MICROTECH MEDICAL SYSTEMS INC
10KSB/A, 1996-04-04
LABORATORY APPARATUS & FURNITURE
Previous: BABSON VALUE FUND INC, 497, 1996-04-04
Next: GRANGE NATIONAL BANC CORP, DEF 14A, 1996-04-04



<PAGE>
                  U.S. SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C.  20549
                              FORM 10-KSB/A-1

(Mark One)
[X]  Annual report under section 13 or 15(d) of the Securities Exchange Act
     of 1934 [Fee Required] for the fiscal year ended December 31, 1995
[ ]  Transition report under section 13 or 15(d) of the Securities Exchange
     Act of 1934 [No Fee Required] for the transition period from
     _______________ to _______________

COMMISSION FILE NUMBER  2-94117-D and 33-14106
                        ---------------------------------------------------

                      MICROTECH MEDICAL SYSTEMS, INC.
              (Name of small business issuer in its charter)

                Colorado                          84-0867911
- ----------------------------------------     ---------------------
     (State or other jurisdiction of           (I.R.S. Employer
      incorporation or organization)          Identification No.)

         401 Laredo St., Unit I                      80011
            Aurora, Colorado                       ---------
- ----------------------------------------          (Zip Code)
(Address of principal executive offices)

Issuer's telephone number   (303) 363-0007

Securities to be registered under Section 12(b) of the Act:

      Title of each class     Name of each exchange on which registered
      ___________________     _________________________________________

Securities to be registered under Section 12(g) of the Act:

                                  Common
- ---------------------------------------------------------------------------
                             (Title of class)

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

Check if there is no disclosure of delinquent filers in response to
Item 405 of Regulation S-B contained in this form, and no disclosure will
be contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form
10-KSB or any amendment.  [X]

State issuer's revenues for its most recent fiscal year.  $475,091
                                                           -------

State the aggregate market value of the voting stock held by non-affiliates
computed by reference to the price at which the stock was sold, or the
average bid and asked prices of such stock, as of a specified date within
the past 60 days.  (See definition of affiliate in Rule 12b-2 of the
Exchange Act.)  $592,168/1/
                 ---------------------------------------------------------
/1/ Based on bid price of $.02 per share at 2/28/96

  Note.  If determining whether a person is an affiliate will involve an
unreasonable effort and expense, the issuer may calculate the aggregate
market value of the common equity held by non-affiliates on the basis of
reasonable assumptions, if the assumptions are stated.

(ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE PAST FIVE YEARS)
Check whether the issuer has filed all documents and reports required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the distribution
of securities under a plan confirmed by a court.  Yes_____  No_____

(APPLICABLE ONLY TO CORPORATE REGISTRANTS) State the number of shares
outstanding of each of the issuer's classes of common equity, as of the
latest practicable date.  59,080,900 as of March 7, 1996
                          -------------------------------------------------

DOCUMENTS INCORPORATED BY REFERENCE.  If the following documents are
incorporated by reference, briefly describe them and identify the part of
the Form 10-KSB (e.g., Part I, Part II, etc.) into which the document is
incorporated: (1) any annual report to security holders; (2) any proxy or
information statement; and (3) any prospectus filed pursuant to Rule 424(b)
or (c) of the Securities Act of 1933 ("Securities Act").  The listed
documents should be clearly described for identification purposes (e.g.,
annual report to security holders for fiscal year ended December 24, 1990).

                  TRANSITIONAL SMALL BUSINESS DISCLOSURE
                            FORMAT (CHECK ONE):
                             Yes       No  X  
                                -----    -----<PAGE>
ITEM 7.  FINANCIAL STATEMENTS.
- -----------------------------

     The Report of Independent Auditors on the Financial Statements
appears at page F-2 and the Financial Statements and Notes to
Financial Statements appear at pages F-3 through F-10 hereof.

ITEM 13.  EXHIBITS, AND REPORTS ON FORM 8-K.
- -------------------------------------------

     (a)  Exhibits:
          --------
Exhibit
- -------
Number
- -------

   3.1    Articles of Incorporation, as amended /1/

   3.2    Bylaws /1/

   4.1    Form of Underwriter's Warrant /1/

   10.1   Lease Agreement /2/

   10.2   Incentive Stock Option Plan /2/

   10.3   Distribution Agreement with Innovative Diagnostic Systems,
          Inc. /3/

   10.4   Settlement Agreement between the Company and Jerry
          Kilgore /3/

   27     Financial Data Schedule    

/1/  Incorporated by reference to the Company's Registration Statement
     No. 2-94117-D on Form S-18 pursuant to the Securities Act of
     1933, as amended.

