EFI ELECTRONICS CORP
10QSB, 1998-08-17
ELECTRICAL INDUSTRIAL APPARATUS
Previous: CENTURY BANCSHARES INC, 10-Q, 1998-08-17
Next: JOHNSON WORLDWIDE ASSOCIATES INC, 10-Q, 1998-08-17





                                   FORM 10-QSB


                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                (Mark one)

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

  For the Quarter Ended           June 30, 1998
                         -------------------------------

            |_|  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: 0-15967

                           EFI ELECTRONICS CORPORATION
        (Exact name of small business issuer as specified in its charter)

                 Delaware                               75-2072203
              -------------                           -------------
   (State or other jurisdiction of                   (I.R.S. Employer
    incorporation or organization)                 Identification Number)

               1751 South 4800 West, Salt Lake City, Utah 84104  
               ------------------------------------------------
                   (Address of principal executive offices)

      Registrant's telephone number, including area code: (801) 977-9009


Check 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 past
twelve 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 |_|


Number of shares of the registrant's  $0.0001 par value common stock outstanding
at July 31, 1998: 5,574,479



<PAGE>

INDEX TO FORM 10-QSB
- -------------------------------------------------------------------------------

PART I    FINANCIAL INFORMATION                                          PAGE


      Item 1.  Consolidated Financial Statements

           Balance Sheets as of June 30, 1998 (Unaudited)  and
            March 31, 1998 ...............................................  3

           Statements of Earnings for the three months
            ended June 30, 1998 and 1997 (Unaudited)......................  4

           Statements of Cash Flows for the three months
            ended June 30, 1998 and 1997 (Unaudited)......................  5

           Notes to Financial Statements (Unaudited)..................  6 - 7


      Item 2.  Management's Discussion and Analysis of
            Financial Condition and Results of
            Operations...............................................  8 - 10


PART II   OTHER INFORMATION


      Item 6.  Exhibits and Reports on Form 8-K..........................  11

      Signatures.........................................................  11


<PAGE>





                         PART I - FINANCIAL INFORMATION
Item 1.    Financial Statements
<TABLE>
<CAPTION>
<S>                                                             <C>                      <C>
- --------------------------------------------------------------------------------------------------------
CONSOLIDATE BALANCE SHEETS

                                                                  JUNE 30, 1998           MARCH 31, 1998
                                                                    (Unaudited)            (as Restated)
ASSETS
Current assets:
   Cash and cash equivalents                                     $        1,283           $        9,566
   Receivables, net                                                   3,382,438                3,981,682
   Inventories, net                                                   3,546,895                3,359,178
   Prepaid expenses                                                     120,939                   90,817
- --------------------------------------------------------------------------------------------------------
      Total current assets                                            7,051,555                7,441,243
- --------------------------------------------------------------------------------------------------------
Property - net                                                        2,490,439                2,539,290
Other assets:
   Goodwill                                                             725,339                  752,203
   Other assets                                                          64,477                   62,130
- --------------------------------------------------------------------------------------------------------
      Total other assets                                                789,816                  814,333
- --------------------------------------------------------------------------------------------------------
        Total assets                                             $   10,331,810           $   10,794,866
========================================================================================================

LIABILITIES
Current liabilities:
   Revolving line of credit                                      $    3,207,335           $    3,472,935
   Current maturities of capital lease obligations                      164,609                  159,242
   Current maturities of notes payable                                  691,326                  681,690
   Accounts payable                                                   1,458,353                1,595,440
   Reserve for customer warranty                                        289,742                  258,405
   Accrued liabilities                                                  264,728                  294,297
- --------------------------------------------------------------------------------------------------------
      Total current liabilities                                       6,076,093                6,462,009
- --------------------------------------------------------------------------------------------------------
Long-term liabilities:
   Capital lease obligations, less current maturities                   306,890                  353,498
   Notes payable, less current maturities                               803,908                  895,082
- --------------------------------------------------------------------------------------------------------
      Total long-term liabilities                                     1,110,798                1,248,580
- --------------------------------------------------------------------------------------------------------
        Total Liabilities                                             7,186,891                7,710,589
- --------------------------------------------------------------------------------------------------------

