FIRST PRIORITY GROUP INC
10QSB, 2000-05-15
MANAGEMENT SERVICES
Previous: INTRENET INC, 10-Q, 2000-05-15
Next: AMERIHOST PROPERTIES INC, 10-Q, 2000-05-15



<PAGE>


                     U.S. Securities and Exchange Commission

                             Washington, D.C. 20549

                                   Form 10-QSB

(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, 2000
                                       --------------



[ ]     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 0-21467

                            FIRST PRIORITY GROUP, INC
                            -------------------------
        (Exact name of small business issuer as specified in its charter)


            New York                                             11-2750412
- -------------------------------------                       ---------------
(State or other jurisdiction of                             (IRS Employer
incorporation or organization)                              Identification No.)

                              51 East Bethpage Road
                            Plainview, New York 11803
                            -------------------------
                    (Address of principal executive offices)
                                 (516) 694-1010
                                 --------------
                           (Issuer's telephone number)

       Securities registered under Section 12(b) of the Exchange Act: None

         Securities registered under Section 12(g) of the Exchange Act:
                     Common Stock par value $.015 per share
            Preferred Stock Purchase Rights par value $.01 per share


<PAGE>




        Check whether the issuer (1) has filed all reports required to be filed
by Section 13 or 15(d) of the 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 X No

        As of May 14, 2000, the issuer had outstanding a total of 9,078,423
shares of common stock.

        Transitional Small Business Format (check one)
                Yes[   ] No[ X ]






                                       2
<PAGE>








                          Part I Financial Information

Item 1. Financial Statements










          THE REMAINDER OF THIS PAGE HAS BEEN INTENTIONALLY LEFT BLANK.


                                       3


<PAGE>

                   FIRST PRIORITY GROUP, INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEET

                                 MARCH 31, 2000

                                   (UNAUDITED)


                                     ASSETS
<TABLE>
<CAPTION>

<S>                                                                                     <C>
Current assets:
   Cash and cash equivalents                                                              $   896,936
   Accounts receivable, less allowance for doubtful
     accounts of $28,223                                                                    1,829,046
   Investment securities                                                                      748,250
   Prepaid expenses and other current assets                                                   51,194
                                                                                        -------------

               Total current assets                                                         3,525,426

Property and equipment, net of accumulated
   depreciation of $655,251                                                                   719,544

Security deposits and other assets                                                             34,533
                                                                                        -------------

               Total assets                                                                $4,279,503

                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
   Accounts payable                                                                       $   874,542
   Accrued expenses and other current liabilities                                             756,549
   Current portion of long-term debt                                                           50,513
                                                                                        -------------

               Total current liabilities                                                    1,681,604
                                                                                          -----------


Shareholders' equity:
   Common stock, $.015 par value, authorized 20,000,000
     shares; issued 9,078,423 shares                                                          136,176
   Preferred stock, $.01 par value, authorized 1,000,000
     shares; none issued or outstanding                                                      -
   Additional paid-in capital                                                               7,951,406
   Accumulated other comprehensive loss, unrealized holding
     loss on investment securities                                                       (      5,444)
   Deficit                                                                               (  5,345,077)
                                                                                          -----------

                                                                                            2,739,061

   Less common stock held in treasury, at cost,
     300,991 shares                                                                           139,162
                                                                                          ------------

               Total shareholders' equity                                                   2,597,899
                                                                                          -----------

               Total liabilities and shareholders' equity                                  $4,279,503
                                                                                           ----------
</TABLE>


            See notes to condensed consolidated financial statements.


                                       4

<PAGE>



                   FIRST PRIORITY GROUP, INC. AND SUBSIDIARIES

                  CONDENSED CONSOLIDATED STATEMENTS OF REVENUE

                                   (UNAUDITED)

<TABLE>
<CAPTION>

                                                                                             Three Months Ended
                                                                                          March 31,          March 31,
                                                                                           2000                 1999
                                                                                      ---------------       ----------

<S>                                                                                   <C>                   <C>
Revenue:
   Collision repairs and fleet management services                                        $2,672,755            $2,749,049
   Subrogation and salvage service commissions                                               145,219               114,007
   Automobile affinity services                                                              423,070               127,363
                                                                                      --------------        --------------