/2/  Incorporated by reference to the Company's Annual Report on
     Form 10-K for the fiscal year ended December 31, 1990.

/3/  Incorporated by reference to the Company's Annual Report on
     Form 10-K for the fiscal year ended December 31, 1994.

     (b)  No reports on Form 8-K were filed by the Company during its
last fiscal quarter.


                                  -1-<PAGE>
                              SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the Company has duly caused this
Amendment No. 1 of its report on Form 10-KSB to be signed on its
behalf by the undersigned, thereunto duly authorized.

                            MICROTECH MEDICAL SYSTEMS, INC.


Dated: April 4, 1996       By Charles L. Diehl
                              ---------------------------------------
                              Charles L. Diehl, President pro tempore
                                                          --- -------

                                  -2-<PAGE>

                    MICROTECH MEDICAL SYSTEMS, INC.

                     INDEX TO FINANCIAL STATEMENTS




                                                                  PAGE
                                                                  ----

INDEPENDENT AUDITOR'S REPORT . . . . . . . . . . . . . . . . . . . F-2

BALANCE SHEET - December 31, 1995. . . . . . . . . . . . . . . . . F-3

STATEMENTS OF OPERATIONS - For the Years Ended December 31,
  1995 and 1994. . . . . . . . . . . . . . . . . . . . . . . . . . F-4

STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY - For the Years
   Ended December 31, 1995 and 1994. . . . . . . . . . . . . . . . F-5

STATEMENTS OF CASH FLOWS - For the Years Ended December 31,
   1995 and 1994 . . . . . . . . . . . . . . . . . . . . . . . . . F-6

NOTES TO THE FINANCIAL STATEMENTS. . . . . . . . . . . . . . . . . F-7




                                  F-1<PAGE>
                     INDEPENDENT AUDITOR'S REPORT





To the Stockholders and Board of Directors
Microtech Medical Systems, Inc.
Aurora, Colorado


We have audited the accompanying balance sheet of Microtech Medical
Systems, Inc. as of December 31, 1995,  and the related statements of
operations, changes in stockholders' equity and cash flows for the
years ended December 31, 1995 and 1994.  These financial statements
are the responsibility of the Company's management.  Our responsi-
bility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements
are free of material misstatement.  An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the
financial statements.  An audit also includes assessing the accounting
principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation.  We
believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of Microtech
Medical Systems, Inc. as of December 31, 1995, and the results of its
operations and its cash flows for the years ended December 31, 1995
and 1994 in conformity with generally accepted accounting principles.





Hein + Associates LLP

Denver, Colorado
March 7, 1996








                                  F-2<PAGE>
                    MICROTECH MEDICAL SYSTEMS, INC.

                             BALANCE SHEET
                           DECEMBER 31, 1995
<TABLE>
<CAPTION>
                                       ASSETS
                                       ------
<S>                                                                                                     <C>
CURRENT ASSETS:
     Cash and cash equivalents                                                                           $  506,519
     Certificates of deposit                                                                                104,065
     Accounts receivable, net of allowance of $12,000                                                       116,274
     Inventory                                                                                               56,631
                                                                                                          ---------
          Total current assets                                                                              783,489

EQUIPMENT, at cost                                                                                          184,406
     Less accumulated depreciation                                                                         (153,486)
                                                                                                          ---------
                                                                                                             30,920
OTHER ASSETS:                                                                                                      
     Deferred taxes                                                                                          69,000
     Other                                                                                                      500
                                                                                                          ---------
                                                                                                             69,500
                                                                                                          ---------

TOTAL ASSETS                                                                                             $  883,909
                                                                                                          =========


                               LIABILITIES AND STOCKHOLDERS' EQUITY
                               ------------------------------------
CURRENT LIABILITIES:
     Accounts payable - trade                                                                            $   39,424
     Income tax payable                                                                                      38,246
                                                                                                          ---------
          Total current liabilities                                                                          77,670

COMMITMENTS AND CONTINGENCY (Notes 2 and 6)

STOCKHOLDERS' EQUITY:
     Common stock, $.0005 par value; 200,000,000 shares authorized,
          59,080,900 shares issued and outstanding                                                           29,540
     Additional paid-in capital                                                                           1,010,605
     Accumulated deficit                                                                                   (233,906)
                                                                                                          ---------
          Total stockholders' equity                                                                        806,239
                                                                                                          ---------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                               $  883,909
                                                                                                          =========
</TABLE>

         See accompanying notes to these financial statements.


