ARIZONA INSTRUMENT CORP
10QSB, 1996-11-05
INDUSTRIAL INSTRUMENTS FOR MEASUREMENT, DISPLAY, AND CONTROL
Previous: LAKE ARIEL BANCORP INC, 10QSB, 1996-11-05
Next: INVESCO STRATEGIC PORTFOLIOS INC, 497, 1996-11-05



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB

                        QUARTERLY REPORT UNDER SECTION 13
                     OF THE SECURITIES EXCHANGE ACT OF 1934


For the Quarter Ended September 30, 1996                  Commission File Number
                                                                 0-12575


                         Arizona Instrument Corporation
             (Exact name of registrant as specified in its charter)


       Delaware                                        86-0410138
(State of incorporation)                 (I.R.S. Employer identification number)


4114 East Wood Street,  Phoenix, Arizona                              85040-1941
(Address of principal executive offices)                              (Zip code)


Registrant's telephone number, including area code:  (602) 470-1414


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  and  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
                                 -----              -----

As of October 20, 1996,  6,528,522 shares of Common Stock ($0.01 par value) were
outstanding.
<PAGE>
                         ARIZONA INSTRUMENT CORPORATION

                                TABLE OF CONTENTS

PART I.           FINANCIAL INFORMATION

Item 1            Financial Statements

                  Consolidated Balance Sheets
                    September 30, 1996 and December 31, 1995                  3

                  Consolidated Statements of Income
                    Three and nine months ended September 30, 1996
                    and September 30, 1995                                    4

                  Consolidated Statements of Cash Flows
                    Nine months ended September 30, 1996 and
                    September 30, 1995                                        5

                  Notes to Consolidated Financial
                    Statements                                                6

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


II.               OTHER INFORMATION

Item 1            Legal Proceedings                                           11

Item 6            Exhibits and Reports on Form 8-K                            11
<PAGE>
PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS

                                        3
                 ARIZONA INSTRUMENT CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                                September 30,      December 31,
                                ASSETS                                                               1996              1995
                                                                                  -------------------------------------------
<S>                                                                                             <C>               <C>
 CURRENT ASSETS
  Cash and cash equivalents                                                                        $652,267          $486,382
  Receivables, net                                                                                2,726,909         3,371,837
   Inventories                                                                                    1,962,817         1,793,770
  Current portion of notes receivable related party                                                  45,501            55,501
  Prepaid expenses and other current assets                                                         221,050           222,680
  Settlement receivable, net                                                                        456,386
                                                                                  -------------------------------------------

    Total current assets                                                                          6,064,930         5,930,170

PROPERTY, PLANT AND EQUIPMENT, NET                                                                  922,520         1,083,199
 GOODWILL, NET                                                                                    2,271,239         2,455,924
COVENANT NOT TO COMPETE, NET                                                                        116,667           160,417
DEFERRED INCOME TAXES                                                                               598,500           113,500
  OTHER ASSETS                                                                                      831,451           856,952
                                                                                  -------------------------------------------

  TOTAL ASSETS                                                                                  $10,805,307       $10,600,162
                                                                                  ===========================================


                LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
  Lines of credit                                                                                                    $250,000
  Accounts payable                                                                                 $796,531           863,386
  Current portion of long-term debt and
    capital lease obligations                                                                     1,009,224           613,224
  Other accrued expenses                                                                            512,989           871,136
                                                                                  -------------------------------------------

    Total current liabilities                                                                     2,318,744         2,597,746

LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS                                                        296,681         1,663,112

SHAREHOLDERS' EQUITY
  Common stock, .01 par value per share:
    Authorized, 10,000,000 shares;
    Issued, 6,614,687 and 6,352,563 shares                                                           66,147            63,526
  Preferred stock, $.01 par value per share:
    Authorized, 1,000,000 shares
  Additional paid-in capital                                                                      9,623,941         9,360,950
  Deficit                                                                                        (1,277,755)       (2,862,721)
                                                                                  -------------------------------------------

                                                                                                  8,412,333         6,561,755
  Less treasury stock, 86,165 shares at cost                                                       (222,451)         (222,451)
                                                                                  -------------------------------------------

