NOISE CANCELLATION TECHNOLOGIES INC
10-Q/A, 1998-07-01
MISCELLANEOUS ELECTRICAL MACHINERY, EQUIPMENT & SUPPLIES
Previous: CARDINAL HEALTH INC, 424B5, 1998-07-01
Next: CASTLE BANCGROUP INC, 8-K, 1998-07-01





                                       
                                        UNITED STATES
                             SECURITIES AND EXCHANGE COMMISSION
                                   WASHINGTON, D.C. 20549



                                        FORM 10-Q/A



                      AMENDMENT NO. 1 TO QUARTERLY REPORT PURSUANT TO
                 SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
                       FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1998



                              COMMISSION FILE NUMBER: 0-18267


Noise Cancellation Technologies, Inc.
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)


Delaware                                  59-2501025
- --------------------------------------------------------------------------------
(State or other jurisdiction of           (I.R.S. Employer Identification No.)
incorporation or organization)

1025 West Nursery Road, Suite 120, Linthicum, Maryland            21090
- --------------------------------------------------------------------------------
(Address of principal executive offices)                          (Zip Code)

(410) 636-8700
- --------------------------------------------------------------------------------
(Registrant's telephone number, including area code)




<PAGE>
                                                                             
                                   PART I                                    
                                                                             
                           FINANCIAL INFORMATION                             
                                                                             
                                                                             
ITEM 1.     FINANCIAL STATEMENTS                                             
<TABLE>                                                                      
<CAPTION>                                                                    
NOISE CANCELLATION TECHNOLOGIES, INC. AND SUBSIDIARIES                       
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Note 1)                     
(Unaudited)                                                                  
                                                                             
                                                    (in thousands except     
                                                      per share amounts)     
                                                  Three months ended March 31
                                                -----------------------------
                                                    1997            1998     
                                               --------------- --------------
REVENUES:                                                                    
<S>                                            <C>             <C>           
   Technology licensing fees and royalties     $   3,000       $     310     
   Product sales, net                                234             402     
   Engineering and development services               81              22     
                                               ----------      -----------   
          Total revenues                       $   3,315       $     734     
                                               ----------      -----------   
                                                                             
COSTS AND EXPENSES:                                                          
   Costs of sales                              $     199       $     303     
   Costs of engineering and development                                      
   services                                           91              22     
   Selling, general and administrative               834           2,677     
   Research and development                        1,592           1,464     
   Interest (income) expense                           -            (121)    
                                               ----------      -----------   
        Total costs and expenses               $   2,716       $   4,345     
                                               ----------      -----------   
                                                                             
NET INCOME/(LOSS)                              $     599       $  (3,611)    
                                                                             
   Preferred stock dividend requirement                -           1,690     
   Accretion of difference between carrying                                  
   amount and redemption amount of                                           
   redeemable preferred stock                          -             385     
                                               ----------      -----------   
                                                                             
NET INCOME/(LOSS) ATTRIBUTABLE TO                                            
   COMMON STOCKHOLDERS                         $     599       $  (5,686)    
                                               ==========      ===========   
                                                                             
Basic income per share                         $    0.01       $   (0.04)    
                                               ==========      ===========   
Diluted income per share                       $    0.01       $   (0.04)    
                                               ==========      ===========   
                                                                             
Weighted average common shares outstanding -                                 
basic income per share                           111,978         133,161     
Effect of potential common shares                    520               -     
                                               ----------      -----------   
                                                                             
Weighted average common shares outstanding -                                 
diluted income per share                         112,498         133,161     
                                               ==========      ===========   
                                                                             
NOISE CANCELLATION TECHNOLOGIES, INC. AND SUBSIDIARIES                       
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME                     
(Unaudited)                                                                  
                                                                             
                                                (in thousands of dollars)    
                                               Three months ended March 31,  
                                               ----------------------------  
                                                  1997             1998      
                                                ---------       ----------   
<S>                                             <C>             <C>          
NET INCOME/(LOSS)                               $    599        $  (3,611)   
                                                                             
Other comprehensive income/(loss)                                            
  Currency translation adjustment                    (10)              (3)   
                                                ---------       ----------   
                                                                             
COMPREHENSIVE INCOME/(LOSS)                     $    589        $  (3,614)   
                                                =========       ==========   
</TABLE>                                                                     
The  accompanying  notes  are  an  integral  part  of  the  condensed  financial
statements.                                                                  
                                                                             

<PAGE>
<TABLE>            
<CAPTION>                                                                                             
NOISE CANCELLATION TECHNOLOGIES, INC. AND SUBSIDIARIES                                                
CONDENSED CONSOLIDATED BALANCE SHEETS (Note 1)                                                        
                                                                                                      
                                                                      (in thousands of dollars)       
                                                                    December 31,        March 31,     
                                                                        1997              1998        
                                                                    ------------       -----------    
ASSETS                                                                                 (Unaudited)    
Current assets:                                                                                       
<S>                                                                 <C>                <C>            
     Cash and cash equivalents (Note 1)                                $12,604           $ 8,299      
     Accounts receivable:                                                                             
         Trade:                                                                                       
                Technology license fees and royalties                      200                35      
                Joint ventures and affiliates                                -               132      
                Other                                                      368               597      
         Unbilled                                                            -                49      
         Allowance for doubtful accounts                                   (38)              (42)     
                                                                    ------------      -----------     
                     Total accounts receivable                         $   530           $   771      
                                                                                                      
     Inventories, net of reserves (Note 2)                               1,333             2,174      
     Other current assets                                                  213               369      
                                                                    ------------      -----------     
                     Total current assets                              $14,680           $11,613      
                                                                                                      
Property and equipment, net                                              1,144             1,187      
Patent rights and other intangibles, net                                 1,488             1,405      
Other assets                                                                49                50      
                                                                    ------------      -----------     
                                                                       $17,361           $14,255      
                                                                    ============      ===========     
                                                                                                      
LIABILITIES AND STOCKHOLDERS' EQUITY                                                                  
Current liabilities:                                                                                  
     Accounts payable                                                  $ 1,324           $ 1,585      
     Accrued expenses                                                    1,392             1,517      
     Accrued payroll, taxes and related expenses                           181               190      
     Customers' advances                                                    87                87      
                                                                    -----------       -----------     
                     Total current liabilities                         $ 2,984           $ 3,379      
                                                                    -----------       -----------     
                                                                                                      