                                  F-3<PAGE>
                    MICROTECH MEDICAL SYSTEMS, INC.

                       STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                             For the Years Ended
                                                                                                 December 31, 
                                                                                          -------------------------
                                                                                               1995         1994
                                                                                          ------------- -----------
<S>                                                                                     <C>            <C>
NET SALES                                                                                $   475,091    $   473,258

  Less cost of goods sold                                                                   (247,960)      (228,070)
                                                                                          ----------     -----------

GROSS PROFIT                                                                                 227,131        245,188

OPERATING AND OTHER EXPENSES:                                                                                      
  Selling, general and administrative                                                        131,606        148,302
  Stock option expense                                                                         -              -    
  Bad debt expense                                                                            13,794         11,500
  Unauthorized transactions (recoveries) (Note 2)                                            (12,000)       135,000
                                                                                          ----------     -----------
                                                                                             133,400        294,802
                                                                                          ----------     -----------

INCOME (LOSS) FROM OPERATIONS                                                                 93,731        (49,614)
                                                                                          ----------     -----------

OTHER INCOME (EXPENSE):                                                                                            
  Interest and dividend income                                                                24,177         15,829
  Other income (expense), net                                                                  1,440        (16,647)
                                                                                          ----------     -----------
    Total other income (expense), net                                                         25,617           (818)

INCOME (LOSS) BEFORE INCOME TAXES                                                            119,348        (50,432)

PROVISION FOR INCOME TAXES:
  Current expense                                                                            (36,000)       (11,000)
  Deferred benefit                                                                             9,000           -   
                                                                                          ----------     -----------
                                                                                             (27,000)       (11,000)
                                                                                          ----------     ----------
NET INCOME (LOSS)                                                                        $    92,348    $   (61,432)
                                                                                          ==========     ==========

NET INCOME (LOSS) PER SHARE                                                              $    <F1>      $    <F1>
                                                                                          ==========     ==========

WEIGHTED AVERAGE NUMBER OF COMMON AND COMMON
  EQUIVALENT SHARES OUTSTANDING                                                           62,992,000     51,200,000
                                                                                          ==========     ==========
________________________

<FN>
<F1>  Less than $.01 per share.
</FN>
</TABLE>


         See accompanying notes to these financial statements.


                                  F-4<PAGE>
                    MICROTECH MEDICAL SYSTEMS, INC.

             STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
            FOR THE YEARS ENDED DECEMBER 31, 1995 AND 1994

<TABLE>
<CAPTION>
                                                   COMMON STOCK           ADDITIONAL                       TOTAL
                                            ---------------------------     PAID-IN       ACCUMULATED  STOCKHOLDERS'
                                              SHARES          AMOUNT        CAPITAL         DEFICIT       EQUITY
                                            ----------      ----------    ----------      -----------  -------------
<S>                                        <C>             <C>           <C>             <C>            <C>
BALANCE, January 1, 1994                     51,080,900     $   25,540    $ 1,006,605     $ (264,822)    $  767,323

  Options exercised                           8,000,000          4,000          4,000          -              8,000
  Net loss                                        -              -              -            (61,432)       (61,432)
                                             ----------      ---------     ----------      ---------      ---------

BALANCE, December 31, 1994                   59,080,900         29,540      1,010,605       (326,254)       713,891

  Net income                                      -              -              -             92,348         92,348
                                             ----------      ---------     ----------      ---------      ---------

BALANCE, December 31, 1995                   59,080,900     $   29,540    $ 1,010,605     $ (233,906)    $  806,239
                                             ==========      =========     ==========      =========      =========
</TABLE>


         See accompanying notes to these financial statements.


                                  F-5<PAGE>
                    MICROTECH MEDICAL SYSTEMS, INC.

