SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D. C. 20549
FORM 10-Q
----------------------------
(Mark One)
/X/ Quarterly report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
For the quarterly period ended March 31, 1997 or
/ / Transition report pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
For the Transition period from to
--------------------------
COMMISSION FILE NUMBER 0-13305
--------------------------
PARALLEL PETROLEUM CORPORATION
(Exact name of registrant as specified in its charter)
DELAWARE 75-1971716
(State of other jurisdiction of (I.R.S. Employer Identification
incorporation or organization) Number)
One Marienfeld Place, Suite 465,
Midland, Texas 79701
(Address of principal executive offices) (Zip Code)
(915) 684-3727
(Registrant's telephone number, including area code)
NOT APPLICABLE
(Former name, former address and former fiscal year,
if changed since last report)
Indicate by check mark whether the Registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that
the registrant was required to file such reports), and (2) has been subject
to such filing requirements for the past 90 days.
Yes 'X' No
The number of outstanding shares of the issuer's common stock,
$.01 par value, was 17,809,107 shares as of May 1, 1997.
==============================================================================
<PAGE> 2
PART I. - FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
Reference is made to the succeeding pages for the following financial
statements:
- Balance Sheets as of December 31, 1996 and March 31, 1997
- Statements of Operations for the three months ended March 31, 1996
and 1997
- Statements of Cash Flows for the three months ended March 31, 1996
and 1997
- Notes to Financial Statements
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS.
PART II. - OTHER INFORMATION
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
/a/ Exhibits
27. Financial Data Schedule
/b/ Reports on Form 8-K
No reports were filed on Form 8-K during the quarterly period
ended March 31, 1997.
<PAGE> 3
PARALLEL PETROLEUM CORPORATION
BALANCE SHEETS
<TABLE>
December 31, March 31, 1997
ASSETS 1996* (Unaudited)
- ------------- ------------ --------------
<S> <C> <C>
Current assets:
Cash and cash equivalents $ 41,569 $ 5,124
Accounts receivable:
Oil & Gas 2,888,400 2,357,157
Others, net of allowance for doubtful accounts
of $28,130 in 1996 and 1997 127,837 135,860
Affiliate 24,991 4,943
------------ ------------
3,041,228 2,497,960
Other assets 7,540 10,240
------------ ------------
Total current assets 3,090,337 2,513,324
------------ ------------
Property and equipment, at cost:
Oil and gas properties, full cost method 47,130,874 51,175,073
Other 380,207 386,884
------------ ------------
47,511,081 51,561,957
Less accumulated depreciation and depletion 12,576,560 13,516,071
------------ ------------
Net property and equipment 34,934,521 38,045,886
------------ ------------
Other assets, net of accumulated amortization of
$33,263 in 1996 and $41,804 in 1997 73,311 84,482
------------ ------------
$ 38,098,169 $ 40,643,692
============ ============
</TABLE>
<PAGE> 4
<TABLE>
December 31, March 31, 1997
1996* (Unaudited)
------------ --------------
<S> <C> <C>
LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------
Current liabilities:
Accounts payable and accrued liabilities:
Trade $ 2,735,639 $ 1,765,256
Affiliate 3,181 10,709
------------ ------------
Total current liabilities 2,738,820 1,775,965
------------ ------------
Long-term debt 8,521,391 8,632,610
Deferred income taxes 2,119,823 2,742,758
Stockholders' equity:
Preferred stock - par value of $.10 per share,
authorized 40,000,000 shares, none issued -- --
Common stock - par value of $.01 per share,
authorized 100,000,000 shares, issued and
outstanding 17,406,358 in 1996 and
17,796,608 in 1997 174,063 177,966
Additional paid-in surplus 21,189,442 22,695,016
Retained Earnings 3,354,630 4,619,377
------------ ------------
Total stockholders' equity 24,718,135 27,492,359
Contingencies
------------ ------------
$ 38,098,169 $ 40,643,692
============ ============
</TABLE>
*The balance sheet as of December 31, 1996 has been derived from the Company's
audited financial statements. The accompanying notes are an integral part of
these financial statements.