Commitments and contingencies (Note 4)                                                                
                                                                                                      
STOCKHOLDERS' EQUITY (Note 3)                                                                         
Preferred stock, $.10 par value, 10,000,000 shares authorized,                                        
   13,250 issued (redemption amount $13,314,399)                       $10,458           $12,533      
Common stock, $.01 par value, 185,000,000 shares, authorized;                                         
   issued and outstanding 133,160,212 and 133,161,773                                                 
   shares, respectively                                                  1,332             1,332      
Additional paid-in-capital                                              96,379            94,480      
Unearned portion of compensatory warrants                                    -              (127)     
Accumulated deficit                                                    (93,521)          (97,132)     
Cumulative translation adjustment                                          119               116      
Common stock subscriptions receivable                                     (390)             (326)     
                                                                     -----------      -----------     
                     Total stockholders' equity                        $14,377           $10,876      
                                                                     -----------      -----------     
                                                                       $17,361           $14,255      
                                                                     ===========      ===========     
</TABLE>  
The accompanying notes are an integral part of the condensed financial
statements.                                   
                                                 
                                  
                             
<PAGE>                           
<TABLE>                        
<CAPTION>                                                                                             
NOISE CANCELLATION TECHNOLOGIES, INC. AND SUBSIDIARIES                                                
CONSOLIDATED STATEMENTS OF CASH FLOWS (Note 1)                                                        
(Unaudited)                                                                                           
                                                                 (in thousands of dollars)            
                                                                Three months ended March 31,          
                                                                ----------------------------          
                                                                      1997        1998                
                                                                    ---------   ---------             
Cash flows from operating activities:                                                                 
<S>                                                                <C>          <C>                   
  Net income/(loss)                                                $    599     $ (3,611)             
  Adjustments to reconcile net loss to net cash (used in)                                             
    operating activities:                                                                             
      Depreciation and amortization                                     229          241              
      Common stock options and warrants issued as consideration for:                                  
          Compensation                                                    -           68              
      Provision for tooling costs and write off                           -            3              
      Provision for doubtful accounts                                  (209)           4              
      Loss on disposition of fixed assets                                63            -              
      Changes in operating assets and liabilities:                                                    
          (Increase) in accounts receivable                          (2,765)        (446)             
          Decrease in license fees receivable                             -          200              
          (Increase) in inventories                                    (330)        (841)             
          (Increase) in other assets                                   (100)        (157)             
      Increase in accounts payable and accrued expenses                 104          375              
      Increase (decrease) in other liabilities                         (178)          22              
                                                                   ---------    ---------             
                                                                                                      
      Net cash (used in) operating activities                      $ (2,587)    $ (4,142)             
                                                                   ---------    ---------             
                                                                                                      
Cash flows from investing activities:                                                                 
  Capital expenditures                                             $    (11)    $   (198)             
                                                                   ---------    ---------             
      Net cash (used in) investing activities                      $    (11)    $   (198)             
                                                                   ---------    ---------             
                                                                                                      
Cash flows from financing activities:                                                                 
  Proceeds from:                                                                                      
      Convertible debt (net)                                       $  3,428     $      -              
      Sale of preferred stock (net)                                       -           (9)             
      Sale of subsidiary stock (net)                                      -          (10)             
      Stock subscription receivable                                       -           64              
                                                                   ---------    $--------             
      Net cash provided by financing activities                    $  3,428     $     45              
                                                                   ---------    ---------             
                                                                                                      
Effect of exchange rate changes on cash                            $    (27)    $    (10)             
                                                                   ---------    ---------             
                                                                                                      
Net increase (decrease) in cash and cash equivalents               $    803     $ (4,305)             
Cash and cash equivalents - beginning of period                         368       12,604              
                                                                   ---------    $--------             
                                                                                                      
Cash and cash equivalents - end of period                          $  1,171     $  8,299              
                                                                   =========    =========             
                                                                                                      
Cash paid for interest                                             $      1            -              
                                                                   =========    =========             
</TABLE>                               
The accompanying notes are an integral part of the 
condensed financial statements.                     
                                           

<PAGE>

NOISE CANCELLATION TECHNOLOGIES, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED)

1.    BASIS OF PRESENTATION:

      The accompanying  unaudited condensed  consolidated  financial  statements
have been prepared in accordance with generally accepted  accounting  principles
for interim  financial  information  and with the  instructions to Form 10-Q and
Rule  10-01 of  Regulation  S-X.  Accordingly,  they do not  include  all of the
information and footnotes required by generally accepted  accounting  principles
for complete financial statements. In the opinion of management, all adjustments
(consisting of normal recurring accruals and certain adjustments to reserves and
allowances)  considered  necessary for a fair  presentation  have been included.
Operating  results for the three month  period  ended  March 31,  1998,  are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 1998. For further information,  refer to the consolidated financial
statements   and   footnotes   thereto   included  in  the  Noise   Cancellation
Technologies,  Inc. (the "Company" or "NCT") Annual Report on Form 10-K, for the
year ended  December  31, 1997 as amended by  Amendment  No. 1 thereto  filed on
April 30, 1998 and Amendment No. 2 thereto filed on May 4, 1998.

      The Company has  incurred  substantial  losses from  operations  since its
inception,  which  have  been  recurring  and  amounted  to $97.1  million  on a
cumulative basis through March 31, 1998.  These losses,  which include the costs
for development of products for commercial use, have been funded  primarily from
the sale of common  stock,  including  the  exercise  of  warrants or options to
purchase  common stock,  and by technology  licensing fees and  engineering  and
development  funds  received  from joint venture and other  strategic  partners.
Agreements with joint venture and other  strategic  partners  generally  require
that a portion of the initial cash flows,  if any,  generated by the ventures or
alliances be paid on a preferential  basis to the Company's  co-venturers  until
the technology  licensing fees and engineering and development funds provided to
the venture or the Company are recovered.

      Cash, cash equivalents and short-term investments amounted to $8.3 million
at March  31,  1998,  decreasing  from  $12.6  million  at  December  31,  1997.
Management  believes that available cash and cash  anticipated from the exercise
of  warrants  and  options,  the  funding  derived  from  forecasted  technology
licensing  fees,  royalties and product sales,  and  engineering and development
revenue,  and the sale of  shares  of  stock of  Verity  Group  plc  ("Verity"),
discussed  below,  should be  sufficient  to sustain the  Company's  anticipated
future level of operations  into 1999.  However,  the period during 1999 through
which it can be sustained is dependent  upon the level of realization of funding
from  technology  licensing fees and royalties and product sales and engineering
and development revenue, all of which are presently uncertain.

