CONSOLIDATED STORES CORP /DE/
10-Q, 1998-06-11
VARIETY STORES
Previous: GENICOM CORP, S-8 POS, 1998-06-11
Next: LEGG MASON TOTAL RETURN TRUST INC, 497, 1998-06-11



<PAGE>   1


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-Q

          QUARTERLY REPORT FILED PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

    For the quarterly period ended May 2, 1998 Commission file number 1-8897

                         CONSOLIDATED STORES CORPORATION

                             A Delaware Corporation
                               IRS No. 06-1119097
                      1105 North Market Street, Suite 1300
                                 P. O. Box 8985
                           Wilmington, Delaware 19899
                                 (302) 478-4896








Indicate 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, and (2) has been subject to such filing requirements for
the past 90 days. Yes [X] No [ ]

The number of shares of Common Stock $.01 par value per share, outstanding as of
June 5, 1998, was 109,345,962 and there were no shares of Nonvoting Common
Stock, $.01 par value per share outstanding at that date.

FORM 10-Q


<PAGE>   2


                         CONSOLIDATED STORES CORPORATION
                          QUARTERLY REPORT ON FORM 10-Q


<TABLE>
<CAPTION>
                                      INDEX
                                      -----
                                                                                                         Page
                                                                                                         ----

<S>                                                                                                       <C>
                   Part I - Financial Information

                       Item 1.  Financial Statements

                            Condensed Consolidated Balance Sheets                                          3

                            Condensed Consolidated Statements of Income                                    4

                            Condensed Consolidated Statements of Cash Flows                                5

                            Notes to Condensed Consolidated Financial Statements                           6

                       Item 2.  Management's Discussion and Analysis of Financial

                                Condition and Results of Operations                                        7

                   Part II - Other Information

                       Signature                                                                          12
</TABLE>





FORM 10-Q                                                                Page 2


<PAGE>   3


                CONSOLIDATED STORES CORPORATION AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                        (IN THOUSANDS, EXCEPT PAR VALUE)

<TABLE>
<CAPTION>
                                                                   May 2,      January 31,
                                                                     1998            1998
- ----------------------------------------------------------------------------- ---------------
<S>                                                             <C>             <C>       
ASSETS
CURRENT ASSETS:
Cash and cash equivalents                                       $   31,922      $   41,714
Inventories                                                      1,012,634         910,668
Deferred income taxes                                               73,525          86,582
Other current assets                                                91,875          68,510
- ---------------------------------------------------------------------------- --------------
Total current assets                                             1,209,956       1,107,474
- ---------------------------------------------------------------------------- --------------

Property and equipment - net                                       627,992         613,478
Other assets                                                        24,772          25,429
- ---------------------------------------------------------------------------- --------------
                                                                $1,862,720      $1,746,381
- ---------------------------------------------------------------------------- --------------
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable                                                $  306,001      $  280,117
Accrued liabilities and income taxes                                91,132         173,208
Current maturities of long-term obligations                         12,528          71,943
- ---------------------------------------------------------------------------- --------------
Total current liabilities                                          409,661         525,268
- ---------------------------------------------------------------------------- --------------
Long-term obligations                                              315,088         115,281
Deferred income taxes                                               72,284          71,290
Commitments and contingencies
STOCKHOLDERS' EQUITY:
Preferred stock - authorized 2,000 shares, $.01 par value:
  none issued
Common stock - authorized 290,000 shares, $.01 par value;            
  issued 109,219 and 107,796 shares, respectively                    1,092           1,078
Nonvoting common stock - authorized 8,000 shares, $.01 par
  value; none issued
Additional paid-in capital                                         364,870         335,038
Retained earnings                                                  699,725         698,426
- ---------------------------------------------------------------------------- --------------
Total stockholders' equity                                       1,065,687       1,034,542
- ---------------------------------------------------------------------------- --------------
                                                                $1,862,720      $1,746,381
- ---------------------------------------------------------------------------- --------------
</TABLE>

The accompanying notes are an integral part of these condensed financial
statements.