             Total revenues                                                                3,241,044             2,990,419

Cost of revenue (principally charges incurred at repair
   facilities for services)                                                                2,270,029             2,337,298
                                                                                       -------------         -------------

Gross profit                                                                                 971,015               653,120
                                                                                      --------------        --------------

Operating expenses:
   Selling                                                                                    97,177                89,639
   General and administrative                                                                822,923               815,352
                                                                                      --------------         -------------

             Total operating expenses                                                        920,100               904,991
                                                                                      --------------         -------------

                                                                                              50,915         (     251,871)
                                                                                     ---------------          ------------
Other income (expense):
   Realized loss on investment                                                        (        1,518)                  -
   Investment and other income                                                                36,715                43,929
                                                                                     ---------------          -------------

             Total other income                                                               35,197                43,929
                                                                                     ---------------          -------------

Income (loss) from operations before
   income taxes                                                                               86,112          (    207,942)

Income taxes, all current                                                                      2,175                   -
                                                                                     ----------------        --------------


Net income (loss)                                                                      $      83,937          ($   207,942)
                                                                                     ----------------        --------------

Basic and diluted earnings (loss) per share:

   Basic                                                                               $         .01          ($       .02)
   Diluted                                                                                       .01          (        .02)
                                                                                      --------------          -------------

Weighted average number of common shares outstanding                                       8,620,464             8,331,800
Affect of dilutive securities, stock options, warrants                                     3,602,179                    -
                                                                                      --------------           ------------

Weighted average diluted common shares outstanding                                        12,222,643             8,331,800
                                                                                       -------------         -------------
</TABLE>


            See notes to condensed consolidated financial statements.



                                       5

<PAGE>



                   FIRST PRIORITY GROUP, INC. AND SUBSIDIARIES

                  CONDENSED CONSOLIDATED STATEMENTS OF CASHFLOW

                                   (UNAUDITED)

<TABLE>
<CAPTION>

                                                                                                Three Months Ended
                                                                                             March 31,          March 31,
                                                                                               2000               1999
                                                                                         ---------------    ---------------

<S>                                                                                      <C>                <C>
Cash flows provided by (used in) operating activities:

   Net income (loss)                                                                     $      83,937           ($207,942)
                                                                                         ---------------    ---------------
   Adjustments to reconcile net income (loss) to net cash
     provided by (used in) operating activities:
       Depreciation and amortization                                                           57,764               42,461
       Realized loss on investment                                                              1,518                   -
       Provision for bad debts                                                                     -                    -
       Options granted for services                                                            30,592                   -
       Changes in assets and liabilities:
         Accounts receivable                                                           (       34,306)       (     256,169)
         Prepaid expenses and other current assets                                     (       11,818)       (      27,877)
         Security deposit and other assets                                                        755        (         756)

         Accounts payable                                                              (       63,876)       (     234,478)
         Accrued expenses and other current liabilities                                         8,982              596,750
                                                                                      ---------------         ------------

              Total adjustments                                                        (       10,389)             119,931
                                                                                        --------------        ------------

              Net cash provided by (used in) operating activities                              73,548       (       88,011)
                                                                                        -------------        -------------

Cash flows provided by (used in) investing activities:
   Purchase of property and equipment                                                   (      88,214)      (        1,021)
   Purchase of investments                                                              (      14,854)
   Proceeds from sale of investments                                                          300,000                   -
                                                                                         ------------        -------------

              Net cash provided by (used in) investing activities                             196,932        (     287,422)
                                                                                         ------------         ------------

Cash flows provided by (used in) financing activities:
   Repayment of long-term debt  -                                                       (      11,821)
   Proceeds disgorgement of short-swing profits                                                75,097            -
   Proceeds from issuance of common stock                                                       9,000            -
                                                                                       ---------------        -------------


              Net cash provided by (used in) financing activities                              84,097        (      11,821)
                                                                                        -------------        --------------


Net increase (decrease) in cash and cash equivalents                                          354,577        (      89,032)

Cash and cash equivalents at beginning of period                                              542,359            2,782,180
                                                                                         ------------          -----------

Cash and cash equivalents at end of period                                                $   896,936           $2,681,327
                                                                                          -----------           ----------

Supplemental disclosure of cash flow information:
   Cash paid during the period for income taxes                                           $     2,175          $       -
                                                                                          -----------          -----------
</TABLE>


            See notes to condensed consolidated financial statements.