      Management  believes that the funding  provided by the sources referred to
above including the anticipated  increased product sales,  technology  licensing
fees  and  royalties,  if  realized,  should  enable  the  Company  to  continue
operations into 1999. If the Company is not able to generate additional capital,
increase  technology  licensing  fees,  royalties and product sales, or generate
additional capital, it will have to cut its level of operations substantially in
order to conserve cash. (Refer to "Liquidity and Capital  Resources" below for a
further discussion relating to continuity of operations.)

      The accompanying financial statements have been prepared assuming that the
Company will  continue as a going  concern,  which  contemplates  continuity  of
operations,  realization  of  assets  and  satisfaction  of  liabilities  in the
ordinary  course of business.  The propriety of using the going concern basis is
dependent  upon,  among  other  things,  the  achievement  of future  profitable
operations and the ability to generate  sufficient cash from operations,  public
and private  financings and other funding sources to meet its  obligations.  The
uncertainties  described above raise  substantial doubt at March 31, 1998, about
the Company's ability to continue as a going concern. The accompanying financial
statements do not include any adjustments  relating to the recoverability of the
carrying  amount of  recorded  assets or the  amount of  liabilities  that might
result from the outcome of these uncertainties.



<PAGE>

2.    INVENTORIES:

      Inventories comprise the following:

                                           (Thousands of dollars)
                                         ---------------------------
                                         December 31,    March 31,
                                            1997           1998
                                         ------------   ------------
    Components                           $    514       $    570
    Finished Goods                          1,291          1,733
    Gross Inventory                      $  1,805       $  2,303
    Reserve for Obsolete & Slow Moving
    Inventory                                (472)          (129)
                                         --------       --------
        Inventory, Net of Reserves       $  1,333       $  2,174
                                         ========       ========

      The  reserve for  obsolete  and slow  moving  inventory  at March 31, 1998
decreased due to the application of reserves to slow moving inventory.

                                            
3.    STOCKHOLDERS' EQUITY:                           
                                                            
      The changes in  stockholders'  equity  during the three months ended March
31, 1998, were as follows:                                      
<TABLE>                                                          
<CAPTION>                                                                                                                        
STOCKHOLDERS' EQUITY                                                                                                             
                                                                                                                                 
                                                                                                                                 
                     Balance at  Net Sale of   Net Sale     Stock          Compensatory                                Balance at
                     December    Preferred     of Common    Subscription   Options/      Accumulated   Translation     March     
                     31, 1997    Stock         Stock        Receivable     Warrants      (Deficit)     Adjustment      31, 1998  
                     ----------  ---------     ------       ------------   --------      -----------   -----------     ----------
Preferred Stock:                                                                                                                 
<S>                   <C>          <C>          <C>         <C>            <C>           <C>           <C>             <C>       
   Shares                  13            -           -             -             -               -            -             13   
   Amount              10,458        2,075           -             -             -               -            -         12,533   
                                                                                                                                 
Common Stock:                                                                                                                    
   Shares             133,162            -           -             -             -               -            -        133,162   
   Amount               1,332            -           -             -             -               -            -          1,332   
                                                                                                                                 
Additional                                                                                                                       
  Paid-in Capital      96,379       (2,084)        (10)            -           195               -            -         94,480   
                                                                                                                                 
Accumulated                                                                                                                      
  Surplus (Deficit)   (93,521)           -           -             -             -          (3,611)           -        (97,132)  
                                                                                                                                 
Cumulative                                                                                                                       
  Translation                                                                                                                    
  Adjustment              119            -           -             -             -               -           (3)           116   
                                                                                                                                 
Stock Subscription                                                                                                               
  Receivable             (390)           -           -            64             -               -            -           (326)  
                                                                                                                                 
Unearned Compensatory                                                                                                            
Stock Options/Warrants      -            -           -             -          (127)              -            -           (127)  
</TABLE>         


<PAGE>

4.    LITIGATION:

      On or about June 15, 1995, Guido Valerio filed suit against the Company in
the  Tribunal  of Milan,  Milan,  Italy.  The suit  requests  the Court to award
judgment in favor of Mr.  Valerio as follows:  (i)  establish and declare that a
proposed independent sales representation  agreement submitted to Mr. Valerio by
the Company and signed by Mr.  Valerio but not  executed by the Company was made
and entered  into  between Mr.  Valerio and the Company on June 30,  1992;  (ii)
declare that the Company is guilty of breach of contract and that the  purported
agreement  was  terminated  by  unilateral  and  illegitimate  withdrawal by the
company;  (iii) order the Company to pay Mr. Valerio $30,000 for certain amounts
alleged to be owing to Mr. Valerio by the Company; (iv) order the Company to pay
commissions  to which Mr.  Valerio  would have been  entitled if the Company had
followed up on certain alleged  contacts made by Mr. Valerio for an amount to be
assessed by technicians and  accountants  from the Court Advisory  Service;  (v)
order the  Company  to pay  damages  for the harm and  losses  sustained  by Mr.
Valerio in terms of loss of  earnings  and  failure to receive due payment in an
amount such as shall be determined following preliminary  investigations and the
assessment to be made by experts and accountants from the Court Advisory Service
and in any event no less than 3 billion Lira ($18.9 million); and (vi) order the
Company to pay  damages for the harm done to Mr.  Valerio's  image for an amount
such as the judge shall deem  equitable and in case for no less than 500 million
Lira  ($3.1  million).  The  Company  retained  an  Italian  law firm as special
litigation counsel to the Company in its defense of this suit. On March 6, 1996,
the  Company,  through  its  Italian  counsel,  filed a brief of reply  with the
Tribunal of Milan  setting  forth the  Company's  position  that:  (i) the Civil
Tribunal of Milan is not the proper venue for the suit, (ii) Mr. Valerio's claim
is  groundless  since the parties  never  entered into an  agreement,  and (iii)
because Mr.  Valerio is not enrolled in the official  Register of Agents,  under
applicable  Italian law Mr. Valerio is not entitled to any  compensation for his
alleged  activities.  A preliminary  hearing before the Tribunal was held on May
30, 1996,  certain pretrial  discovery has been completed and a hearing before a
Discovery  Judge was held on October 17, 1996.  Submissions of the parties final
pleadings  were to be  made in  connection  with  the  next  hearing  which  was
scheduled for April 3, 1997. On April 3, 1997,  the  Discovery  Judge  postponed
this hearing to May 19, 1998, due to a reorganization of all proceedings  before
the Tribunal of Milan.  Management is of the opinion that the lawsuit is without
merit and will  contest  it  vigorously.  In the  opinion of  management,  after
consultation  with outside  counsel,  resolution  of this suit should not have a
material  adverse  effect on the  Company's  financial  position or  operations.
However,  in the event  that the  lawsuit  does  result in a  substantial  final
judgment against the Company,  said judgment could have a severe material effect
on quarterly or annual operating results.