<PAGE> 5
PARALLEL PETROLEUM CORPORATION
STATEMENTS OF OPERATIONS
Three Months Ended March 31, 1996 and 1997
(Unaudited)
<TABLE>
1996 1997
------------ -----------
<S> <C> <C>
Oil and gas revenues $ 2,337,924 $ 4,040,647
------------ -----------
Cost and expenses:
Lease operating expense 452,963 893,251
General and administrative 63,629 83,974
Public reporting, auditing and legal 45,037 57,235
Depreciation, depletion and amortization 653,397 961,246
----------- -----------
1,215,026 1,995,706
----------- -----------
Operating income 1,122,898 2,044,941
----------- -----------
Other income (expense), net:
Interest income 93 1,661
Other income 17,335 8,482
Interest expense (282,158) (166,106)
Other expense (185) (1,296)
----------- -----------
Total other expense, net (264,915) (157,259)
----------- -----------
Income before income taxes 857,983 1,887,682
Income tax expense - deferred 292,000 622,935
----------- -----------
Net income $ 565,983 $ 1,264,747
=========== ===========
Net income per common share $ .04 $ .07
=========== ===========
Weighted average common shares and common
stock equivalents outstanding 15,430,648 18,258,450
=========== ===========
</TABLE>
The accompanying notes are an integral part of these financial statements
<PAGE> 6
PARALLEL PETROLEUM CORPORATION
STATEMENTS OF CASH FLOWS
Three Months Ended March 31, 1996 and 1997
(Unaudited)
<TABLE>
1996 1997
---------- ----------
<S> <C> <C>
Cash flows from operating activities:
Net income $ 565,983 $1,264,747
Adjustments to reconcile net income to
net cash provided by operating activities:
Depreciation, depletion and amortization 653,397 961,246
Incomes taxes 292,000 622,935
Other, net (8,062) (11,171)
Changes in assets and liabilities:
Decrease (increase) in trade receivables (827,807) 543,268
Decrease (increase) in prepaid expenses
and other 6,124 (2,700)
Decrease in accounts payable
and accrued liabilities (91,741) (962,855)
----------- -----------
Net cash provided by operating
activities 589,894 2,415,470
----------- -----------
Cash flows from investing activities:
Additions to property and equipment (3,843,137) (4,072,611)
----------- -----------
Net cash used in investing
activities (3,843,137) (4,072,611)
----------- -----------
Cash flows from financing activities:
Proceeds from the issuance of long-term debt 2,755,124 3,645,000
Payments of long-term debt -- (3,533,781)
Stock offering costs -- (10,535)
Proceeds from common stock issuance -- 1,483,324
Proceeds from exercise of options and warrants -- 36,688
----------- -----------
Net cash provided by financing
activities 2,755,124 1,620,696
----------- -----------
Net decrease in cash and cash equivalents (498,119) (36,445)
Beginning cash and cash equivalents 558,748 41,569
----------- -----------
Ending cash and cash equivalents $ 60,629 $ 5,124
=========== ===========
</TABLE>
The accompanying notes are an integral part of these financials.
<PAGE> 7
PARALLEL PETROLEUM CORPORATION
NOTES TO FINANCIAL STATEMENTS
NOTE 1. OPINION OF MANAGEMENT
The financial information included herein is unaudited. However,
such information includes all adjustments (consisting solely of normal
recurring adjustments) which are, in the opinion of management, necessary
for a fair statement of the results of operations for the interim periods.
Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted in this Form 10-Q pursuant to the
rules and regulations of the Securities and Exchange Commission. These
financial statements should be read in connection with the financial statements
and notes thereto included in the Company's 1996 Annual Report and Form 10-K.
NOTE 2. LONG TERM DEBT
On July 1, 1996, the Company entered into a loan agreement with a
bank to refinance the outstanding indebtedness with its former lender and to
provide funds for working capital. The loan agreement provides for a revolving
credit facility in the maximum amount of $30,000,000 with a current borrowing
base of $22,000,000. The borrowing base is subject to redetermination every
six months on April 1 and October 1 of each year, or at such other times as
the bank elects. The loan agreement, which matures in July 2001, is secured
by substantially all of the Company's oil and gas properties. Commitment
fees of .25% per annum on the difference between the commitment and the
average daily amount outstanding are due quarterly.
