other third parties the Company utilizes for various processing
functions.

To date, based upon reviewing hardware, it has been determined that a small
amount of older computer equipment must be replaced, but the type and amount are
not significant and will be replaced in the ordinary course as systems are
upgraded.

The Company has assessed its Year 2000 exposure as it pertains to non-IT
systems, including manufacturing, research and development and key
relationships, such as vendors and customers. This includes the process of
identifying and prioritizing critical suppliers and customers and communicating
with them about their plans and progress in addressing the Year 2000 problem.
The Company also utilizes third-party vendors for processing data and payments,
e.g. payroll services, 401 (k) plan administration, check processing, medical
benefits processing, etc. The Company has initiated communications with these
vendors to determine the status of their systems. Should these vendors not be
compliant in a timely manner, the Company may be required to process
transactions manually or delay processing until such time as the vendors are
Year 2000 compliant. The review of non-IT systems and key third party
relationships has been completed as of the second quarter of 1999. At this time
the total cost to be Y2K compliant is not estimated to be material.

The failure to correct a material Year 2000 problem could result in an
interruption in, or a failure of, certain normal business activities or
operations. Such failures could materially and adversely affect the company's
results of operations, liquidity and financial condition. Due to the general
uncertainty inherent in the Year 2000 problem, resulting in part from the
uncertainty of the Year 2000 readiness of third-party suppliers and customers,
the Company is unable to determine at this time whether the consequences of Year
2000 failures will have a material impact on the Company's results of
operations, liquidity or financial condition.

The future costs of the Company's Year 2000 efforts are expected to be funded
through future operating cash flows and the financing of hardware and software.
The requirements for the correction of Year 2000 issues and the date on which
the Company believes it will complete the Year 2000 modifications are based on
management's current


                                       6
<PAGE>

best estimates, which were derived utilizing numerous assumptions of future
events including the continued availability of certain resources, third-party
modification plans and other factors. However, there can be no guarantee that
these estimates will be achieved and actual results could differ materially from
those anticipated. Specific factors that may cause such material differences
include, but are not limited to, the availability of personnel trained in this
area, the ability to locate and collect all relevant computer data and similar
uncertainties.

No contingency plans are developed to date. Contingency plans will be prepared
so that the Company's critical business processes can be expected to continue to
function on January 1, 2000 and beyond. The Company's contingency plans will be
structured to address both remediation of systems and their components and
overall business operating risk. These plans are intended to mitigate both
internal risks as well as potential risks in the supply chain of the Company's
suppliers and customers.


CHANGES IN SECURITIES AND USE OF PROCEEDS

The Company sold 200 shares of its Series A 10% Convertible Preferred Stock for
$200,000 on March 25, 1999 and 300 shares on June 25, 1999. There was one
purchaser, an institution that was a major shareholder of the Company prior to
the purchase. The Series A Preferred Stock is convertible into Common Stock of
the Company at a rate of $1.00 per share. The issuance of the Series A Preferred
Stock was, and the issuance of the underlying Common Stock, if converted, will
be, exempt from registration under Section 4(2) of the Securities Act of 1933,
as amended, as not involving public offering.







PART II.    OTHER INFORMATION




ITEM 6.       EXHIBITS AND REPORTS ON FORM 8-K

(A)     Exhibits:

        11.     An exhibit showing the computation of per-share earnings is
                omitted because the computation can be clearly determined from
                the material contained in this Quarterly Report on Form 10-Q.

        27.     Financial Data Schedule.

(B)     Reports on Form 8-K:

                None.


                                       7
<PAGE>

                                   SIGNATURES


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




                              INRAD, INC.




                              By:   /s/ WARREN RUDERMAN
                                    --------------------------------
                                    WARREN RUDERMAN
                                    CHAIRMAN OF THE BOARD




                              By:   /s/ WILLIAM S. MIRAGLIA
                                    --------------------------------
                                    WILLIAM S. MIRAGLIA
                                    CHIEF FINANCIAL OFFICER







               Date:    November 24, 1999




                                      9

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEET AND CONSOLIDATED STATEMENT OF OPERATIONS FOUND
ON PAGES 1 AND 2 ON THE COMPANY'S 10-Q FOR THE YEAR TO DATE AND IS QUALIFIED
IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                         295,736
<SECURITIES>                                         0
<RECEIVABLES>                                  792,882
<ALLOWANCES>                                     7,000
<INVENTORY>                                  1,215,481
<CURRENT-ASSETS>                             2,567,104
<PP&E>                                       5,428,143
<DEPRECIATION>                               4,844,061
<TOTAL-ASSETS>                               3,587,855
<CURRENT-LIABILITIES>                          547,742
<BONDS>                                              0
                                0
                                    500,000
<COMMON>                                        41,007
<OTHER-SE>                                   2,149,106
<TOTAL-LIABILITY-AND-EQUITY>                 3,587,855
<SALES>                                      4,716,388
<TOTAL-REVENUES>                             4,716,388
<CGS>                                        3,679,665
<TOTAL-COSTS>                                4,977,054
<OTHER-EXPENSES>                               203,692
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              22,593
<INCOME-PRETAX>                              (283,259)
<INCOME-TAX>                                        0
<INCOME-CONTINUING>                          (283,259)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (283,259)
<EPS-BASIC>                                     (0.07)
<EPS-DILUTED>                                      0.0


</TABLE>


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