                                       6

<PAGE>




                   FIRST PRIORITY GROUP, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
              ----------------------------------------------------
                                   (Unaudited)

1.  UNAUDITED FINANCIAL STATEMENTS
    ------------------------------

         The information contained in the condensed consolidated financial
statements for the period ended March 31, 2000 is unaudited, but includes all
adjustments, consisting of normal recurring adjustments, which the Company
considers necessary for a fair presentation of the financial position and the
results of operations for these periods.

         The financial statements and notes are presented as permitted by Form
10-QSB, and do not contain certain information included in the Company's annual
statements and notes. These financial statements should be read in conjunction
with the Company's annual financial statement as reported in its most recent
annual report on Form 10-KSB.

2.  BUSINESS OF THE COMPANY
    -----------------------

    The Company, a New York corporation formed on June 28, 1985, is engaged in
automotive fleet management and administration of automotive repairs for major
corporate clients throughout the United States. The Company also provides
automotive affinity services for individuals.

    The Company's office is located at 51 East Bethpage Road, Plainview, New
York 11803 and its telephone number is (516) 694-1010.

3.  RESULTS OF OPERATIONS
    ---------------------

    The unaudited results of operations for the three months ended March 31,
2000 are not necessarily indicative of the results to be expected for the full
year.

4.  EARNINGS PER SHARE
    ------------------

    Basic earnings (loss) per share is computed by dividing earnings by the
weighted average number of common shares outstanding during the period. Diluted
earnings per share reflects the potential dilution that could occur if common
stock equivalents, such as stock options and warrants, were exercised. During
the three month period ended March 31, 1999 there was no dilutive effect from
stock options and warrants.


                                       7

<PAGE>



Item 2.      Management's Discussion and Analysis or Plan of Operation.

Results of Operations

         In accordance with Securities and Exchange Commission Staff Accounting
Bulletin No. 101 (SAB 101), the Company has determined that the portion of its
business representing commission revenues from its subrogation and salvage
services should be displayed in the financial statements on a net basis. It had
been the Company's prior policy to report such revenues and related costs on a
gross basis. Accordingly, the three months ended March 31, 1999 has been
reclassified to reflect the net presentation. There was no effect on net loss or
net cash flows used in operating activities from the reclassification. Revenues
and direct costs for the three months ended March 31,1999 were reduced by
$588,188.

Automotive Management

         Revenues were $3,241,044 for the three months ended March 31, 2000, as
compared to $2,990,419 for the same period in 1999, representing an increase of
$250,625 or 8.4%. The direct costs of services related to such revenue
(principally charges from automotive repair facilities) were $2,270,029 for the
three months ended March 31, 2000, as compared to $2,337,298 in 1999,
representing a decrease of $67,269 or 2.9%. Gross profit percentage increased
8.2% to 30.0% from 21.8% for the three months ended March 31, 2000 and 1999,
respectively. The Company had decreased revenues of $45,082 for its collision
repair and fleet management services, including subrogation and salvage
commissions representing a decrease of 1.6% for the three months ended March 31,
2000, as compared to the same three months of 1999. Affinity sales increased
232% or $295,707 for the period ended March 31, 2000 to $423,070 as compared to
$127,363 in 1999. The increased gross profit percentage is a result of the
increased affinity sales, which has a lower cost of revenue than the other
programs.

    Total operating expenses were $920,100 for the three months ended March 31,
2000, as compared to $904,991 for the three months ended March 31, 1999,
representing an increase of $15,109 or 1.7%.

         Investment and other income was $35,197 for the period ended March 31,
2000, as compared to $43,929 for the same period in 1999, representing a
decrease of $8,732. The decrease is primarily attributable to lower average
investment balances available during the quarter.

             As a result of the foregoing, the net income for the three months
ended March 31, 2000 was $83,937 ($.01 per share) as compared to a net loss of
$207,942 ($.02 per share) for the comparable three months in 1999.