STOCKHOLDERS' EQUITY
   Common stock                                                             553                      551
   Additional paid-in capital                                         2,952,795                2,930,739
   Cumulative foreign currency translation adjustment                     1,518                   (5,870)
   Retained earnings                                                    400,053                  368,857
- --------------------------------------------------------------------------------------------------------
                                                                      3,354,919                3,294,277
Less:
    Stock subscriptions and notes receivable
      from management                                                  (210,000)                (210,000)
- --------------------------------------------------------------------------------------------------------
      Total stockholders' equity                                      3,144,919                3,084,277
- --------------------------------------------------------------------------------------------------------
        Total liabilities and stockholders' equity               $   10,331,810           $   10,794,866
========================================================================================================
</TABLE>


                                         See notes to financial statements.



<PAGE>

CONSOLIDATED STATEMENTS OF EARNINGS (Unaudited)
<TABLE>
<CAPTION>
<S>                                                             <C>                      <C>


For the three months ended June 30,                                        1998                     1997
- --------------------------------------------------------------------------------------------------------

Net sales                                                        $    3,582,053           $    3,639,459
Cost of sales                                                         2,306,313                2,284,857
- --------------------------------------------------------------------------------------------------------
Gross profit                                                          1,275,740                1,354,602
- --------------------------------------------------------------------------------------------------------
Operating expenses:
   Selling, general and
        administrative expenses                                         876,597                1,037,601
   Research and development                                             206,132                  173,685
- --------------------------------------------------------------------------------------------------------
      Total operating expenses                                        1,082,729                1,211,286
- --------------------------------------------------------------------------------------------------------
Earnings from operations                                                193,011                  143,316
- --------------------------------------------------------------------------------------------------------
Other income/(expense):
   Equity in earnings of EFI Electronics Europe                              -0-                  52,875
   Interest expense                                                    (137,053)                (130,139)
   Other, net                                                           (24,762)                 (23,050)
- --------------------------------------------------------------------------------------------------------
      Total other expense, net                                         (161,815)                (100,314)
- --------------------------------------------------------------------------------------------------------
Earnings before income taxes                                             31,196                   43,002
Income taxes                                                                 -0-                      -0-
- --------------------------------------------------------------------------------------------------------
Net earnings                                                     $       31,196           $       43,002
========================================================================================================

Earnings per share:

   Basic                                                         $         0.01           $         0.01
   Diluted                                                       $         0.01           $         0.01
========================================================================================================


Weighted average shares outstanding

   Basic                                                              5,537,297                4,216,174
   Diluted                                                            5,675,022                4,359,914
========================================================================================================

</TABLE>



                                        See notes to financial statements.


<PAGE>



CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

<TABLE>
<CAPTION>
<S>                                                             <C>                      <C>


For the three months ended June 30,                                        1998                     1997
- --------------------------------------------------------------------------------------------------------

Cash flows from operating activities:
      Net earnings                                               $       31,196           $       43,002
      Adjustments to reconcile net earnings to net cash
       provided by operating activities:
           Depreciation                                                 182,469                  137,686
           Amortization                                                  31,796                    9,878
           Equity in earnings of joint venture                               -0-                 (52,875)
           Increase/(decrease) in cash due to change in:
                Receivables                                             599,244                  193,001
                Inventories                                            (187,717)                (242,133)
                Prepaid expenses                                        (30,122)                 (26,460)
                Other assets                                             (7,279)                  (3,001)
                Accounts payable                                       (137,087)                 (48,869)
                Warranty reserve                                         31,337                   12,551
                Accrued income taxes payable                                 -0-                 (43,500)
                Accrued liabilities                                     (29,569)                 165,044
- --------------------------------------------------------------------------------------------------------
           Net cash provided by operating  activities                   484,268                  144,324
- -------------------------------------------------------------------------------------------------------- 
Cash flows from investing activities:
      Capital expenditures                                             (133,618)                (302,934)
- --------------------------------------------------------------------------------------------------------
           Net cash used in investing activities                       (133,618)                (302,934)
- --------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
      Net change under revolving line of credit                        (265,600)                   1,487
      Principal payments on notes payable                               (81,538)                 (56,820)
      Principal payments under capital lease obligations                (41,241)                      -0-
      Proceeds from borrowings under notes payable                           -0-                 205,000
      Proceeds from exercise of stock options                            22,058                       -0-
- --------------------------------------------------------------------------------------------------------
           Net cash (used in)/provided by  financing activities        (366,321)                 149,667
- --------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash                                   7,388                       -0-
- --------------------------------------------------------------------------------------------------------
Net decrease in cash and cash equivalents                                (8,283)                  (8,943)
Cash and cash equivalents at beginning of period                          9,566                   10,123
- --------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of period                       $        1,283           $        1,180
========================================================================================================