    Total shareholders' equity                                                                    8,189,882         6,339,304
                                                                                  -------------------------------------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                                      $10,805,307       $10,600,162
                                                                                  ===========================================
</TABLE>

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
                                        4
                 ARIZONA INSTRUMENT CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME



<TABLE>
<CAPTION>
                                                  Three months ended                   Nine months ended
                                               9/30/96           9/30/95            9/30/96         9/30/95
                                           -------------------------------      -----------------------------
<S>                                          <C>               <C>                <C>             <C>
   NET SALES                                 $3,000,978        $3,518,412         $9,466,821      $9,469,456

COST OF GOODS SOLD                            1,365,016         1,468,608          4,245,269       4,129,939
                                           -------------------------------      -----------------------------

       Gross Margin                           1,635,962         2,049,804          5,221,552       5,339,517
                                           -------------------------------      -----------------------------

    EXPENSES
     Marketing                                  672,951           821,845          2,233,988       2,214,573
   General & administrative                     543,971           573,029          1,663,804       1,646,212
   Research and development                     176,676           153,508            528,292         447,369
   Amortization and depreciation                160,278           157,985            489,987         434,868
                                           -------------------------------      -----------------------------

       Total Expenses                         1,553,876         1,706,367          4,916,071       4,743,022
                                           -------------------------------      -----------------------------

OPERATING INCOME                                 82,086           343,437            305,481         596,495
                                           -------------------------------      -----------------------------

OTHER REVENUE (EXPENSE)
   Interest Income                                3,942             4,620             11,178          13,995
   Interest expense                             (55,200)         (114,150)          (189,744)       (387,216)
   Other income                                  28,998            21,066          1,053,051          99,591
                                           -------------------------------      -----------------------------

        Total other revenue (expense)           (22,260)          (88,464)           874,485        (273,630)
                                           -------------------------------      -----------------------------

INCOME BEFORE INCOME TAXES                       59,826           254,973          1,179,966         322,865

INCOME TAXES (BENEFIT)                           11,000             5,000           (405,000)          9,000
                                           -------------------------------      -----------------------------

   NET INCOME                                   $48,826          $249,973         $1,584,966        $313,865
                                           ===============================      =============================


NET INCOME PER SHARE                              $0.01             $0.04              $0.23           $0.05
                                           ===============================      =============================

WEIGHTED AVERAGE NUMBER OF COMMON
  SHARES AND COMMON STOCK EQUIVALENTS         7,008,020         6,660,340          6,967,740       6,550,022
                                           ===============================      =============================
</TABLE>

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


<PAGE>
                                        5
                 ARIZONA INSTRUMENT CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION> 
                                                                          Nine months ended
                                                                      9/30/96                    9/30/95
                                                            ---------------------------------------------
<S>                                                                  <C>                       <C>
OPERATING ACTIVITIES
    NET INCOME                                                       $1,584,966                 $313,865
  ADJUSTMENTS TO RECONCILE NET INCOME TO NET
    CASH PROVIDED BY OPERATING ACTIVITIES
    Depreciation and amortization                                       598,945                  571,631
    Decrease in accounts receivable                                     644,928                  176,031
    (Increase) decrease in inventory                                   (169,047)                 424,876
    Decrease in prepaid expenses and other
      current assets                                                     11,630                   21,677
    (Increase) in settlement receivable, net                           (456,386)
    (Increase) decrease in other assets                                 (49,100)                   1,578
    (Increase) in deferred income taxes                                (485,000)
    (Decrease) in accounts payable and other
      accrued expenses                                                 (425,002)                 (40,560)
                                                            ---------------------------------------------

  NET CASH PROVIDED BY OPERATING ACTIVITIES                           1,255,934                1,469,098
                                                            ---------------------------------------------

INVESTING ACTIVITIES
  Proceeds from the sale of assets                                       34,100
  Gain on the sale of assets                                            (33,375)
  Purchases of capital equipment                                       (135,955)                 (67,756)
                                                            ---------------------------------------------