      On  September  16,  1997,  Ally Capital  Corporation  ("Ally")  filed suit
against the Company,  John J. McCloy II,  Michael J.  Parrella,  Jay M. Haft and
Alistair  J. Keith in the  United  States  District  Court for the  District  of
Connecticut (the "District Court").  The complaint was not served on the Company
until January 16, 1998, and has yet to be served on the  individual  defendants.
The individual  defendants are current and former  officers and directors of the
Company.  The  complaint  alleges  three (3) causes of action  arising out of an
agreement (the "Asset Purchase  Agreement")  which the Company entered into with
another entity known as Active Noise and Vibration  Technologies,  Inc. ("ANVT")
whereby  the  Company   agreed  to  acquire   ANVT's   patented  and  unpatented
intellectual  property,  the  rights  and  obligations  under a defined  list of
agreements between ANVT and twenty-one (21) other parties (the "Listed Parties")
relating to existing or potential joint  ventures,  licensing and other business
relationships,  and certain items of office and laboratory equipment.  For these
assets,  the Company paid ANVT two hundred  thousand  ($200,000.00)  dollars and
issued ANVT two million  (2,000,000)  shares of the Company's  common stock. The
Asset Purchase Agreement also provided ANVT with the right to certain contingent
payments,  to the extent the Company  generated  certain  levels of revenue from
joint  venture,  licensing or other  contractual  relationships  with any of the
Listed  Parties.  Plaintiff  Ally is an unsecured  creditor of ANVT and is not a
party to the Asset Purchase Agreement; however, Ally asserts an interest to part
of the consideration paid ANVT by virtue of an escrow agreement between ANVT and
the escrow agent for the benefit of ANVT's secured and unsecured creditors. Ally
purports  to allege  claims of fraud,  negligent  misrepresentation  and a claim
under  the   Connecticut   Unfair  Trade   Practice  Act  based  upon  purported
representations  made to ANVT,  not Ally.  Thus,  it is alleged that the Company
misrepresented to ANVT the Company's financial  condition,  the number of shares
it could issue and the value of the  contingent  payment  rights under the Asset
Purchase  Agreement.  In  connection  with the claims,  Ally seeks  compensatory
damages in excess of one million two hundred thousand  ($1,200,000.00)  dollars,
punitive  damages and attorney  fees. On March 4, 1998,  the Company  served its
motion to dismiss the complaint  pursuant to Federal Rule of Civil Procedure 12.
The basis for the motion include: that the summons and complaint were not served
for more than one hundred  twenty (120) days after the complaint  was filed,  in
violation  of Federal  Rule of Civil  Procedure  4; that Ally lacks  standing to
bring  its  claims as they are based on  purported  representations  made by the
Company  to ANVT,  not Ally;  that the  claims are  legally  insufficient  under
Connecticut law; and that plaintiff has failed to join necessary  parties,  ANVT
and the escrow agent. As no discovery has taken place,  the Company is unable to
assess the likelihood of an adverse result. Management, however, believes it has
meritorious defenses and intends a vigorous defense of this lawsuit. However, in
the event this lawsuit does result in a substantial  final judgment  against the
Company,  said  judgment  could have a severe  material  effect on  quarterly or
annual operating results.


<PAGE>

      On June 10, 1998,  Schwebel Capital  Investments,  Inc. ("SCI") filed suit
against the Company and Michael J. Parrella,  President, Chief Executive Officer
and a Director of the Company,  in the Circuit  Court for Anne  Arundel  County,
Maryland.  The summons and  complaint in the suit were served on the Company and
Mr. Parrella on June 24, 1998. The complaint alleges the Company  breached,  and
Mr.  Parrella  interfered  with,  a purported  contract  entered  into "in 1996"
between the Company  and SCI under which SCI was to be paid  commissions  by the
Company  when  the  Company   received  capital  from  investors  who  purchased
debentures  or  convertible  preferred  stock  of the  Company  during  a period
presumably  commencing  on  the  date  of the  alleged  contract  and  allegedly
extending at least to May 1, 1998. In this regard,  the  complaint  alleges that
SCI by virtue of a  purported  right of first  refusal  that the Company did not
honor,  is entitled to commissions  totaling  $1,500,000 in connection  with the
Company's  sale of  $13,300,000  of  preferred  stock  and a  subsidiary  of the
Company's sale of $4,000,000 of stock convertible into stock of the Company.  In
the complaint SCI demands judgment against the Company for compensatory  damages
of $1,673,000,  punitive  damages of $50,000 and attorneys'  fees of $50,000 and
demands  judgment  against Mr.  Parrella for  compensatory  damages of $150,000,
punitive  damages  of  $500,000  and  attorneys'  fees  of  $50,000  as  well as
unspecified other appropriate relief. Because the Company has only recently been
served in the suit and no discovery  has taken  place,  the Company is unable to
assess the likelihood of an adverse result. Management, however, believes it has
meritorious  defenses and intends a vigorous defense of this suit.  However,  in
the event this suit does  result in a  substantial  final  judgment  against the
Company,  said  judgment  could have a severe  material  effect on  quarterly or
annual operating results.


5.    Common Stock

      At March 31, 1998, the aggregate  number of shares required to be reserved
for issuance upon the exercise of all outstanding  options and warrants amounted
to 17.7  million  shares.  The  number of  shares  currently  available  for the
exercise of options and warrants was 18.6 million and of the outstanding options
and  warrants,  options  and  warrants  to  purchase  17.3  million  shares were
currently exercisable.