The unpaid principal balance on the note bears interest at the
election of the Company at a rate equal to (i) the bank's base lending rate
or (ii) the bank's Eurodollar rate plus a margin of 2.5%. On March 31, 1997,
the interest rate in effect was the bank's base lending rate of 8.25%.
The loan agreement contains various restrictive covenants and
compliance requirements, which include (1) maintenance of certain financial
ratios, (2) limiting the incurrence of additional indebtedness, and (3)
prohibiting the payment of dividends.
NOTE 3. COMMON STOCK OFFERING
On December 18, 1996, the Company closed a public offering of 2,500,000
shares of its common stock at a price of $4.25 per share. Proceeds received,
net of related expenses, were approximately $9,421,000. In connection with
the common stock offering the underwriters were granted an over-allotment
option to purchase an additional 375,000 shares of common stock. In January
1997, the over-allotment option was exercised and an additional 375,000
shares of common stock were sold at a price of $4.25 per share. Proceeds
received by the Company, net of related expenses, were approximately
$1,480,000. The net proceeds from the sale of the 2,875,000 shares of
common stock were used to reduce the indebtedness outstanding under the
Company's loan agreement.
<PAGE> 8
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.
The following discussion and analysis should be read in conjunction
with the Company's Financial Statements and the related notes thereto.
OVERVIEW
The Company's long-term business strategy is to increase the Company's
reserve base by utilizing 3-D seismic technology to obtain exploratory drilling
returns on capital invested with developmental drilling risks.
The Company intends to exploit its existing properties and acquire
those properties which it believes can be exploited by developing reserves
not previously produced. The Company undertakes projects only when it believes
the project has the potential for initial cash flow adequate to return the
project's capital expenditures within a short period of time, generally less
than 36 months. The Company also endeavors to maximize the present value of
its projects by accelerating production of its reserves consistent with
prudent reservoir management.
As part of this business strategy, the Company has made acquisitions
of oil and gas producing properties in the Permian Basin of West Texas and
has discovered oil and gas reserves through the use of 3-D seismic technology
in the Horseshoe Atoll Reef Trend of West Texas and the Yegua/Frio Gas Trend
onshore the Gulf Coast of Texas. Capital utilized to acquire such reserves
has been provided primarily by secured bank financing, sales of the Company's
equity securities and cash flow from operations.
The Company's operating performance is influenced by several factors,
the most significant of which are the prices received for its oil and gas and
the Company's production volumes. The world price for oil has overall
influence on the prices that the Company receives for its oil production.
The prices received for different grades of oil are based upon the world
price for oil, which is then adjusted based upon the particular grade.
Typically, light oil is sold at a premium, while heavy grades of crude are
discounted. Gas prices the Company receives are primarily influenced by
seasonal demand, weather, hurricane conditions in the Gulf of Mexico,
availability of pipeline transportation to end users and proximity of the
Company's wells to major transportation pipeline infrastructure and, to a
lesser extent, world oil prices. Additional factors influencing operating
performance include production expenses, overhead requirements, and cost of
capital.
The Company's oil and gas producing activities are accounted for
using the full cost method of accounting. Accordingly, the Company capitalizes
all costs incurred in connection with the acquisition of oil and gas properties
and the exploration for and development of oil and gas reserves. These costs
include lease acquisition costs, geological and geophysical expenditures,
costs of drilling both productive and non-productive wells, and overhead
expenses directly related to land acquisition and exploration and development
activities. Proceeds from the disposition of oil and gas properties are
accounted for as a reduction in capitalized costs, with no gain or loss
recognized unless such disposition involves a material change in reserves,
in which case the gain or loss is recognized.
Depletion of the capitalized costs of oil and gas properties,
including estimated future development costs, is provided using the equivalent
unit-of-production method based upon estimates of proved oil and gas reserves
and production, which are converted to a common unit of measure based upon
their relative energy content. Unproved oil and gas properties are not
amortized, but are individually assessed for impairment. The cost of any
impaired property is transferred to the balance of oil and gas properties
being depleted.