  NET CASH (USED) BY INVESTING
     ACTIVITIES                                                        (135,230)                 (67,756)
                                                            ---------------------------------------------

FINANCING ACTIVITIES
  Net (payments) under lines of credit                                 (250,000)              (1,275,000)
  Issuance of common stock pursuant to earnout agreement                202,585
  Issuance of common stock pursuant to stock
    purchase plan                                                        28,273                   38,270
  Stock issued for warrants                                              34,754                   22,500
  Payments of long-term debt and capital leases                        (970,431)                (196,012)
                                                            ---------------------------------------------

  NET CASH (USED) BY FINANCING ACTIVITIES                              (954,819)              (1,410,242)
                                                            ---------------------------------------------


NET INCREASE (DECREASE) IN CASH & CASH
    EQUIVALENTS                                                         165,885                   (8,900)

CASH & CASH EQUIVALENTS AT BEGINNING OF PERIOD                          486,382                  387,979
                                                            ---------------------------------------------

CASH & CASH EQUIVALENTS AT END OF PERIOD                               $652,267                 $379,079
                                                            =============================================
</TABLE>

Supplemental cash flow information:


                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
<PAGE>
                                       6
                 ARIZONA INSTRUMENT CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  CONSOLIDATED FINANCIAL STATEMENTS

The   consolidated   balance  sheet  as  of  September  30,  1996,  the  related
consolidated  statements of income for the  three-month  and nine-month  periods
ended  September 30, 1996 and 1995 and the cash flows for the nine month periods
ended  September  30, 1996 and 1995 have been  prepared  by the Company  without
audit. In the opinion of management,  all adjustments (which include only normal
recurring  adjustments)  necessary to present  fairly the financial  position at
September  30,  1996  and the  results  of  operations  and cash  flows  for the
three-month  and nine-month  periods ended  September 30, 1996 and September 30,
1995 have been made.

Certain  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with generally accepted accounting  principles
have been condensed or omitted.  These consolidated  financial statements should
be read in conjunction with the financial  statements and notes thereto included
in the Company's  1995 Report on Form 10-KSB.  The results of operations for the
interim periods are not necessarily indicative of the results to be obtained for
the entire year.


2.  INVENTORIES

Inventories consist of the following:


                               September 30,       December 31,
                                   1996               1995

Finished goods             $       699,298        $     645,262
Components                       1,263,519            1,148,508
                           ---------------        -------------

                           $     1,962,817        $   1,793,770
                           ===============        =============

3.  INCOME TAXES

A  $485,000  tax  benefit  was  recognized  in the  second  quarter of 1996 from
reducing the  Company's  deferred tax  valuation  allowance  and  recognizing  a
deferred tax asset. The
<PAGE>
                                        7

recognized  deferred tax asset is based upon  utilization  of net operating loss
carryforwards and the reversal of certain temporary differences.


4.  SETTLEMENT OF LITIGATION

Other revenue in second quarter of 1996 included $997,096 of income related to a
settlement the Company reached in June, 1996 with a state organization involving
a technology development contract. The Company also received exclusive rights to
the  contested  technology.  The Company  received  $650,000  of the  $1,000,000
settlement in September,  1996 and the $350,000 balance is due to the Company in
January, 1997.

The following discussion should be read in conjunction with, and is qualified in
its entirety  by, the  Company's  Consolidated  Financial  Statements  and Notes
thereto  appearing  elsewhere  herein.  Historical  results are not  necessarily
indicative of trends in operating results for any future period.


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

Results of Operations:

         Nine months ended September 30, 1996 and September 30, 1995

Net sales for the nine months ended September 30, 1996 were $9,466,821  compared
to  $9,469,456  in the first  nine  months of 1995.  The  relatively  flat sales
resulted  primarily from the increase in sales of ENCOMPASS fuel  management and
compliance  leak  detection  systems and ENCOMPASS  related  installation  being
offset by a decrease in sales of tank testing  services  and  moisture  analyzer
equipment.