         Liquidity and Capital Resources

                  As of March 31, 2000, the Company had cash and cash
equivalents of $896,936. The Company also holds 77,298 shares of Salomon Smith
Barney Adjustable Rate Government Income Fund securities valued at $748,250 at
March 31, 2000. Working capital of the Company as of March 31, 2000, was
$1,843,822. The Company's operating activities provided $73,548 of cash for the
three months


                                       8

<PAGE>

ended  March  31,  2000 as  compared  to  1999,  when  the  Company's  operating
activities  used $88,011 of cash.  This is primarily a result of the increase in
net income for 2000.

             In the first quarter of 2000, the Company received approximately
$75,000, representing the disgorgement of short-swing profits, pursuant to
regulations of the Securities and Exchange Commission, earned by three
shareholders of the Company, through their sale of the Company's common stock.
The Company's cash position was enhanced through this transaction, and has been
reflected as an increase to shareholders' equity in the first quarter of 2000.

         The Company believes that its present cash position will enable the
Company to continue to support its operations for the next twelve months.

Forward Looking Statements - Cautionary Factors

         Except for the historical information and statements contained in this
Report, the matters and items set forth in this Report are forward looking
statements that involve uncertainties and risks some of which are discussed at
appropriate points in the Report and are also summarized as follows:

1.       The Company has been able to assemble a network of independently owned
         and operated repair shops throughout the United States. These collision
         repair shops must maintain the high quality repairs standard that has
         enabled the Company to continue to retain and attract new clients. The
         Company's inability to retain these quality repair shops and maintain
         their individually high repair standards could have a material adverse
         impact upon all of the Company's vehicle collision repair programs.

2.       The Company, under NFS, its fleet management business, or the Affinity
         Division, have clients that either individually control a large number
         of insureds, control large fleets, or a large number of participants in
         FPG programs such as Driver's Shield(R). The loss of any large fleet
         operator, or affinity group, terminating its relationship with the
         Company or NFS, could have an adverse impact on the continued growth of
         that business. The Company and NFS have addressed the issue of customer
         retention by implementing a policy of entering into long-term contracts
         with its customers. In the past several years, this has materially
         improved the customer retention rate.

3.       As the Company's proprietary programs gain more success, it is possible
         that the competition will attempt to copy these programs and
         incorporate them into their programs. This could lead to increased
         competitive pressures on those programs that are the most successful.
         The competition could result in decreased profit margins and/or the
         loss of certain customers.

4.       As the Company has embarked on an Internet strategy whereby it will
         offer auto collision managed care services on its website, there will
         be new and additional risks that may influence the business of the
         Company. These risks are:



                                       9

<PAGE>



o    The Company's website will be the first to offer auto collision managed
     care services on the Internet, and therefore, we are not sure our business
     model will be successful or that we can generate revenue from this
     activity.

o    As is typical for any new, rapidly evolving market, demand and market
     acceptance for recently introduced products and services are subject to a
     high level of uncertainty and risk. It is also difficult to predict the
     market's future growth rate, if any. If the market fails to develop,
     develops more slowly than expected or becomes saturated with competitors,
     or our services do not achieve or sustain market acceptance, our business,
     results of operations and financial condition could be materially and
     adversely affected.

o    We also depend on establishing and maintaining a number of commercial
     relationships with other companies. Our business could be adversely
     affected if we do not maintain our existing commercial relationships on
     terms as favorable as currently in effect, if we do not establish
     additional commercial relationships on commercially reasonable terms or if
     our commercial relationships do not result in the expected increased use of
     our Website.

o    We cannot assure you that we will be able to establish new agreements or
     maintain existing agreements on commercially acceptable terms. We also may
     not be able to maintain relationships with third parties that supply us
     with software or products that are crucial to our success, and the vendors
     of these software or products may not be able to sustain any third- party
     claims or rights against their use. Furthermore, we cannot assure you that
     the software, services or products of those companies that provide access
     or links to our services or products will achieve market acceptance or
     commercial success.

o    To remain competitive we must continue to enhance and improve the ease of
     use, responsiveness, functionality and features of our website and develop
     new services in addition to continuing to improve the customer experience.
     These efforts may require the development or licensing of increasingly
     complex technologies. We may not be successful in developing or introducing
     new features, functions and services, and these features, functions and
     services may not achieve market acceptance.