The Company's quarterly production and results of operations have
varied from quarter to quarter. Based on its scheduled drilling activities,
the Company does not currently anticipate that its production volumes in the
first quarter of 1997 will increase significantly compared to its production
volumes in the prior year, and normal operating considerations and other
factors could result in decreased production volumes in subsequent quarters.
<PAGE> 9
RESULTS OF OPERATIONS
Because of the Company's ever-changing reserve base and sources of
production, year to year or quarter to quarter comparisons of the Company's
results of operations can be difficult. This situation is further complicated
by significant changes in product mix (oil vs. gas volumes) and related
price fluctuations for both oil and gas. For these reasons, the table below
compares the Results of Operations on the basis of equivalent barrels of oil
("EBO") for the period indicated. An EBO means one barrel of oil equivalent
using the ratio of six Mcf of gas to one barrel of oil.
<TABLE>
THREE MONTHS ENDED THREE MONTHS ENDED
---------------------------- --------------------
9-30-96 12-31-96 3-31-97 3-31-96 3-31-97
------- -------- ------- ------- -------
<S> <C> <C> <C> <C> <C>
Production and Prices:
Oil (Bbls) 61,203 58,196 50,554 44,713 50,554
Natural Gas (Mcf) 1,063,521 982,655 976,555 701,895 976,555
Equivalent Barrels of Oil (EBO) 238,457 221,972 213,313 161,695 213,313
Oil Price (per Bbl) $21.34 $24.14 $21.01 $18.27 $21.01
Gas Price (per Mcf) 2.51 3.13 3.05 2.17 3.05
Price per EBO 16.67 20.16 18.94 14.46 18.94
Results of Operations per EBO
Oil and gas revenues $16.67 $20.16 $18.94 $14.46 $18.94
Costs and expenses:
Lease operating expense 3.37 3.53 4.19 2.80 4.19
General and administrative .31 .42 .39 .39 .39
Public reporting, auditing
and legal .23 .19 .27 .28 .27
Depreciation and depletion 4.98 5.05 4.50 4.04 4.50
------ ------ ------ ------ ------
Total costs and expenses 8.89 9.19 9.35 7.51 9.35
------ ------ ------ ------ ------
Operating income 7.78 10.97 9.59 6.95 9.59
Interest expense, net 1.42 1.38 .77 1.74 .77
Other expense (income) (.04) (.03) (.03) (.11) (.03)
------ ------ ------ ------ ------
Pretax income 6.40 9.62 8.85 5.32 8.85
Income tax expense 2.18 1.75 2.92 1.81 2.92
------ ------ ------ ------ ------
Net income 4.22 7.87 5.93 3.51 5.93
------ ------ ------ ------ ------
Income before working
capital adjustments $11.38 $14.67 $13.35 $ 9.36 $13.35
====== ====== ====== ====== ======
</TABLE>
<PAGE> 10
The following table sets forth for the periods indicated the percentage
of total revenues represented by each item reflected on the Company's statements
of operations.