                       STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                             For the Years Ended
                                                                                                 December 31, 
                                                                                          -------------------------
                                                                                               1995         1994
                                                                                          ------------- -----------
<S>                                                                                       <C>            <C>
   CASH FLOWS FROM OPERATING ACTIVITIES:    
  Net income (loss)                                                                        $  92,349      $ (61,432)
  Adjustments to reconcile to net cash from operating activities:                                                  
      Depreciation                                                                             9,113          7,601
      Options issued below market                                                              -              -    
      Unauthorized transaction losses  (recoveries)                                          (12,000)       135,000
      Bad debt expense                                                                        13,794         11,500
      Deferred income taxes                                                                   (9,000)         -    
      Other, net                                                                               4,602          2,053
      Changes in operating assets and liabilities:                                                                 
        Accounts receivable                                                                  (17,711)       (40,613)
        Unauthorized advances, former president                                                -           (138,000)
        Inventory                                                                             (2,578)           821
        Accounts payable and other current liabilities                                         8,504         11,912
        Income tax payable                                                                    24,046         11,000
                                                                                            --------       --------
  Net cash provided by (used in) operating activities                                        111,119        (60,158)

CASH FLOWS FROM INVESTING ACTIVITIES:                                                                              
  Repayments, former president                                                                12,000         55,000
  Purchase of certificates of deposit                                                       (100,000)         -    
  Sale of securities                                                                           -            463,343
  Purchase of property and equipment                                                         (26,000)         -    
                                                                                            --------       --------
    Net cash provided by (used in) investing activities                                     (114,000)       518,343

CASH FLOWS FROM FINANCING ACTIVITIES -                                                                             
  Proceeds from sale of common stock                                                           -              8,000
                                                                                            --------       --------

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                              (2,881)       466,185    

CASH AND CASH EQUIVALENTS, beginning of year                                                 509,400         43,215
                                                                                            --------       --------

CASH AND CASH EQUIVALENTS, end of year                                                     $ 506,519      $ 509,400
                                                                                            ========       ========


</TABLE>

          See accompanying notes to these financial statements.


                                   F-6<PAGE>
1.   NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING
     ----------------------------------------------------------
     POLICIES:
     --------

     Nature of Operations - Microtech Medical Systems, Inc. (the
     --------------------
     Company) was incorporated in Colorado on December 8, 1981, to
     develop and manufacture a line of products for sale to clinical
     microbiology laboratories throughout the United States.  The
     Company is dependent on one employee, the former president, for
     technical knowledge and expertise necessary to continue the
     operation of its business.  The industry is considered intensely
     competitive and there appeared to be a trend during the last five
     years for microbiology laboratories to automate their antibiotic
     testing and bacterial identification procedures.  The Company
     endeavors to compete by appealing to smaller users who do not
     require automated testing procedures, and emphasizing convenience,
     disposability, simplicity, and cost-effectiveness.

     Cash Equivalents - The Company considers all highly liquid debt
     ----------------
     instruments with original maturities of three months or less to be
     cash equivalents.

     Inventory - Inventory is stated at the lower of cost or market on a
     first-in, first-out (FIFO) basis.  Below is a summary of
     inventories as of December 31:


                                                 1995           1994  
                                               --------       --------

          Materials                            $ 28,592       $ 20,857
          Finished goods                         28,039         33,196
                                                -------        -------
                                               $ 56,631       $ 54,053
                                                =======        =======

     Property and Equipment - Property and equipment is stated at
     ----------------------
     cost.  Depreciation is computed using the straight-line method over
     the estimated useful lives of 5 years.  Maintenance and repairs are
     charged to operations as incurred; expenditures for major improve-
     ments are capitalized.

     Revenue Recognition - Revenue is recognized from product sales at
     -------------------
     the time of shipment.

     Net Income (Loss) Per Share - Net income (loss) per share is
     ---------------------------
     calculated by dividing net income (loss) by the average shares of
     common stock and common stock equivalents (stock options)
     outstanding.  Common stock equivalents are not included in loss
     years as their effect is anti-dilutive.

     Income Taxes - The Company accounts for income taxes under the
     ------------
     liability method, which requires recognition of deferred tax assets
     and liabilities for the expected future tax consequences of events
     that have been included in the financial statements or tax returns. 
     Under this method, deferred tax assets and liabilities are
     determined based on the difference between the financial statements
     and tax bases of assets and liabilities using enacted tax rates in
     effect for the year in which the differences are expected to
     reverse.

                                   F-7<PAGE>
     Use of Estimates - The preparation of the Company's financial
     ----------------
     statements in conformity with generally accepted accounting
     principles requires the Company's management to make estimates and
     assumptions that affect the amounts reported in these financial
     statements and accompanying notes.  Actual results could differ
     from those estimates.  Significant estimates include the allowance
     established in the collectibility of the Company's note receivable
     from its former president (see Note 2) and the related valuation
     allowance on the Company's deferred tax asset.  It is reasonably
     possible that these estimates could materially change within the
     next year, if the former president is able to repay his note.