6.    Common Stock Options

      On January 15, 1998, the Board of Directors amended the Noise Cancellation
Technologies,   Inc.  Stock  Incentive  Plan  (the  "1992  Plan"),   subject  to
stockholder  approval,  to  increase  the  aggregate  number  of  shares  of the
Company's  common stock reserved for awards of restricted stock and for issuance
upon the exercise of stock options  granted under the 1992 Plan from  10,000,000
shares to 30,000,000  shares and to amend certain  administrative  provisions of
the 1992 Plan (the "1992 Plan Amendment"). The Company plans to seek stockholder
approval of the 1992 Plan Amendment at the next annual  meeting of  stockholders
of the Company.

      On October 6, 1997,  the Board of Directors  had also  granted  options to
purchase 1.9 million  shares of the  Company's  common stock to four officers of
the Company subject to the approval by the Company's stockholders of an increase
in the number of shares covered by the 1992 Plan.

      On January 15, 1998,  the Board of Directors  granted  options to purchase
6.6 million  shares of the Company's  common  stock,  in the  aggregate,  to the
Company's President and its four non-employee directors,  subject to stockholder
approval of the 1992 Plan Amendment.  While none of the options to purchase such
6.6 million  shares of the Company's  common stock become vested or  exercisable
until stockholder  approval of the 1992 Plan Amendment,  options to purchase 4.0
million of such shares, will not become vested and exercisable  thereafter until
the satisfaction of additional  vesting  requirements.  On January 15, 1998, the
Company also granted an option to purchase 2,000 shares of the Company's  common
stock under the 1992 Plan in connection with an offer of employment. Such option
will become vested and exercisable on the six month anniversary of employment.

      On February 14, 1998, the Board of Directors  granted  options to purchase
3.6 million  shares of the  Company's  common stock to certain  officers,  other
employees and consultants of the Company subject to stockholder  approval of the
1992 Plan  Amendment.  While none of the  options to  purchase  said 3.6 million
shares  of the  Company's  common  stock  become  vested  or  exercisable  until
stockholder approval of the 1992 Plan Amendment, options to purchase 2.1 million
of such  shares  will not  become  vested or  exercisable  thereafter  until the
satisfaction of additional vesting requirements.

      All of the foregoing  options were granted with  exercise  prices equal to
the fair  value of the  Company's  common  stock on the date of grant.  The fair
value of the Company's  common stock was $0.6875 on October 6, 1997,  $1.0625 on
January 15, 1998, and $1.0313 on February 14, 1998, as determined  from the last
sale price of the  Company's  common  stock as reported  by the NASDAQ  National
Market System on those dates.


<PAGE>

      At the  time of such  stockholder  approval,  if the  market  value of the
Company's  stock exceeds the exercise price of the subject  options noted above,
the Company will incur a non-cash charge to earnings equal to the spread between
the exercise  price of the option and market price,  times the number of options
involved.


 7.    Common Stock Warrants

      On  January15,  1998,  the Company  granted a warrant to purchase  350,000
shares of the  Company's  common  stock to a  financial  consultant  in  partial
consideration for past services in connection with equity financing.

      On February 14, 1998,  the Company  granted  warrants to purchase  464,250
shares,  in the aggregate,  of the Company's common stock to two other financial
consultants in partial consideration for past services in connection with equity
financing.  On this date the Company also granted a warrant to purchase  200,000
shares of the  Company's  common  stock to a  consultant  in  consideration  for
services  which does not become  exercisable  until the earlier of conclusion by
the  Company  of  certain  contemplated  significant  commercial  agreements  or
December 31, 1999. The Company has  recognized  $68,000 of expense in connection
with the grant of warrants to this consultant as of March 31, 1998.

      All of the foregoing  warrants were granted with exercise  prices equal to
the fair value of the Company's  common stock on the date of grant determined as
described in Note 6 above.


8.    Subsequent Events

      On April 30, 1998, the Company  completed the sale of 5.0 million ordinary
shares of Verity  acquired upon the  Company's  exercise on April 7, 1998 of the
option it held to purchase  such  shares at a price of 50 pence per share.  This
option  was  acquired  by the  Company  in  connection  with the  cross  license
agreement  entered  into  by  the  Company,  Verity  and  Verity's  wholly-owned
subsidiary,  New Transducers Limited ("NXT").  The Company realized $3.2 million
net  proceeds  from the  exercise  of such  option  and the  sale of the  Verity
ordinary shares received therefrom.


9.    Recently Issued Accounting Pronouncements

      The Company  will be  required to  implement  No.  131,  Disclosure  About
Segments of an  Enterprise  and Related  Information,  in the fourth  quarter of
1998. The Company has not yet determined whether the above  pronouncements  will
have  a  significant  effect  on the  information  presented  in  the  financial
statements.


10.   Net Income (Loss) Per Share of Common Stock

      In 1997, the Financial  Accounting  Standards  Board issued  Statement No.
128, "Earnings Per Share". Statement No. 128 replaced the calculation of primary
and fully diluted  earnings per share with basic and diluted earnings per share.
Unlike primary earnings per share, basic earnings per share exclude any dilutive
effects of options,  warrants and convertible securities.  Dilutive earnings per
share is very similar to the  previously  reported  fully  diluted  earnings per
share. The Company adopted Statement No. 128 and has  retroactively  applied the
effects thereof for all periods  presented.  The impact on the per share amounts
previously reported was not significant.  The effects of potential common shares
such as  warrants,  options,  and  convertible  preferred  stock  has  not  been
included, if the effect would be antidilutive.

<PAGE>

ITEM 2.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
            CONDITION AND RESULTS OF OPERATIONS FOR THE THREE
            MONTHS ENDED MARCH 31, 1998

      FORWARD LOOKING STATEMENTS

      Statements   in  this   filing   which  are  not   historical   facts  are
forward-looking statements under provisions of the Private Securities Litigation
Reform  Act  of  1995.  All   forward-looking   statements   involve  risks  and
uncertainties.  The  Company  wishes  to  caution  readers  that  the  following
important factors,  among others, in some cases have affected, and in the future
could affect, the Company's actual results and could cause its actual results in
fiscal  1998 and  beyond  to  differ  materially  from  those  expressed  in any
forward-looking statements made by, or on behalf of, the Company.