o    Our future success and revenue growth depends partially upon continued
     growth in the use of the Internet. Businesses will likely widely accept and
     adopt the Internet for conducting business and exchanging information only
     if the Internet provides these businesses with greater efficiencies and
     improvements in commerce and communication. In addition, e-commerce
     generally, and the purchase of automotive related products and services on
     the Internet in particular, must become widespread. The Internet may prove
     not to be a viable commercial marketplace generally, or, in particular, for
     vehicle related products and services.

o    We  are  dependent  on  certain  key  personnel.   Our  future  success  is
     substantially   dependent  on  our  senior  management  and  key  technical
     personnel.  Although all key executives have executed  confidentiality  and
     non-competition agreements, should one or more of our key employees decided
     to leave us, join a competitor or otherwise


                                       10
<PAGE>

     compete  directly or indirectly with us, this could have a material adverse
     effect on our  business,  results of operations  and  financial  condition.
     Competition  for  such  personnel  is  intense,  and we may  not be able to
     attract,  assimilate or retain such personnel in the future.  The inability
     to attract  and  retain  the  necessary  managerial,  technical,  sales and
     marketing  personnel could have a material  adverse effect on our business,
     results of operations and financial condition.

o    We are a new  business in a new  industry and need to manage our growth and
     our entry  into new  business  areas in order to avoid  increased  expenses
     without corresponding revenues. The growth of our operations requires us to
     increase  expenditures  before  we  generate  revenues.  Our  inability  to
     generate  satisfactory revenues from such expanded services to offset costs
     could have a material adverse effect on our business,  financial  condition
     and results of operations. We believe establishing industry leadership also
     requires us to: - test,  introduce  and develop new services and  products,
     including  enhancing  our  website,  - expand the  breadth of and  services
     offered,  - expand our market  presence  through  relationships  with third
     parties,  and -  acquire  new  or  complementary  businesses,  products  or
     technologies.  We cannot assure you that we can  successfully  manage these
     tasks.

o    Our success is dependent on keeping pace with advances in technology. If we
     are unable to keep pace with advances in  technology,  businesses  may stop
     using our  services  and our  revenues  will  decrease.  The  Internet  and
     electronic  commerce  markets  are  characterized  by  rapid  technological
     change, changes in user and customer requirements, frequent new service and
     product  introductions  embodying new technologies and the emergence of new
     industry standards and practices that could render our existing Website and
     technology  obsolete.  If we are unable to adapt to changing  technologies,
     our  business,  results of  operations  and  financial  condition  could be
     materially and adversely affected. Our performance will depend, in part, on
     our  ability to  continue to enhance  our  existing  services,  develop new
     technology that addresses the increasingly  sophisticated  and varied needs
     of our prospective  customers,  license leading technologies and respond to
     technological  advances and emerging industry  standards and practices on a
     timely and cost-effective basis.

o    We are  uncertain  of our ability to obtain  additional  financing  for our
     future  capital  needs.  We  currently   anticipate  that  our  cash,  cash
     equivalents  and  short-term  investments  will be  sufficient  to meet our
     anticipated  needs for working capital and other cash requirements at least
     for the  next 12  months.  We may need to raise  additional  funds  sooner,
     however,  in order to fund more rapid expansion,  to develop new or enhance
     existing  services or products,  to respond to competitive  pressures or to
     acquire complementary products, businesses or technologies. There can be no
     assurance that additional financing will be available on terms favorable to
     us, or at all. If adequate  funds are not available or are not available on
     acceptable  terms,  our ability to fund our  expansion,  take  advantage of
     potential  acquisition  opportunities,   develop  or  enhance  services  or
     products  or  respond  to  competitive  pressures  would  be  significantly
     limited.  Such  limitation  could  have a  material  adverse  effect on our
     business, results of operations, financial condition and prospects.

The Company's business involves the repair of motor vehicles through a
contracted


                                       11

<PAGE>

network of  automobile  collision  repair  shops.  These shops are  obligated to
maintain  certain minimum limits of liability  insurance,  indemnify the Company
from any and all claims and  expenses  related to the shop's  negligent  acts or
from the breach of the agreement  between the Company and the shop, and name the
Company as an additional insured under the shop's liability policy. However, the
repair shop and/or the Company's general  liability  insurance may not cover all
potential claims to which we are exposed and may not be adequate to indemnify us
for all liability  that may be imposed.  Any imposition of liability that is not
covered by insurance or is in excess of insurance coverage could have a material
adverse effect on our business, results of operations and financial condition.