<TABLE>
THREE MONTHS ENDED THREE MONTHS ENDED
---------------------------- --------------------
9-30-96 12-31-96 3-31-97 3-31-96 3-31-97
------- -------- ------- ------- -------
<S> <C> <C> <C> <C> <C>
Oil and gas revenues 100.0% 100.0% 100.0% 100.0% 100.0%
Costs and expenses:
Production costs 20.2 17.5 22.1 19.4 22.1
General and administrative 1.9 2.1 2.1 2.7 2.1
Public reporting, auditing
and legal 1.3 .9 1.4 1.9 1.4
Depreciation, depletion and
amortization 29.9 25.0 23.8 27.9 23.8
------ ------ ------ ------ ------
Total costs and expense 53.3 45.5 49.4 51.9 49.4
------ ------ ------ ------ ------
Operating income 46.7 54.5 50.6 48.1 50.6
------ ------ ------ ------ ------
Interest expense, net 8.5 6.8 4.1 12.0 4.1
Other expense (income) (.2) (.1) (.2) (.7) (.2)
------ ------ ------ ------ ------
Pretax income 38.4 47.8 46.7 36.8 46.7
Income tax expense 13.1 8.7 15.4 12.5 15.4
------ ------ ------ ------ ------
Net income 25.3% 39.1% 31.3% 24.3% 31.3%
====== ====== ====== ====== ======
</TABLE>
THREE MONTHS ENDED MARCH 31, 1997 AND MARCH 31, 1996:
Oil and Gas Revenues. Oil and gas revenues increased $1,702,723, or
73%, to $4,040,647 for the three months ended March 31, 1997, from $2,337,924
for the same period of 1996. The increase was primarily the result of a
51,618 EBO, or 32%, increase to 213,313 EBO in the Company's oil and gas
production, and an increase of 31% in the average sales price per EBO from
$14.46 in the three months ended March 31, 1996 to $18.94 for the same
period of 1997. Of the $1,702,723 increase in revenues, approximately 50%
was attributable to increased oil and gas production volume and approximately
50% was attributable to the increase in average sales prices.
Production Costs. Production costs increased $440,288, or 97%, to
$893,251 for the first three months of 1997, from $452,963 for the same period
of 1996. The increase in production of 51,618 EBO was responsible for the
increase in production costs. Production costs as a percentage of revenues
increased primarily because of the 31% increase in the average sales price
per EBO. Additionally, average production costs per EBO increased $1.39, or
50%, to $4.19 for the first three months in 1997 compared to $2.80 for the
same period in 1996 as a result of new production from the Company's Yegua/Frio
wells.
<PAGE> 11
General and Administrative Expenses. General and administrative
expenses increased $20,345, or 32%, to $83,974 for the first three months of
1997, from $63,629 for the same period of 1996. As a result of the Company's
low administrative cost structure and the increase in revenues, the Company's
general and administrative expenses as a percentage of revenues decreased
slightly from 2.7% for the three months ended March 31, 1996 to 2.1% for the
same period in 1997. General and administrative costs are expected to
remain fairly stable with no material increases expected in any particular
category.
Public Reporting, Auditing and Legal Expenses. Public reporting,
auditing and legal expense increased $12,198, or 27%, to $57,235 for the
first three months of 1997, from $45,037 for the same period of 1996. There
are no material increases noted in any particular category.
Depreciation, Depletion and Amortization Expense. Depreciation,
depletion and amortization expense increased $307,849, or 47%, to $961,246
for the first three months of 1997, from $653,397 for the same period of 1996.
The increase in depreciation, depletion and amortization as a percentage of
revenues is primarily a result of the increase in prices realized per EBO,
partially offset by an increase in the DD&A Rate to $4.50 in the three months
ended March 31, 1997 from $4.04 in 1996. The increase in the DD&A Rate is
attributable to increased exploration and drilling activities.
Net Interest Expense. Interest expense decreased $117,620, or 42%,
to $164,445 for the three months ended March 31, 1997, from $282,065 for the
same period of 1996, due principally to the decrease in the Company's revolving
line of credit, which resulted from the repayment of the loan with the proceeds
of the December 1996 stock offering.
Income Tax Expense. The Company had an effective tax rate of 33%
for the three months ended March 31, 1997.
Net Income and Operating Cash Flow. Net income increased $698,764,
or 123%, to $1,264,747 for the three months ended March 31, 1997, compared to
$565,983 for the three months ended March 31, 1996. Operating cash flow
increased approximately $1,337,548, or 89%, to $2,848,928 for the three months
ended March 31, 1997 compared to $1,511,380 for the three months ended
March 31, 1996. The net income and operating cash flow increases are
primarily due to the 73% increase in oil and gas revenues and, due to the
Company's low cost structure, costs not increasing in proportion to the
increase in revenues.