     Fair Value of Financial Instruments - The carrying amounts of the
     -----------------------------------
     Company's financial instruments, which include trade receivables,
     certificates of deposit, and trade payables, approximate fair value
     because of the short maturity of those instruments.  Financial
     instruments also include the note receivable from the former
     president (see discussion in Note 2).

2.   RECEIVABLE, FORMER PRESIDENT:
     ----------------------------

     The Company's former president was involved in various unauthorized
     transactions.  These transactions totaled approximately $380,000,
     including $135,000 in 1994.  All amounts have been expensed in
     operations in the year incurred, net of recovery by the Company. 
     These transactions related to company funds which were either
     invested in the name of the former president or disbursed in other 
     unauthorized transactions.  As of December 31, 1995, the
     investments consisted of common stock or notes receivable totaling
     $285,000 in two development stage private companies.

     The Company has entered into an agreement with the former
     president, which was finalized in August 1995.  The agreement calls
     for the repayment of approximately $423,000, which includes accrued
     interest through February 1995 and is collateralized by his shares
     of the Company's common stock and stock options, investments in the
     above mentioned companies, and his personal residence.  The
     agreement provides for defined repayment terms and bears interest. 
     The former president also resigned as an officer and a director
     under the agreement.  He, however, remains a Company employee with
     a four-year employment agreement and as an advisor to the Board of
     Directors.  There currently is a disagreement between the directors
     and the former president regarding the non-payment of an annual
     life insurance premium of $25,000 for 1995 and 1996 and the
     ownership of the cash surrender value of the life insurance.  No
     amounts have been accrued in the financial statement for the 1995
     insurance premium and the cash surrender value of the life
     insurance has not been recorded as an asset.

     For financial presentation purposes an allowance has been
     established for possible unrecoverable amounts for the total amount
     due under the agreement, even though the Company and the former
     president are actively seeking recovery of the funds.  To the
     extent amounts are recovered and/or the former president makes
     payments under his note agreement (including accrued interest) in
     the future, it will be recorded as income, when received.  Payments
     totaling $12,000 were received in 1995, and in March 1996, an
     additional payment of $34,000 was received.

                                   F-8<PAGE>
3.   STOCKHOLDERS' EQUITY:
     --------------------

     The Company has reserved 10,000,000 shares of its common stock for
     issuance under the terms of an incentive stock option plan, which
     was adopted during 1986.  Under the plan, the Board of Directors
     has the authority to grant, with certain restrictions, stock
     options to employees of the Company.  In a prior year, the Company
     had granted 7,500,000 options with an exercise price of
     approximately $.002 per share to the Company's former president. 
     These shares are vested and expire in March 1996.  Subsequent to
     year-end, the options have been exercised.

     In prior years, the Company granted 12,000,000 non-qualified stock
     options, with an exercise price of $.001 per share, primarily to
     the Company's former president and to the directors.  During 1994,
     options were exercised to purchase 8,000,000 shares of common stock
     (including 7,000,000 options of the former president).  The
     outstanding options are vested and exercisable through December
     1997  (1,000,000 options) and October 1998 (3,000,000 options).  In
     February 1996, an additional 3,000,000 options have been granted to
     the Company's two Board members.  These options are exercisable at
     $.02 per share for five years.

     The Board of Directors has approved a 1 for 100 reverse stock
     split, subject to stockholder approval which has not yet occurred
     as of December 31, 1995.  Therefore, shares outstanding have not
     been restated.

4.   INCOME TAXES:
     ------------

     Deferred tax assets (liabilities) result from temporary differences
     between financial statement and tax basis of assets (liabilities). 
     The amounts which give rise to the net deferred tax asset
     (liability) as of December 31, 1995, are as follows: 

<TABLE>
<CAPTION>
                                                                                            Current       Long-Term
                                                                                           ---------     -----------
<S>                                                                                       <C>             <C>
     Note receivable from former president                                                 $   -           $ 79,000
     Compensation on options granted at less than fair market value                            -             22,000
     Other, net                                                                                2,000          5,000
                                                                                            --------        -------
                                                                                               2,000        106,000

     Valuation allowance                                                                      (2,000)       (37,000)
                                                                                            --------        -------

     Net deferred tax (liability) asset                                                    $   -           $ 69,000
                                                                                            ========        =======
</TABLE>

     The valuation allowance decreased $10,000 in 1995, net of an
     adjustment for graduated rates.