                            PART II OTHER INFORMATION

Item 1.  Legal Proceedings.

The Company was served with a summons and complaint filed by Philip M. Panzera
in United States District Court (Eastern District, NY) alleging that the Company
wrongfully terminated his employment on January 29, 1998 pursuant to an
employment agreement dated November 14, 1997 (the "Employment Agreement") and
wrongfully converted Mr. Panzera's personal property. Mr. Panzera is seeking
monetary damages in excess of $1 million. Mr. Panzera held the position in the
Company of Senior Vice President, Chief Financial Officer for the period of
November 17, 1997 through January 29, 1998. The Company has answered this
complaint and denied all of Mr. Panzera's allegations stating that the Company
properly terminated Mr. Panzera for cause pursuant to the Employment Agreement.
Additionally, the Company has filed a counterclaim against Mr. Panzera alleging,
among other things, that Mr. Panzera fraudulently induced the Company to enter
into the Employment Agreement by making false representations concerning his
educational background, employment history, experience and skills. The Company
is seeking monetary damages of no less than $1 million. The Company believes
that Mr. Panzera's claim is without merit and intends to vigorously defend this
suit. The discovery phase of this case has been completed.

The plaintiff in this action recently made a motion for partial summary judgment
to dismiss a number of affirmative defenses and the counterclaims brought by the
Company against Mr. Panzera. On April 14, 2000, the Court ruled in favor of the
Company and denied the plaintiff's motion for partial summary judgment.

Additionally, the Company made a motion for partial summary judgment to dismiss
Mr. Panzera's complaint to the extent he seeks to recover on a modification to
Mr. Panzera's employment agreement with First Priority Group. The motion was
granted, dismissing Mr. Panzera's claim against the Company under his employment
agreement, to the extent that he relies on the terms of the modification of his
employment agreement. The management believes that the remainder of Mr.
Panzera's claim is without merit and intends to continue to vigorously defend
this suit.

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

(a)      Exhibits


                                       12

<PAGE>

27                Financial Data Schedules

(b)      Reports on Form 8-K

         None

                                   SIGNATURES

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

                                      FIRST PRIORITY GROUP, INC.


Date: May 15, 2000                    By:  /s/ Barry Siegel
                                           ----------------
                                           Barry Siegel
                                           Chairman of the Board
                                           of Directors, Chief Executive Officer
                                           Treasurer, Secretary and Principal
                                           Financial and Accounting Officer






                                       13
<PAGE>



                                Index of Exhibits

Exhibit No.  Description
- -----------  -----------

27           Financial Data Schedules







                                       14


<TABLE> <S> <C>

<ARTICLE>                     5
<MULTIPLIER>                  1,000

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-2000
<PERIOD-START>                             JAN-01-2000
<PERIOD-END>                               MAR-31-2000
<CASH>                                         896,936
<SECURITIES>                                   748,250
<RECEIVABLES>                                1,857,269
<ALLOWANCES>                                    28,223
<INVENTORY>                                          0
<CURRENT-ASSETS>                             3,525,426
<PP&E>                                       1,374,795
<DEPRECIATION>                                 665,251
<TOTAL-ASSETS>                               4,279,503
<CURRENT-LIABILITIES>                        1,681,604
<BONDS>                                              0
                                0
                                          0
<COMMON>                                       136,176
<OTHER-SE>                                   2,461,723
<TOTAL-LIABILITY-AND-EQUITY>                 4,279,503
<SALES>                                              0
<TOTAL-REVENUES>                             3,241,044
<CGS>                                                0
<TOTAL-COSTS>                                2,270,029
<OTHER-EXPENSES>                               920,100
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                 86,112
<INCOME-TAX>                                     2,175
<INCOME-CONTINUING>                             83,937
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    83,937
<EPS-BASIC>                                       0.01
<EPS-DILUTED>                                     0.01



</TABLE>


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