Historically,  due to the  relatively  short  time  period  between  receipt  of
customer  equipment  orders and shipments,  the Company's  backlog for equipment
orders has been quite low.  However,  backlog for Horizon tank testing  services
was  approximately  $200,000 at the end of the third quarter of 1996 compared to
approximately  $351,000 at the end of the third quarter of 1995. The decrease in
Horizon backlog is primarily due to a decrease in tank testing sales.

Cost of  goods  sold was 45% of net  sales  in the  first  nine  months  of 1996
compared to 44% for the same  period in 1995.  Cost of sales as a percent of net
sales increased  primarily in the tank testing  operations as a result of excess
capacity of tank testing technicians.

Overall,  total expenses in the first nine months of 1996 increased  $173,049 or
4%, from the same period in 1995.  This was primarily the result of the increase
in research and development
<PAGE>
                                        8

expenses.

Marketing  expenses  increased  1%, or $19,415 in the first nine  months of 1996
compared to the same period in 1995. Marketing expenses increased primarily as a
result of the  increase  in sales and  service  related  activity to support the
higher level of ENCOMPASS equipment and installations related sales volume.

General and  administrative  expenses increased $17,592 or 1%, in the first nine
months of 1996 compared to the same period in 1995.  General and  administrative
expenses increased primarily from increased  administrative  expenses to support
increased ENCOMPASS sales and installation activity.

Research and development  expenses  increased $80,923 or 18%, for the first nine
months of 1996 compared to the same period of 1995. The increase in research and
development  expenses was primarily the result of a planned increase in research
and development personnel to support the new product development  activities for
all the Company's various product lines.  Research and development  expenses are
anticipated to increase in 1996 compared to 1995.

Other revenue increased  $1,148,115 in the first nine months of 1996 as compared
to the same period in 1995. The increase was primarily the result of $997,096 of
other  income  the  Company  recognized  in  the  second  quarter  related  to a
settlement the Company reached in June, 1996 with a state organization involving
a technology development contract. The Company also received exclusive rights to
the  contested  technology.  Other  revenue also  increased as a result of lower
interest expense resulting from decreased  borrowing on the Company's bank lines
of credit and in long-term debt.

Income taxes decreased  $414,000 in the first nine months of 1996 as compared to
the same period in 1995. The decrease was primarily the result of a $485,000 tax
benefit  being  recognized  in the second  quarter from  reducing the  Company's
deferred tax  valuation  allowance  and  recognizing  a deferred tax asset.  The
recognized  deferred tax asset is based upon  utilization  of net operating loss
carryforwards and reversal of certain temporary differences.


         Three months ended September 30, 1996 and September 30, 1995

Net sales for the third  quarter  ended  September  30,  1996  decreased  15% to
$3,,000,978  from $3,518,412 in the third quarter of 1995. The decrease in sales
for the third quarter  resulted  primarily from the decrease in tank testing and
moisture analyzer sales.

Cost of goods sold was 45% of net sales in the third quarter of 1996 compared to
42% for the same  period  in  1995.  Cost of sales  as a  percent  of net  sales
increased  primarily  in the  tank  testing  operations  as a result  of  excess
capacity of tank testing technicians.
<PAGE>
                                        9
Overall,  total expenses in the third quarter of 1996 decreased  $152,491 or 9%,
from the same  period in 1995.  This was  primarily  the result of the  $148,894
decrease in marketing expenses.

Marketing  expenses  decreased  18%, or  $148,894  in the third  quarter of 1996
compared to the same period in 1995. Marketing expenses decreased primarily as a
result of the decrease in variable  selling  expenses related to the decrease in
sales for the period.

General and administrative expenses decreased $29,058 or 5% in the third quarter
of 1996 compared to the same period in 1995. General and administrative expenses
decreased  primarily  in the tank  testing  operations  as a result of  reducing
personnel to respond to the declining sales.

Research and development expenses increased 15%, or $23,168 in the third quarter
of 1996  compared to the same  period of 1995.  The  increase  in  research  and
development  expenses was primarily the result of a planned increase in research
and development personnel to support the new product development  activities for
all the Company's various product lines.  Research and development  expenses are
anticipated to increase in 1996 compared to 1995.