FORM 10-Q                                                                Page 3

<PAGE>   4


                CONSOLIDATED STORES CORPORATION AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                  (IN THOUSANDS, EXCEPT PER COMMON SHARE DATA)



<TABLE>
<CAPTION>
                                           ---------------------------
                                               Thirteen weeks ended
                                           ---------------------------
                                            May 2, 1998    May 3, 1997
- -------------------------------------------------------- -------------
<S>                                           <C>            <C>      
Net sales                                     $ 823,302      $ 778,338

Costs and expenses:
   Cost of sales                                483,293        460,973
   Selling and administrative expenses          334,595        314,820
   Interest expense                               4,074          4,874
- -------------------------------------------------------- -------------
                                                821,962        780,667
- -------------------------------------------------------- -------------
Income (loss) before income taxes                 1,340         (2,329)
   Income taxes                                     523         (1,005)
- -------------------------------------------------------- -------------
Net income (loss)                             $     817      $  (1,324)
======================================================== =============

Income (loss) per common share                $    0.01      $   (0.01)
Income (loss) per common share - diluted      $    0.01      $   (0.01)

Average common shares outstanding               108,501        107,310
Dilutive effect of stock options                  4,826          4,240
- -------------------------------------------------------- -------------
Diluted                                         112,787        111,550
======================================================== =============
</TABLE>


The accompanying notes are an integral part of these condensed financial
statements.

FORM 10-Q                                                                Page 4

<PAGE>   5


                CONSOLIDATED STORES CORPORATION AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)


<TABLE>
<CAPTION>
                                                            -----------------------------
                                                                 Thirteen weeks ended
                                                            -----------------------------
                                                              May 2, 1998     May 3, 1997
- ----------------------------------------------------------------------------- -----------
<S>                                                             <C>             <C>       
OPERATING ACTIVITIES:
Net income (loss)                                               $     817       $  (1,324)
Adjustments to reconcile net income (loss) to net cash
  used in operating activities:
   Depreciation and amortization                                   20,924          19,580
   Deferred income taxes                                           13,232           4,843
   Other                                                           18,643           6,849
   Change in assets and liabilities                              (188,329)       (242,372)
- ----------------------------------------------------------------------------- -----------
Net cash used in operating activities                            (134,713)       (212,424)
- ----------------------------------------------------------------------------- -----------

INVESTING ACTIVITIES:
  Capital expenditures                                            (33,531)        (33,125)
  Other                                                                               326
- ----------------------------------------------------------------------------- -----------
Net cash used in investing activities                             (33,531)        (32,799)
- ----------------------------------------------------------------------------- -----------

FINANCING ACTIVITIES:
  Proceeds from credit arrangements                               140,477         232,745
  Proceeds from exercise of stock options                          15,539           8,928
  Purchase of Mac Frugal's treasury stock                                          (2,184)
  Payments of senior notes and long-term obligations - net            (85)            (77)
  Other                                                             2,521             602
- ----------------------------------------------------------------------------- -----------
Net cash provided by financing activities                         158,452         240,014
- ----------------------------------------------------------------------------- -----------
Decrease in cash and cash equivalents                           $  (9,792)      $  (5,209)
============================================================================= ===========

Supplemental Disclosure of Cash Flow Information:
  Income taxes paid                                             $  40,398       $  65,198
  Interest paid                                                 $   5,777       $   6,417
</TABLE>


The accompanying notes are an integral part of these condensed financial
statements.

FORM 10-Q                                                                Page 5


<PAGE>   6


                CONSOLIDATED STORES CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - BASIS OF PRESENTATION
- ------------------------------

The consolidated condensed financial statements included herein have been
prepared by the company pursuant to the rules and regulations of the Securities
and Exchange Commission. The condensed consolidated balance sheet at May 2,
1998, and the condensed consolidated statements of income and statements of cash
flows for the thirteen week period ended May 2, 1998, have been prepared by the
Company without audit. In the opinion of management, all adjustments necessary
to present fairly the financial position, results of operations, and cash flows
at May 2, 1998, and for the thirteen week periods presented have been made. Such
adjustments consisted only of normal recurring items.

Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principals
have been omitted or condensed, although the Company believes that the
disclosures are adequate to make the information presented not misleading. It is
suggested that the condensed consolidated financial statements be read in
conjunction with the financial statements and notes thereto included in the
Company's Annual Report on Form 10-K for the fiscal year ended January 31, 1998.
The results of operations for the period ended May 2, 1998, may not necessarily
be indicative of the operating results for the full year.

NOTE 2 - BUSINESS COMBINATION
- -----------------------------

In January 1998, 23,371,639 common shares were issued in exchange for all
outstanding common shares of Mac Frugal's Bargains - Close-outs, Inc. (Mac
Frugal's) a closeout retailer.

The combination constituted a tax-free reorganization and has been accounted for
as a pooling of interests. Accordingly, the accompanying financial statements
for the thirteen weeks ended May 3, 1997, have been restated to include the
accounts of Mac Frugal's.

In connection with the Mac Frugal's combination the Company recorded a charge in
the fourth quarter of 1997 to operating expense of $45,000,000 for direct and
other related costs pertaining to the combination. Merger transaction costs were
primarily comprised of fees for professional services, severance and similar
related costs. Additionally, the Company recorded a $70,000,000 charge to cost
of sales in the fourth quarter of 1997 for combination related expenses for
discontinued products, inventory consolidation and retail price equalization for
the combined inventories.

Details of the merger and other related costs before applicable taxes are as
follows:

<TABLE>
<CAPTION>
                                              Provided for          Utilized in
                                                 in fiscal      ---------------------       
(In thousands)                                       1997          1997          1998       Balance
====================================================================================================
<S>                                              <C>           <C>           <C>           <C>     
Inventory charges included in cost of sales      $ 70,000      $ 10,137      $ 52,605      $  7,258
Merger transaction costs:
 Professional fees and services                    15,500         9,028         5,021         1,451
 Employee severance/termination costs              22,000        12,002           416         9,582
 Other                                              7,500           725         4,274         2,501
- ----------------------------------------------------------------------------------------------------
Total merger transaction costs                     45,000        21,755         9,711        13,534
- ----------------------------------------------------------------------------------------------------
                                                 $115,000      $ 31,892      $ 62,316      $ 20,792
====================================================================================================
</TABLE>



FORM 10-Q                                                                Page 6


<PAGE>   7


                CONSOLIDATED STORES CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

OVERVIEW

Management's discussion and analysis has been prepared giving effect to the
pooling of interest business combination with Mac Frugal's Bargains -
Close-outs, Inc. (Mac Frugal's) on January 16, 1998. Accordingly, the thirteen
week period ending May 3, 1997, operating results and cash flows have been
restated to reflect the business combination.

The Company's goal is to build upon its leadership position in closeout
retailing, a growing segment of the retailing industry, and toy retailing by
expanding its market presence in both existing and new markets. The Company
believes that the combination of its strengths in merchandising, purchasing,
site selection, distribution and cost-containment has made it a low-cost, value
retailer well-positioned for future growth.

The Company is the nation's largest closeout retailer and a leading toy retailer
with 2,283 stores located in all 50 states and Puerto Rico. The Company operates
1,031 retail closeout stores under the names Odd Lots, Big Lots, Mac Frugal's
Bargains - Close-outs, and Pic `N' Save (Closeout Stores) and 1,252 retail toy
and closeout toy stores primarily under the names K-B Toys, K-B Toy Works, and
K-B Toy Outlet (Toy Stores). The Company is the largest enclosed shopping
mall-based toy retailer in the United States. As a value retailer focused on
closeout merchandise, the Company seeks to provide the budget-conscious consumer
with a broad range of quality, name-brand products at exceptional values. The
Company's name-brand closeout merchandise primarily consists of products
obtained from manufacturers' excess inventories, which generally result from
production overruns, package changes, discontinued products and returns.