Supplemental  disclosures of cash flow information:  
     Cash paid during the period for:

           Income taxes                                          $           -0-          $           -0-
           Interest                                              $      153,000           $       95,000
========================================================================================================

</TABLE>


                                         See notes to financial statements.


<PAGE>




NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

In the opinion of Management, the accompanying consolidated financial statements
contain  adjustments,  consisting of normal recurring accruals,  necessary for a
fair presentation of the financial position of EFI Electronics  Corporation (the
"Company")  and  subsidiary at June 30, 1998 and March 31, 1998, and the results
of their  operations  and their cash flows for the three  months  ended June 30,
1998 and 1997.  The results of  operations  for the three  months ended June 30,
1998 are not necessarily  indicative of the results that may be expected for the
year ending March 31, 1999.

Certain  information  and footnote  disclosures  normally  included in financial
statements prepared in accordance with generally accepted accounting  principles
have been condensed or omitted as specified by the  instructions  to Form 10-QSB
and Item 310 of Regulation S-B. It is suggested that these financial  statements
and related notes be read in  conjunction  with the  Company's  1998 Form 10-KSB
included in the Annual Report to Shareholders.

1.  RECEIVABLES

Receivables consisted of the following:
                                             June 30,1998        March 31, 1998
- -------------------------------------------------------------------------------
                                              (Unaudited)
Trade and other receivables                  $  3,436,211          $  4,026,047
Allowance for doubtful accounts                   (53,773)              (44,365)
- -------------------------------------------------------------------------------
Total Receivables                            $  3,382,438          $  3,981,682
===============================================================================

2.  INVENTORIES

Inventories consisted of the following:
                                             June 30, 1998       March 31, 1998
- -------------------------------------------------------------------------------
                                              (Unaudited)
Raw materials                                $  1,783,796          $  1,842,504
Work-in-process                                   805,088               552,250
Finished goods                                  1,090,986             1,039,424
                                                3,679,870             3,434,178
Less allowance for obsolete inventory            (132,975)              (75,000)
- -------------------------------------------------------------------------------
Total                                        $  3,546,895          $  3,359,178
===============================================================================

3.  NET EARNINGS PER COMMON SHARE

Net earnings  per common and common  equivalent  share is computed  based on the
number of common and dilutive common stock equivalent shares  outstanding and is
adjusted for the assumed  conversion of shares issuable upon exercise of options
or  warrants,  after the assumed  repurchase  of common  shares with the related
proceeds.  Stock subscriptions  receivable are treated as outstanding shares for
purposes of this computation.

In February 1997, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting  Standard  (SFAS) 128,  "Earnings  per Share." SFAS 128 is
effective for financial  statements  for periods ending after December 15, 1997,
and  requires  companies  to report both basic and diluted  earnings  per share.
Basic  earnings  per  share  does not  include  the  addition  of  common  stock
equivalents to the shares  outstanding.  Diluted earnings per share requires the
addition of common stock equivalents to the shares  outstanding.  Average shares
outstanding is the  denominator  used in basic earnings per share  calculations.
Accordingly,  basic earnings per share will be higher than diluted  earnings per
share. This statement replaces Accounting  Principles Board (APB) 15. The effect
of adopting SFAS 128 did not materially effect the Company's earnings per share.

<PAGE>

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - Continued (Unaudited)

3.  NET EARNINGS PER COMMON SHARE, continued

The following data show the amounts used in computing earnings/(loss) per common
share,  including the weighted  average number of shares and dilutive  potential
common stock.