Other  expenses  decreased  $66,204 in the third quarter of 1996 compared to the
same period in 1995.  The decrease in other expenses was primarily the result of
lower interest expense resulting from decreased  borrowing on the Company's bank
lines of credit and long-term debt.

The Company has  historically  experienced and expects to continue to experience
quarterly  fluctuations,  potentially  in a material  amount,  in its  operating
results.  A variety of factors  influence the Company's  operating  results in a
particular period, including economic conditions in the industries served by the
Company,  regulatory  developments,  the timing of significant orders,  shipment
delays,  specific features  requested by the customers,  the introduction of new
products by the Company and its competitors,  market  acceptance of new products
and  enhancements  of  existing  products,  changes  in the  cost of  materials,
disruptions  in the  sources of  supply,  seasonal  variations  of  spending  by
customers,  the timing of the Company's  expenditures  in anticipation of future
orders and other  factors,  many of which are beyond the Company's  control.  In
addition, the Company sells a significant portion of its ENCOMPASS products to a
limited number of customers.  While management  believes that its  relationships
with these  customers are good,  future orders under  purchase  agreements  with
these customers are subject to change based on changing  business  conditions of
the customers.  One large customer who was acquired during the second quarter of
1996,  finished their  re-evaluation of ENCOMPASS in October,  1996, and will to
continue  to install  ENCOMPASS  in their  convenience  stores  that  distribute
gasoline.


Liquidity and Capital Resources:

Net working capital increased 12% to $3,746,186 in the first nine months of 1996
from  $3,332,424 at December 31, 1995.  The current ratio  increased to 2.6 from
2.3. The increases in
<PAGE>
                                       10
working  capital and the current  ratio were  primarily due to the proceeds from
the settlement of the litigation.

The Company  currently has two lines of credit available  through Silicon Valley
Bank  ("the  Bank"),  collateralized  by  accounts  receivable,  inventory,  and
property,  plant and equipment which provide for an aggregate maximum commitment
of  $2,500,000  through  March 15, 1997.  Advances can be made against the lines
based on qualified  levels of receivables and inventory.  At October 20, 1996 an
aggregate  amount of $1,593,836 was available under the lines of credit of which
none had been drawn.  The Company was in  compliance  with all of the  financial
covenants at September 30, 1996.

On April 14, 1995, the Company entered into an agreement with Classic Syndicate,
Inc. ("Classic").  Pursuant to the Subordinated Loan Agreement,  Classic holds a
10% Note in the  principal  amount of $375,000 with a maturity date of April 30,
1997.  The funds were to be used  exclusively  for the April 30, 1995  principal
payment on a Subordinated  Note to Bridge Capital which was completely  paid off
in 1995. The final interest payment is to be made on October 31, 1996.

On November 17, 1995, the Company entered into a second agreement with the Bank.
Pursuant  to the Loan  Agreement,  the  Bank  holds a Note  with  the  remaining
principal  amount of $452,380 at September  30, 1996.  The interest  rate on the
Note is prime plus 2% and the Bank holds a related  warrant to  purchase  62,500
shares of the  Company's  Common Stock at an exercise  price of $2.08 per share.
Following a prepayment  of $500,000  the Company paid on the Note in  September,
1996, the Company is required to pay 30 remaining monthly principal  payments of
$13,633  and one final  payment  of  $13,749 in  addition  to  monthly  interest
payments   from   November   7,  1996   through   May  7,  1999.   The  Note  is
cross-collateralized  with the Company's  bank lines of credit until the Note is
fully repaid. The Note contains certain covenants,  including minimum net income
levels and certain  financial  ratios.  The Company was in  compliance  with all
these covenants at September 30, 1996. On a quarterly basis,  half of any excess
cash  flow that the  Company  generates  is  required  to be used to prepay  any
remaining principal balance due on this Note. Excess cash flow is defined as net
income plus non-cash  expenses less capital  expenditures,  scheduled  principal
payments and increases in net working capital.