                                   F-9<PAGE>
     Total income tax expense (benefit) differed from the amounts
     computed by applying the U.S. federal statutory tax rates to pre-
     tax income as follows:

<TABLE>
<CAPTION>
                                                                                                For the Years Ended
                                                                                                    December 31,
                                                                                               ---------------------
                                                                                                 1995         1994
                                                                                                ------       ------
<S>                                                                                            <C>          <C>
     Total expense (benefit) computed by applying the U.S. 
          statutory rate                                                                          34%            34%
     State income taxes, net of Federal tax benefit                                                2%            12%
     Effect of graduated rates, net of valuation allowance                                       (9)%          (63)%
     Permanent differences                                                                       (3)%           (5)%
     Other                                                                                       (1)%            - %
                                                                                                ----           ----
                                                                                                  23%          (22)%
                                                                                                ====           ====
</TABLE>

5.   MAJOR CUSTOMERS AND SIGNIFICANT CONCENTRATION OF CREDIT RISK:
     ------------------------------------------------------------

     The Company made sales to unaffiliated customers which individually
     represent more than 10% of the Company's total sales for the years
     ended December 31, 1995 and 1994, as follows:

           Customers                1995      1994
           --------                 ----      ----

               A                     20%       19%
               B                     19%       18%

     Credit risk represents the accounting loss that would be recognized
     at the reporting date if counterparties failed completely to
     perform as contracted.  Most of the Company's accounts receivable
     are with hospitals throughout the United States.  The receivables
     are not collateralized.

     At December 31, 1995, the Company maintained cash balances and
     certificates of deposit with a commercial bank which were
     approximately $130,034 in excess of FDIC insurance limits.  In
     addition, the Company has invested approximately $345,750 in a
     money market mutual fund, which is not FDIC insured.

                                  F-10<PAGE>
6.   COMMITMENTS:
     -----------

     Lease - The Company leases office space under a lease that
     -----
     expires in 1997.  Rent expense for the years ended December 31,
     1995 and 1994 was approximately $8,000 for each year.  The total
     minimum rental commitments at December 31, 1995 are as follows:



          1996                      $   8,880
          1997                          8,880
                                     --------

                                    $  17,760
                                     ========

     Simplified Employee Pension Plan - The Company has a Simplified
     --------------------------------
     Employee Pension Plan (the Plan).  The Company, at its sole
     discretion, shall determine the amount contributed to the Plan in
     each plan year.  The contribution is allocated in the ratio that
     each participant's compensation is to the total compensation of all
     participants.  During 1995 and 1994, $-0- and $5,400 were
     contributed to the Plan.  All contributions made under the Plan are
     fully vested at the date of the contribution.

7.   SUBSEQUENT EVENTS (UNAUDITED):
     -----------------------------

     The Company is aware of a proposal, communicated by the
     representative of an undisclosed principal, whereby the principal
     would purchase from the former president all of his currently
     outstanding shares of the common stock of the Company and his
     outstanding options to acquire shares of common stock.  The Company
     was later advised by the former president that he had rejected or
     terminated any contract.  The proposal or any other such sale, if
     consummated, could result in a change in control of the Company.

                                  F-11


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
THE FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 1995, AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                                  <C>
<PERIOD-TYPE>                         12-MOS
<FISCAL-YEAR-END>                     DEC-31-1995
<PERIOD-END>                          DEC-31-1995
<CASH>                                    506,519
<SECURITIES>                              104,065
<RECEIVABLES>                             128,274
<ALLOWANCES>                               12,000
<INVENTORY>                                56,631
<CURRENT-ASSETS>                          783,489
<PP&E>                                    184,406
<DEPRECIATION>                            153,486
<TOTAL-ASSETS>                            883,909
<CURRENT-LIABILITIES>                      77,670
<BONDS>                                         0
<COMMON>                                   29,540
                           0
                                     0
<OTHER-SE>                              1,010,605
<TOTAL-LIABILITY-AND-EQUITY>              883,909
<SALES>                                   475,091
<TOTAL-REVENUES>                          475,091
<CGS>                                     247,960
<TOTAL-COSTS>                             247,960
<OTHER-EXPENSES>                                0
<LOSS-PROVISION>                                0
<INTEREST-EXPENSE>                              0
<INCOME-PRETAX>                           119,348
<INCOME-TAX>                               27,000
<INCOME-CONTINUING>                        92,348
<DISCONTINUED>                                  0
<EXTRAORDINARY>                                 0
<CHANGES>                                       0
<NET-INCOME>                               92,348
<EPS-PRIMARY>                                   0
<EPS-DILUTED>                                   0
        

</TABLE>


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