                                                    Three Months Ended June 30,
                                                         1998           1997
                                                    -----------   -------------
Shares outstanding during the entire period           5,504,644       4,216,174
Weighted average shares issued during the period         32,653              -0-
                                                    -----------   -------------

Weighted average number of shares used in basic EPS   5,537,297       4,216,174
Dilutive effect of stock options and warrants           137,725         143,740
                                                    -----------   -------------
Weighted average number of shares and dilutive
  potential stock used in dilutive EPS                5,675,022       4,359,914
                                                    ===========   =============


4.  REVOLVING  LINE OF  CREDIT,  CAPITAL  LEASE  OBLIGATIONS  AND NOTES
PAYABLE

At  June  30 and  March  31,  1998,  revolving  line of  credit,  capital  lease
obligations  and notes payable,  the carrying value of which  approximates  fair
value, consisted of the following:

                                              June 30, 1998      March 31, 1998
                                               (Unaudited)

Revolving line of credit                      $   3,207,335       $   3,472,935
===============================================================================

Capitalized lease obligations                       471,499             512,740
Less current maturities                            (164,609)           (159,242)
- -------------------------------------------------------------------------------
   Capitalized lease obligations (less 
      current maturities)                     $     306,890       $     353,498
===============================================================================

Notes payable:
   Collateralized promissory note             $     798,676       $     848,695
   Uncollateralized subordinated note - 
      director                                      300,000             300,000
   Collateralized promissory note - machinery       163,996             174,247
   Uncollateralized note - acquisition              232,562             253,830
- -------------------------------------------------------------------------------
                                                  1,495,234           1,576,772
Less current maturities                            (691,326)           (681,690)
- -------------------------------------------------------------------------------
      Total notes payable, less current 
         installments                         $     803,908       $     895,082
===============================================================================

The revolving line of credit in place at June 30, 1998,  provides for borrowings
up to $3,700,000 collateralized by accounts receivable and inventories. Interest
is  payable  monthly at a rate of prime  (8.50% as of June 30,  1998) plus 2.5%.
Principal  payments  are made as cash is received  from  customers  for accounts
receivable.  Borrowings  are based on  formulas  involving  balances of eligible
accounts  receivable and inventories.  The line of credit  agreement  expires in
March 2000.

<PAGE>

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

General:

The  following  discussion  should  be read in  conjunction  with the  financial
statements and notes thereto elsewhere herein.

Results of Operations:

Net Sales for the three months  ended June 30,  1998,  decreased by $57 thousand
(2%) compared to the three months ended June 30, 1997. This reflects a number of
changes in market mix as the Company's focus on  international  business and its
strategic   partnerships   with  Hubbell,   Incorporated  and  Thomson  Consumer
Electronics (TCE) develops.  Revenue from international sources increased 67% as
a result of growth in Mexican  and Latin  American  business  and  consolidating
revenue  from EFI Europe.  Revenue  from Asian  customers  was down as expected.
Although  revenue  from this area is  expected  to remain  lower than last year,
revenue growth in Europe,  Latin America and other areas is expected to continue
to grow.

The combination of Hubbell and Company reseller revenue was 8% less than similar
business in the same quarter last year. Although this result negatively affected
revenue, it is better than expectations. Management expected the transition from
its own electrical  distribution business to Hubbell to have a longer short term
negative  impact on  revenue  than has been the case.  Hubbell's  entry into the
electrical market has been more successful than anticipated.

The revenue from (TCE) is shifting from product-based revenue to fee income as a
result  of a  multi-year  contract  with TCE to  provide  design,  material  and
production  sourcing and post sales support  services for products made in Asia.
Although this  arrangement  will be profitable  and enhance the Company's  gross
margin, the fee income is less than equivalent product revenue.

Gross Profit on sales for the three months ended June 30, 1998, decreased by $79
thousand (6%) compared to the three months ended June 30, 1997. This decrease is
due in part to an increase in salaries and benefits,  and warranty  replacements
over the same quarter in the  previous  year.  Gross  margin as a percentage  of
sales only dropped one percentage point.