LIQUIDITY AND CAPITAL RESOURCES
Working capital increased $385,842 as of March 31, 1997 compared to
December 31, 1996. Current assets exceeded current liabilities by $737,359
at March 31, 1997 compared to $351,517 at December 31, 1996. Current assets
decreased primarily due to a decrease of $543,268 in accounts receivable
offset by an increase of $2,700 in prepaid expenses and a decrease in cash of
$36,445. The decrease in cash was primarily due to the Company's investments
in oil and gas drilling activities, payment of trade payables accrued as of
December 31, 1996 and the Company_s cash management system, whereby it
maintains minimum cash balances with any excess cash applied against its bank
line of credit. The Company continues to employ 3-D seismic technology in
conjunction with its drilling activities, which are concentrated on certain
gas prospects located in south Texas.
The Company incurred net costs of $4,072,611 in its oil and gas
property acquisition, development, and enhancement activities for the three
months ended March 31, 1997. Such costs were financed by the utilization of
the Company's cash position and funds provided from its line of credit.
Based on the Company's projected oil and gas revenues and related
expenses, management believes that its internally generated cash flow,
coupled with proceeds from borrowings under the Company's lending facility,
will be sufficient to fund its current operations. The Company continually
reviews and considers alternative methods of financing.
<PAGE> 12
TREND AND PRICES
The Company's revenues, cash flows and borrowing capacity are affected
by changes in oil and gas prices. The markets for oil and gas have historically
been, and will continue to be, volatile. Prices for oil and gas typically
fluctuate in response to relatively minor changes in supply and demand, market
uncertainty, seasonal, political and other factors beyond the control of the
Company. The Company is unable to accurately predict domestic or worldwide
political events or the effects of such other factors on the prices received
by the Company for its gas and oil. The Company historically has not entered
into transactions to hedge against changes in oil and gas prices, but may
elect to enter into hedging transactions in the future to protect against
fluctuations in oil and gas prices.
During 1996, the average sales price received by the Company for its
oil was approximately $21.83 per barrel ("Bbl"), as compared to $17.26 in 1995,
while the average sales prices for the Company_s gas was approximately $2.55
per thousand cubic feet ("Mcf") in 1996, as compared to $1.50 per Mcf in 1995.
At March 31, 1997, the average price received by the Company for its oil
production was approximately $21.01 per Bbl, while the average price received
by the Company, at that same date, for its gas production was approximately
$3.05 per Mcf.
PART II - OTHER INFORMATION
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
(a) Exhibits
27. Financial Data Schedule
(b) Reports on Form 8-K
No reports were filed on Form 8-K during the quarter ended
March 31, 1997.
<PAGE> 13
SIGNATURES
PURSUANT TO THE REQUIREMENTS OF THE SECURITIES AND EXCHANGE ACT OF
1934, THE REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED ON ITS BEHALF
BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED.
PARALLEL PETROLEUM CORPORATION
BY: /s/ THOMAS R. CAMBRIDGE
Date: May 12, 1997 -------------------------------
THOMAS R. CAMBRIDGE,
CHAIRMAN OF THE BOARD OF DIRECTORS
AND CHIEF EXECUTIVE OFFICER
Date: May 12, 1997 BY: /s/ LARRY C. OLDHAM
-------------------------------
LARRY C. OLDHAM,
PRESIDENT AND
PRINCIPAL FINANCIAL OFFICER
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-END> MAR-31-1997
<CASH> 5,124
<SECURITIES> 0
<RECEIVABLES> 2,526,090
<ALLOWANCES> 28,130
<INVENTORY> 0
<CURRENT-ASSETS> 2,513,324
<PP&E> 51,561,957
<DEPRECIATION> 13,516,071
<TOTAL-ASSETS> 40,643,692
<CURRENT-LIABILITIES> 1,775,965
<BONDS> 8,632,610
<COMMON> 177,966
0
0
<OTHER-SE> 27,314,393
<TOTAL-LIABILITY-AND-EQUITY> 40,643,692
<SALES> 0
<TOTAL-REVENUES> 4,040,647
<CGS> 0
<TOTAL-COSTS> 1,995,706
<OTHER-EXPENSES> (7,186)
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 164,445
<INCOME-PRETAX> 1,887,682
<INCOME-TAX> 622,935
<INCOME-CONTINUING> 1,264,747
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 1,264,747
<EPS-PRIMARY> .07
<EPS-DILUTED> .07
</TABLE>