The  Company  believes  that cash  generated  from  ongoing  operations  and the
borrowing  arrangements  described  above  will  satisfy  the  anticipated  cash
requirements of the Company's current operations over the next 12 months, though
there can be no assurance that this will be the case.  The Company's  ability to
continue funding its planned  operations  beyond the next 12 months is dependent
upon its ability to generate  sufficient  cash flow to meet its obligations on a
timely basis, or to obtain additional funds through equity or debt financing, or
from other sources of financing, as may be required.
<PAGE>
                                       11
PART II.          OTHER INFORMATION

Except for the historical  information  contained herein, the discussion in this
Report contains or may contain forward-looking statements that involve risks and
uncertainties.  The Company's actual results could differ  materially from those
discussed  here.  Factors  that could cause or  contribute  to such  differences
include, but are not limited to, those discussed in this Management's Discussion
and Analysis,  the Company's Prospectus dated February 18, 1994 or the Company's
Report on Form 10-KSB for the year ended  December  31,  1995,  as well as those
factors discussed elsewhere herein.

Item 1   Legal Proceedings

Information  is  incorporated  by reference  from the  Company's  Report on Form
10-KSB for the year ended December 31, 1995. With regard to litigation  reported
therein  involving the Company,  another firm, a state  organization and certain
other  parties,  the parties  reached a settlement  in June 1996 under which the
Company  would  receive  $1,000,000  in  addition  to  exclusive  rights  to the
contested  technology.  The  Company  received  $650,000 of this  settlement  in
September  1996 and is  scheduled  to receive the  $350,000  balance in January,
1997.


Item 6   Exhibits and Reports on Form 8-K

(a)
                  27)      Financial Data Schedule

(b)               There were no reports on Form 8-K for the
                  quarter ended September 30, 1996
<PAGE>
                                   SIGNATURES

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

ARIZONA INSTRUMENT CORPORATION


11/5/96                    /s/ John P. Hudnall
________                   _______________________________________
Date                       John P. Hudnall, President, CEO
                           (Authorized officer)

11/5/96                    /s/ Scott M. Carter
________                   _______________________________________
Date                       Scott M. Carter, Vice President, CFO
                           (Principal financial officer)

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
                                     INFORMATION EXTRACTED FROM THE CONSOLIDATED
                                    FINANCIAL STATEMENTS IN THE COMPANY'S 10-QSB
                                        FOR THE QUARTER ENDED SEPTEMBER 30, 1996
                                   AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
</LEGEND>
<CIK>                                            0000724904
<NAME>                       ARIZONA INSTRUMENT CORPORATION
<MULTIPLIER>                                              1
<CURRENCY>                                     U.S. DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                             DEC-31-1996
<PERIOD-START>                                JAN-01-1996
<PERIOD-END>                                  SEP-30-1996
<EXCHANGE-RATE>                                         1
<CASH>                                            652,267
<SECURITIES>                                            0
<RECEIVABLES>                                   2,883,732
<ALLOWANCES>                                      156,823
<INVENTORY>                                     1,962,817
<CURRENT-ASSETS>                                6,064,930
<PP&E>                                          4,244,848
<DEPRECIATION>                                  3,322,328
<TOTAL-ASSETS>                                 10,805,307
<CURRENT-LIABILITIES>                           2,318,744
<BONDS>                                           296,681
                              66,147
                                             0
<COMMON>                                                0
<OTHER-SE>                                      8,123,735
<TOTAL-LIABILITY-AND-EQUITY>                   10,805,307
<SALES>                                         9,466,821
<TOTAL-REVENUES>                                9,466,821
<CGS>                                           4,245,269
<TOTAL-COSTS>                                   4,916,071
<OTHER-EXPENSES>                                        0
<LOSS-PROVISION>                                        0
<INTEREST-EXPENSE>                                189,744
<INCOME-PRETAX>                                 1,179,966
<INCOME-TAX>                                     (405,000)
<INCOME-CONTINUING>                             1,584,966
<DISCONTINUED>                                          0
<EXTRAORDINARY>                                         0
<CHANGES>                                               0
<NET-INCOME>                                    1,584,966
<EPS-PRIMARY>                                         .23
<EPS-DILUTED>                                         .23
                                               

</TABLE>


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