      Important  factors  that could cause actual  results to differ  materially
include but are not limited to the Company's ability to: achieve  profitability;
achieve a competitive position in design, development, licensing, production and
distribution of electronic  systems for Active Wave  Management;  produce a cost
effective  product  that will gain  acceptance  in relevant  consumer  and other
product  markets;   increase  revenues  from  products;   realize  funding  from
technology  licensing  fees,  royalties,  product  sales,  and  engineering  and
development revenues to sustain the Company's current level of operation; timely
introduce new products;  continue its current level of operations to support the
fees  associated  with the Company's  patent  portfolio;  maintain  satisfactory
relations  with its  five  customers  that  accounted  for 71% of the  Company's
revenues  in 1997;  attract  and retain  key  personnel;  prevent  invalidation,
abandonment or expiration of patents owned or licensed by the Company and expand
its patent  holdings to diminish  reliance on core  patents;  have its  products
utilized beyond noise attenuation and control; maintain and expand its strategic
alliances;  and  protect  Company  know-how,  inventions  and  other  secret  or
unprotected intellectual property.


      GENERAL BUSINESS ENVIRONMENT

      The Company is focused on the  commercialization of its technology through
technology  licensing  fees,  royalties and product sales.  In prior years,  the
Company  derived the majority of its revenues from  engineering  and development
funding provided by established  companies  willing to assist the Company in the
development  of its active  noise and  vibration  control  technology,  and from
technology  licensing  fees  paid  by such  companies.  The  Company's  strategy
generally has been to obtain  technology  licensing fees when  initiating  joint
ventures and alliances with new strategic partners.  With the exception of sales
of the Company's  NoiseBuster(R)  headsets,  historically  revenues from product
sales were limited to sales of specialty  products and  prototypes.  The Company
plans  to  introduce  and sell  twenty-five  new  products  and  accessories  in
commercial  quantities in various markets during the first half of 1998.  During
the first  quarter of 1998 the Company  received 55% of its revenue from product
sales,  42% from license fees and  royalties  and only 3% from  engineering  and
development  services.  Since  1991,  excluding  quarter to quarter  variations,
revenues from product sales have been  increasing  and  management  expects that
technology licensing fees, royalties and product sales will become the principal
source of the  Company's  revenue  as the  commercialization  of its  technology
proceeds.

      Note 1. to the accompanying  Condensed  Consolidated  Financial Statements
and the liquidity  and capital  resources  section  which  follows  describe the
current status of the Company's available cash balances.

      As  previously   disclosed,   the  Company   implemented  changes  in  its
organization  and focus in late  1994.  Additionally,  in late 1995 the  Company
redefined its corporate  mission to be the worldwide  leader in the  advancement
and  commercialization  of  Active  Wave  Management  technology.   Active  Wave
Management is the electronic and/or  mechanical  manipulation of sound or signal
waves to reduce  noise,  improve  signal-to-noise  ratios  and/or  enhance sound
quality.  This redefinition is the result of the development of new technologies
which the Company  believes  can produce  products  for fields  beyond noise and
vibration reduction and control.  These technologies and products are consistent
with shifting the Company's focus to technology  licensing and product marketing
in more  innovative  industries  having greater  potential for near term revenue
generation.

      As  distribution  channels are established and as product sales and market
acceptance  and  awareness  of the  commercial  applications  of  the  Company's
technologies  build as  anticipated  by  management,  revenues  from  technology
licensing fees, royalties and product sales are forecasted to fund an increasing
share  of the  Company's  requirements.  The  funding  from  these  sources,  if
realized,  will reduce the Company's  dependence on engineering  and development
funding.  The beginning of this process is shown in the shifting  percentages of
operating revenue, discussed below.

      From the  Company's  inception  through  March  31,  1998,  its  operating
revenues,  including technology licensing fees and royalties,  product sales and
engineering  and  development  services,  have  consisted of  approximately  24%
product  sales,  45%  engineering  and  development  services and 31% technology
licensing fees.


<PAGE>

      During the first  quarter of 1998,  the  Company's  source of revenue  had
shifted to  approximately  55% product  sales,  3% engineering  and  development
services and 42% technology licensing fees and royalties.

      The  Company  has  entered  into  a  number  of  alliances  and  strategic
relationships  with established firms for the integration of its technology into
products.  The speed with which the Company can achieve the commercialization of
its  technology  depends in large  part upon the time  taken by these  firms and
their  customers  for  product  testing,  and  their  assessment  of how best to
integrate  the  technology  into their  products  and into  their  manufacturing
operations.  While the  Company  works with these  firms on product  testing and
integration,  it is not always able to influence how quickly this process can be
completed.

      The Company continues to sell and ship  ProActive(TM)  and  NoiseBuster(R)
headsets  in 1998.  The  Company is now selling  products  through  three of its
alliances:  Walker Electronic  Silencing,  Inc.  ("Walker") is manufacturing and
selling  industrial  silencers;  Siemens Medical  Systems,  Inc.  ("Siemens") is
buying and contracting with the Company to install quieting headsets for patient
use in Siemens'  MRI  machines;  and Ultra  Electronics,  Limited  ("Ultra")  is
installing  production  model  aircraft  cabin  quieting  systems  in  turboprop
aircraft.  The Company is entitled to receive royalties from Walker on its sales
of industrial  silencers and from Ultra on its sale of aircraft  cabin  quieting
systems.  The Company also is entitled to receive  direct  product sales revenue
from  Siemens'  purchase of headsets.  In  addition,  the Company is entitled to
royalties  from NXT on its sale of certain audio  products and from suppliers to
United  Airlines and another major  carrier for  integrated  noise  cancellation
active-ready passenger headsets.

      Product  revenues  for the three  months ended March 31, 1997 and 1998
were:

                               PRODUCT REVENUES

      (Thousands of dollars          Three Months Ended March 31,
                               ----------------------------------------
                                     Amount          As a % of Total
                               -------------------  -------------------
               Product          1997       1998       1997       1998
          ------------------   --------  ---------  ---------  --------
          Hearing               $213       $236       91.0%      58.7%
          Communications           6        147        2.6%      36.6%
          Audio                    -         12        0.0%       3.0%
          Other                   15          7        6.4%       1.7%
                               --------  ---------  ---------  --------
                Total           $234       $402      100.0%     100.0%
                               ========  =========  =========  ========


      The  Company  has  continued  to  make  substantial   investments  in  its
technology  and  intellectual  property and has incurred  development  costs for
engineering  prototypes,  pre-production  models  and field  testing  of several
products.  Management  believes that the Company's  investment in its technology
has  resulted  in the  expansion  of its  intellectual  property  portfolio  and
improvement in the functionality, speed and cost of components and products.