The Company has historically experienced, and expects to continue to experience,
seasonal fluctuations with a significant percentage of its net sales and income
being realized in the fourth fiscal quarter. In addition, the Company's
quarterly results can be affected by the timing of store openings and closings,
the amount of net sales contributed by new and existing stores and the timing of
certain holidays. Quarterly fluctuations in inventory balances are normal
reflecting the opportunistic purchases available at any given time and the
expansion of the Company's store base. Historically, on a per store basis,
inventory levels are lower at the end of the Company's fiscal year and build
through the remaining three quarters of the year to a peak level in the third
quarter. Accounts payable generally follow a trend similar to inventories.

The following table compares components of the statement of income as a percent
of net sales and reflects the number of stores in operation at the end of each
period.

FORM 10-Q                                                                Page 7

<PAGE>   8


                CONSOLIDATED STORES CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                  Thirteen weeks ended
                                                              -----------------------------
                                                                May 2, 1998    May 3, 1997
============================================================================ ==============
<S>                                                              <C>             <C>  
Net sales:
  Closeout Stores                                                67.7%           66.3%
  Toy Stores                                                     30.9            32.2
- ---------------------------------------------------------------------------- --------------
Total Retail                                                     98.6            98.5
Other                                                             1.4             1.5
- ---------------------------------------------------------------------------- --------------
Total net sales                                                 100.0           100.0
- ---------------------------------------------------------------------------- --------------
Gross Profit:
  Closeout Stores                                                43.5            41.6
  Toy Stores                                                     37.1            39.8
- ---------------------------------------------------------------------------- --------------
Total Retail                                                     41.5            41.0
Other                                                            24.9            24.7
- ---------------------------------------------------------------------------- --------------
Total Gross Profit                                               41.3            40.8
Selling and administrative expenses                              40.6            40.4
- ---------------------------------------------------------------------------- --------------
Operating profit                                                  0.7             0.4
Interest expense                                                  0.5             0.6
- ---------------------------------------------------------------------------- --------------
Income (loss) before income taxes                                 0.2            (0.2)
Income taxes                                                      0.1
- ---------------------------------------------------------------------------- --------------
Net income                                                        0.1%           (0.2)%
============================================================================ ==============

Retail stores in operation at end of period:
   Closeout                                                     1,031             957
   Toy                                                          1,252           1,203
- ---------------------------------------------------------------------------- --------------
                                                                2,283           2,160
============================================================================ ==============
</TABLE>


THIRTEEN WEEKS ENDED MAY 2, 1998 COMPARED TO THIRTEEN WEEKS ENDED MAY 3, 1997

NET SALES - Net sales increased to $823.3 million for the thirteen week period
ended May 2, 1998, from $778.3 million in the same period of 1997. This 5.8%
increase was primarily attributable to the increased number of stores in
operation during the comparative periods and a .6% comparable store sales
increase.

Net sales and comparable store sales by operating unit were as follows:


FORM 10-Q                                                                Page 8

<PAGE>   9


                CONSOLIDATED STORES CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

<TABLE>
<CAPTION>
                                   Thirteen weeks ended
                               -----------------------------
                                     May 2,         May 3,       Percentage
      Operating Segment               1998           1997          Change
============================================= ============== ===============
                                      (In thousands)
<S>                            <C>            <C>                <C> 
Closeout                       557,633        516,125            8.0%
Toys                           254,496        250,583            1.6
Other                           11,173         11,630           (3.9)
- --------------------------------------------- -------------- ---------------
                               823,302        778,338            5.8%
============================================= ============== ===============

Comparable store sales:
- -----------------------
Closeout                           2.5%           5.7%
Toys                              (3.1)          20.2
- --------------------------------------------- --------------
                                   0.6%          10.4%
============================================= ==============
</TABLE>


The decline in Toy Stores comparable sales reflects the reduced sales volume
associated with certain action figures which occurred in the first quarter of
1997 and price adjustments on video and related products.