      On April 30, 1998, the Company  completed the sale of 5.0 million ordinary
shares of Verity  acquired upon the  Company's  exercise on April 7, 1998 of the
option it held to purchase  such  shares at a price of 50 pence per share.  This
option  was  acquired  by the  Company  in  connection  with the  cross  license
agreement entered into by the Company, Verity and NXT. The Company realized $3.2
million net proceeds from the exercise of such option and the sale of the Verity
ordinary shares received therefrom.

      Management  believes that  available  cash and cash  anticipated  from the
exercise of warrants and options, the funding derived from forecasted technology
licensing  fees,  royalties and product sales,  and  engineering and development
revenue,  and the sale of Verity  shares  should be  sufficient  to sustain  the
Company's  anticipated future level of operations into 1999. However, the period
during 1999 through  which it can be  sustained  is dependent  upon the level of
realization of funding from technology  licensing fees and royalties and product
sales and  engineering  and  development  revenue,  all of which  are  presently
uncertain.  If the Company is not able to generate additional capital,  increase
technology  licensing fees,  royalties and product sales, or generate additional
capital,  it will have to cut its level of operations  substantially in order to
conserve cash. (Refer to "Liquidity and Capital  Resources" below and to Note 1.
- - "Notes to the Condensed Consolidated Financial Statements" above for a further
discussion relating to continuity of operations.)

<PAGE>


      RESULTS OF OPERATIONS

      Total  revenues  for the first  three  months  of 1998  were $0.7  million
compared to $3.3 million for the same period in 1997, a decrease of $2.6 million
or 78%. The first  quarter 1997 revenue  included a one-time  $3.0 million cross
license fee from Verity (see below).  The timing and  relative  value of license
fee  revenue  can and  has  created  significant  variability  in the  Company's
quarter-to-quarter  revenue  comparisons.  The absence of a first  quarter  1998
license fee similar to the 1997 Verity cross license fee caused such variability
in the Company's quarter-to-quarter revenue performance. Such variability is not
uncommon  given the high value and low  frequency  of  receipt  of such  sizable
license fees.

      Consistent  with the Company's  objectives,  product sales have  generally
been  increasing  on  a  quarter-to-quarter  basis,  accompanied  by  increasing
margins. Product sales are accounting for a greater share of the Company's total
revenues.  Product sales  increased to $0.4 million versus $0.2 million in 1997,
an increase of $0.2 million or 72% primarily reflecting increased NoiseBuster(R)
sales and  ClearSpeech(TM)  sales.  While  product  sales  have  been  generally
increasing,  engineering and development services,  having little or no margins,
have been decreasing on a quarter-to-quarter basis and are accounting for a much
lower share of the Company's total revenues,  reaching an insignificant level in
the current quarter. Engineering and development services decreased to less than
$0.1 million from $0.1 million in 1997, a decrease of 73%.

      As discussed above,  the timing of realization of technology  license fees
often  creates  significant  variability  in  the  Company's  quarter-to-quarter
revenue comparisons.  Technology licensing fees and royalties in the first three
months of 1998 were $0.3 million versus $3.0 million in 1997, a decrease of $2.7
million or 90% primarily  due to the receipt in 1997 of the $3.0 million  Verity
license fee. While overall revenue in this category declined significantly owing
to the Verity cross license fee in 1997, for the first time the Company realized
royalties from existing licensees  including Ultra Electronics,  Ltd. and United
Airlines. Royalties from these and other licensees are expected to account for a
greater share of the Company's revenue in future quarters.

      Cost of product  sales  increased to $0.3  million  versus $0.2 million in
1997,  an increase of $0.1 million or 52% primarily  reflecting  the above noted
increase in product sales.  Product margin  increased to 25% from 15% during the
same period in 1997 due to an increase in the margin on NoiseBuster Extreme!(TM)
sales and the  introduction of  ClearSpeech(TM)  sales.  Cost of engineering and
development  services decreased to less than $0.1 million versus $0.1 million in
1997,  due to a reduction in contract  revenue.  The gross margin on engineering
and  development  services  increased  to break even from (12)%  during the same
period in 1997.

      Selling, general and administrative expenses for the first three months of
1998 were $2.7 million  versus $0.8 million in 1997, an increase of $1.9 million
or 221%  primarily  due to a  substantial  increase  in the  number of sales and
marketing  personnel and a substantial  increase in sales and marketing efforts,
including advertising,  to support the introduction of several new product lines
in 1998.

      Research and development  expenditures  for the first three months of 1998
were $1.5 million  versus $1.6 million in 1997, a decrease of $0.1 million or 8%
primarily  due to  continued  efforts to focus on  near-term  product  sales and
technology  licensing fees. The Company continues to focus on products utilizing
its  hearing  products,  audio,   communications  and  microphone  technologies,
products which have been  developed  within a short time period and are targeted
for rapidly emerging markets.

      Under most of the Company's joint venture  agreements,  the Company is not
required to fund any capital  requirements  of these joint  ventures  beyond its
initial  capital  contribution.  In  accordance  with  U.S.  generally  accepted
accounting principles,  when the Company's share of cumulative losses equals its
investment  and  the  Company  has no  obligation  or  intention  to  fund  such
additional losses, the Company suspends applying the equity method of accounting
for its investment.  The Company will not be able to record any equity in income
with respect to an entity  until its share of future  profits is  sufficient  to
recover  any  cumulative  losses that have not  previously  been  recorded.  The
Company had no such equity in income to recognize  for the first three months of
1998 or 1997.



<PAGE>

      LIQUIDITY AND CAPITAL RESOURCES

      The Company has  incurred  substantial  losses from  operations  since its
inception,  which  have  been  recurring  and  amounted  to $97.1  million  on a
cumulative basis through March 31, 1998.  These losses,  which include the costs
for development of products for commercial use, have been funded  primarily from
the sale of common  stock,  including  the  exercise  of  warrants or options to
purchase  common stock,  and by technology  licensing fees and  engineering  and
development  funds  received  from joint venture and other  strategic  partners.
Agreements with joint venture and other  strategic  partners  generally  require
that a portion of the initial cash flows,  if any,  generated by the ventures or
alliances be paid on a preferential  basis to the Company's  co-venturers  until
the license fees and engineering  and development  funds provided to the venture
or the Company are recovered.

      Management  believes that  available  cash and cash  anticipated  from the
exercise of warrants and options, the funding derived from forecasted technology
licensing  fees,  royalties and product sales,  and  engineering and development
revenue, and the sale of the Verity shares (see "General Business  Environment")
should be  sufficient  to sustain  the  Company's  anticipated  future  level of
operations  into 1999.  However,  the period during 1999 through which it can be
sustained is dependent upon the level of realization of funding from  technology
licensing fees and royalties and product sales and  engineering  and development
revenue, all of which are presently uncertain.