GROSS PROFIT - Gross profit increased to $340.0 million in the quarter from
$317.4 million in the prior year quarter, an increase of $22.6 million, or 7.1%.
As a percentage of net sales, gross profit increased slightly to 41.3% in the
1998 quarter from 40.8% in the previous year quarter. Closeout Stores gross
profit percentage was 43.5% compared to 41.6% in the prior year period
reflective of a higher initial markup on the mix of inventories at fiscal 1997
year end. Conversely, the decline in Toy Stores gross profit percentage from
39.8% in the 1997 quarter to 37.1% in the first quarter of 1998 is primarily
associated to the merchandise mix at fiscal year end which carried a lower
initial markup than the prior fiscal year end. Components of gross profit as a
percent to each operating segments sales were as follows:

<TABLE>
<CAPTION>
                                   Thirteen weeks ended
                               ------------------------------
      Operating Segment          May 2, 1998     May 3, 1997
=============================================  ==============
<S>                               <C>             <C>  
Closeout                          43.5%           41.6%
Toys                              37.1            39.8
Other                             24.9            24.7
- ---------------------------------------------  --------------
                                  41.3%           40.8%
=============================================  ==============
</TABLE>

SELLING AND ADMINISTRATIVE EXPENSES - Selling and administrative expenses
increased 6.3% to $334.6 million in the first quarter of 1998 from $314.8
million in the previous year quarter. This increase is primarily attributable to
number of stores in operation. As a percentage of net sales, selling and
administrative expenses increased slightly to 40.6% in 1998 from 40.4% in the
prior year period.

INTEREST EXPENSE - Interest expense declined 16.3% to $4.1 million in the first
quarter of 1998 from $4.9 million in fiscal 1997. The reduction reflects lower
weighted average debt levels for borrowings utilized for inventory purchases,
seasonal operating requirements, and capital projects in addition to a lower
effective interest rate.


FORM 10-Q                                                                Page 9


<PAGE>   10


                CONSOLIDATED STORES CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

INCOME TAXES - The effective tax rate of the Company decreased from 43.2% in the
1997 quarter to 39.0% in the first quarter of 1998. The company anticipates a
39.0% effective rate for the balance of fiscal 1998.

CAPITAL RESOURCES AND LIQUIDITY
The primary sources of liquidity for the Company has been cash flow from
operations and borrowings under available credit facilities. Net cash used by
operations in each of the thirteen week periods ended May 2, 1998, and May 3,
1997, as detailed in the condensed consolidated statements of cash flows, was
$134.7 million and $212.4, respectively. This decrease is mainly attributable to
the planned reduction of inventory levels.

Capital expenditures in 1998 are expected to be approximately $180 million
principally for the anticipated opening of 300 stores plus capital requirements
for warehouse expansion and equipment needs.

As necessary, the Company supplemented its capital and operating cash
requirements in the first quarter with borrowings under available credit
facilities. At May 2, 1998, approximately $313.0 million was available for
borrowings under the Company's $600 million Revolving Credit Facility (Revolver)
and an additional $87.8 million of uncommitted credit facilities were available,
subject to the terms of the Revolver. Subsequent to May 2, 1998, the Company
amended its Revolver increasing availability to $700 million for a five year
period.

The Company continues to believe that it will have adequate resources to fund
ongoing operating requirements and future capital expenditures related to the
expansion of existing businesses and development of new projects. Additionally,
management is not aware of any current trends, events, demands, commitments, or
uncertainties which reasonably can be expected to have a material impact on the
liquidity, capital resources, financial position or results of operations of the
Company.

IMPACT OF YEAR 2000

The Company has been addressing computer software modifications or replacements
to enable transactions to process properly in the year 2000. All necessary
changes are anticipated to occur in a timely manner and the cost will not have a
significant impact on the ongoing results of operations.


FORM 10-Q                                                                Page 10

<PAGE>   11


                           PART II - OTHER INFORMATION


                  Item 1.    Legal Proceedings.  Not applicable.

                  Item 2.    Changes in Securities.  Not applicable.

                  Item 3.    Defaults Upon Senior Securities.  Not applicable.

                  Item 4.    Submission of Matters to Vote of Security Holders.

                  No matter was submitted during the first quarter of the fiscal
                  year covered by this report to a vote of security holders.

                  Item 5.    Other Information.

                  The Private Securities Litigation Reform Act of 1995 ("the
                  Act") provides a safe harbor for forward-looking statements
                  made by or on behalf of the Company. Certain statements
                  contained in Management's Discussion and Analysis and in other
                  Company filings are forward-looking statements. These
                  statements discuss among other things, expected growth, future
                  revenues, future cash flows and future performance. Such
                  statements are subject to certain risks and uncertainties
                  which could cause actual results to differ materially from
                  those projected. Readers are cautioned not to place undue
                  reliance on these forward-looking statements which speak only
                  as of the date hereof. The Company undertakes no obligation to
                  republish revised forward-looking statements to reflect the
                  occurrence of unanticipated events.

                  Readers are also urged to carefully review and consider the
                  various disclosures made by the Company which attempt to
                  advise interested parties of the factors which affect the
                  Company's business, including Management's Discussion and
                  Analysis of Financial Condition and Results of Operations
                  included in this report, as well as, the Company's periodic
                  reports on Forms 10-K and 8-K filed with the Securities and
                  Exchange Commission.

                  Item 6.    Exhibits and Reports on Form 8-K.

                               (a)  Exhibits.

                                         Exhibit                Topic
                                      ------------    --------------------------

                                           27         Financial Data Schedule

                               (b) Reports on Form 8-K.

                                     Date                     Topic
                               ----------------- -------------------------------
                                    March        Post-Merger financial results
                                  17, 1998       for the merger between a
                                                 subsidiary of Consolidated and
                                                 Mac Frugal's Bargains - 
                                                 Close-outs, Inc. on January 16,
                                                 1998, which was accounted for 
                                                 as a pooling of interests.

FORM 10-Q                                                                Page 11


<PAGE>   12


                                   SIGNATURES



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



                                               CONSOLIDATED STORES CORPORATION
                                               -------------------------------
                                                         (Registrant)



         Dated:    June 9, 1998           By:  /s/ Michael J. Potter
                   ------------                --------------------------------
                                               Michael J. Potter, Executive Vice
                                               President, Chief Financial 
                                               Officer, and Principal Accounting
                                               Officer


FORM 10-Q                                                                Page 12



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL DATA EXTRACTED FROM CONSOLIDATED STORES
CORPORATION AND SUBSIDIARIES CONSOLIDATED FINANCIAL STATEMENTS FILED IN FORM 10Q
AS OF MAY 2, 1998, AND THE THIRTEEN WEEK PERIOD THEN ENDED, AND IS QUALIFIED IN
ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JAN-30-1999
<PERIOD-START>                             FEB-01-1998
<PERIOD-END>                               MAY-02-1998
<CASH>                                          31,922
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                  1,012,634
<CURRENT-ASSETS>                             1,209,956
<PP&E>                                       1,023,924
<DEPRECIATION>                                 395,932
<TOTAL-ASSETS>                               1,862,720
<CURRENT-LIABILITIES>                          409,661
<BONDS>                                        315,088
                                0
                                          0
<COMMON>                                         1,092
<OTHER-SE>                                   1,064,595
<TOTAL-LIABILITY-AND-EQUITY>                 1,862,720
<SALES>                                        823,302
<TOTAL-REVENUES>                               823,302
<CGS>                                          483,293
<TOTAL-COSTS>                                  334,595
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               4,074
<INCOME-PRETAX>                                  1,340
<INCOME-TAX>                                       523
<INCOME-CONTINUING>                                817
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       817
<EPS-PRIMARY>                                     0.01
<EPS-DILUTED>                                     0.01
        

</TABLE>


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