      There can be no  assurance  that  funding  will be provided by  technology
licensing fees, royalties,  product sales,  engineering and development revenue.
In that event,  the Company  would have to  substantially  cut back its level of
operations.  These  reductions  could  have an adverse  effect on the  Company's
relations  with its strategic  partners and customers.  Uncertainty  exists with
respect to the  adequacy of current  funds to support the  Company's  activities
until positive cash flow from  operations  can be achieved,  and with respect to
the availability of financing from other sources to fund any cash  deficiencies.
These  uncertainties  raise  substantial  doubt at March  31,  1998,  about  the
Company's ability to continue as a going concern.

      At March 31, 1998, cash and short-term  investments were $8.3 million. The
available  resources were invested in interest bearing money market accounts and
commercial paper. The Company's  investment objective is preservation of capital
while earning a moderate rate of return.

      The Company's working capital decreased to $8.2 million at March 31, 1998,
from $11.7  million at December  31,  1997.  This  decrease of $3.5  million was
primarily due to  increasing  efforts to develop and introduce new product lines
and to fund operations for the period.

      During  the first  three  months of 1998,  the net cash used in  operating
activities  was  $4.1  million,  compared  to $2.6  million  used  in  operating
activities during the same period of 1997.

      Net  inventory  increased  during the first  three  months of 1998 by $0.8
million  primarily due to stocking for anticipated  sales of the  NoiseBuster(R)
line of headsets and the Gekko(TM) flat speaker.

      The  Company  has  no  lines  of  credit  with  banks  or  other   lending
institutions and therefore has no unused borrowing capacity.


      CAPITAL EXPENDITURES

      The Company  intends to continue  its  business  strategy of working  with
supply, manufacturing,  distribution and marketing partners to commercialize its
technology.  The benefits of this strategy  include:  (i) dependable  sources of
controllers,  integrated  circuits  and  other  system  components  from  supply
partners,  which leverages on their purchasing  power,  provides  important cost
savings and accesses the most advanced  technologies;  (ii)  utilization  of the
existing manufacturing capacity of the Company's allies, enabling the Company to
integrate its active technology into products with limited capital investment in
production  facilities  and  manufacturing   personnel;   and  (iii)  access  to
well-established channels of distribution and marketing capability of leaders in
several market segments.

      The Company's  strategic  agreements  have enabled the Company to focus on
developing  product  applications  for its  technology  and limit the  Company's
capital requirements.

      There were no material  commitments  for capital  expenditures as of March
31, 1998, and no material commitments are anticipated in the near future.

<PAGE>


                                  PART II

                             OTHER INFORMATION


ITEM 1.     LEGAL PROCEEDINGS

      For discussion of legal proceedings,  see Note 4 - "Notes to the Condensed
Consolidated Financial Statements" which is incorporated by reference herein.


ITEM 6.     EXHIBITS

      (a)   Exhibits

            Exhibit 27        Financial Data Schedule

      (b)   Reports on Form 8-K

            No reports on Form 8-K have been filed  during the quarter for which
      this report is filed.





                                  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.


                                    NOISE CANCELLATION TECHNOLOGIES, INC.



                                    By:   /s/ MICHAEL J. PARRELLA
                                          -----------------------
                                          Michael J. Parrella
                                          President,
                                          Chief Executive Officer


                                    By:   /s/ CY E. HAMMOND
                                          -----------------------
                                          Cy E. Hammond
                                          Senior Vice President,
                                          Chief Financial Officer


Dated:  July 1, 1998


<TABLE> <S> <C>
                                                                     
                                                                           
<ARTICLE>                     5                                            
<LEGEND>                                                                   
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM THE
CONDENSED  CONSOLIDATED  FINANCIAL  STATEMENTS  (UNAUDITED)  AND  NOTES  TO THE
CONDENSED  CONSOLIDATED  FINANCIAL  STATEMENTS  FOR THE THREE-MONTH PERIOD ENDED
MARCH 31, 1998 AND IS  QUALIFIED  IN ITS ENTIRETY BY REFERENCE TO SUCH FORM 10-K
FOR THE YEAR ENDED DECEMBER 31, 1997,  FILED ON MARCH 31, 1998, AS AMENDED APRIL
30, 1998 (AMENDMENT NO. 1) AND MAY 4, 1998 (AMENDMENT NO. 2).              
</LEGEND>                                                                  
<CIK>                          0000722051                                  
<NAME>                         NOISE CANCELLATION TECHNOLOGIES, INC.       
<MULTIPLIER>                   1000                                        
                                                                           
<S>                                            <C>                         
<PERIOD-TYPE>                                  YEAR                        
<FISCAL-YEAR-END>                              DEC-31-1998                 
<PERIOD-START>                                 JAN-01-1998                 
<PERIOD-END>                                   DEC-31-1998                 
<CASH>                                          8299                       
<SECURITIES>                                       0                       
<RECEIVABLES>                                    813                       
<ALLOWANCES>                                      42                       
<INVENTORY>                                     2174                       
<CURRENT-ASSETS>                               11613                       
<PP&E>                                          9518                       
<DEPRECIATION>                                  6926                       
<TOTAL-ASSETS>                                 14255                       
<CURRENT-LIABILITIES>                           3379                       
<BONDS>                                            0                       
                              0                       
                                    12533                       
<COMMON>                                        1332                       
<OTHER-SE>                                     (2989)                      
<TOTAL-LIABILITY-AND-EQUITY>                   14255                       
<SALES>                                          402                       
<TOTAL-REVENUES>                                 734                       
<CGS>                                            303                       
<TOTAL-COSTS>                                    325                       
<OTHER-EXPENSES>                                4022                       
<LOSS-PROVISION>                                   4                       
<INTEREST-EXPENSE>                                 6                       
<INCOME-PRETAX>                                (3611)                      
<INCOME-TAX>                                       0                       
<INCOME-CONTINUING>                            (3611)                      
<DISCONTINUED>                                     0                       
<EXTRAORDINARY>                                    0                       
<CHANGES>                                          0                       
<NET-INCOME>                                   (3611)                      
<EPS-PRIMARY>                                   (.04)                      
<EPS-DILUTED>                                   (.04)                      
                                                                           

</TABLE>


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