Operating  Expenses for the three  months ended June 30, 1998  decreased by $129
thousand  (11%),  compared to the three months  ended June 30,  1997.  Operating
expenses changed as described below:

      Sales and  marketing  expenses  decreased  by $164  thousand for the three
      months  ended June 30, 1998 as compared to the same period  ended June 30,
      1997.  Reductions occurred in several areas related to the Company's shift
      from electrical distribution to a long-term agreement with Hubbell.

      Research and  development  expenses  increased  $32 thousand for the three
      months ended June 30, 1998,  as compared to the same period ended June 30,
      1997 due to increases in UL expenses  resulting from  re-certification  of
      several products.

Net Earnings for the three months ended June 30, 1998, decreased by $12 thousand
as compared to the three months  ended June 30,  1997,  as a result of the above
described factors.

<PAGE>

Item 2.    Management's Discussion and Analysis of
           Financial Condition and Results of Operations, continued

Liquidity and Capital Resources:

Cash Flows From  Operating  Activities  for the three months ended June 30, 1998
increased  by $340  thousand  compared to the three  months  ended June 30, 1997
continuing  to  improve  the  Company's   positive  cash  flow  from   operating
activities.  In addition to net earnings and non-cash items for the quarter, the
items that influenced this increase are described below:

      Receivables  decreased by $599 thousand net of bad debt  allowance  during
      the first quarter.  This decrease is due primarily to stronger  collection
      efforts and the elimination of receivables  from EFI  Electronics  Europe,
      S.L. as a result of acquiring that Company as of January 1, 1998.

     Inventories  increased by $188 thousand.  This increase is due primarily to
     the  purchase of EFI  Electronics  Europe,  S.L.  and the  inclusion of the
     subsidiary's inventory at quarter end.

      Accounts payable  decreased by $137 thousand during the first three months
      of fiscal 1998.  The Company has  continued  to improve its position  with
      suppliers.  The Company has  maintained  adequate  relationships  with its
      suppliers and remains on "open account" with all significant vendors.

      Accrued  liabilities  decreased $30 thousand for the period ended June 30,
      1998.  This  decrease  is  due to  decreases  in  incentive  compensation,
      commissions, and interest and offset by normal fluctuations in payroll and
      fringe benefit  accruals,  which are affected by timing of actual payments
      made.

Cash Flows used in  Investing  Activities  decreased  for the three months ended
June 30, 1998 by $169 thousand compared to the three months ended June 30, 1997.
In the previous year, the Company made an investment in a state of the art axial
component  insertion  machine to replace an existing  machine  that has improved
capacity and productivity,  which produced the large capital  expenditure in the
prior year.

Cash Flows provided by Financing  Activities  decreased by $516 thousand for the
three  months  ended June 30, 1998  compared to the three  months ended June 30,
1997.  This was the result of the Company's  attempt to continue to pay down its
line of credit,  notes payable and capital lease  obligations  with current cash
flows.

Although  the Company  generated  net  earnings  for the current  quarter,  it's
financial  condition  remains  guarded.   Based  on  expected  future  revenues,
management believes that existing cash balances,  borrowings available under the
line of credit,  and cash generated from operations will be adequate to meet the
Company's  anticipated cash  requirements  through March 31, 1999.  Management's
expectations are subject to risks and  uncertainties  that include,  but are not
limited to, the  Company's  dependence  on several key customers and its limited
liquidity and financial condition.

Factors Affecting Future Results:


This Form 10-QSB contains forward-looking  statements within the meaning of that
term in the Private Securities Litigation Reform Act of 1995 (Section 27A of the
Securities Act of 1933 and Section 21E of the Securities  Exchange Act of 1934).
Additional written or oral forward-looking statements may be made by the Company
from time to time,  in filings with the  Securities  and Exchange  Commission or
otherwise.   Readers  are  cautioned   not  to  place  undue   reliance  on  any
forward-looking statements contained herein, which speak only as

<PAGE>

Item 2.    Management's Discussion and Analysis of
           Financial Condition and Results of Operations, continued

Factors Affecting Future Results, continued:

of the date hereof. The Company undertakes no obligation to publicly release the
result of any revisions to these forward-looking  statements that may be made to
reflect  events  or  circumstances  after  the date  hereof  or to  reflect  the
occurrence of unexpected events.

Information  contained  in this  Report  contains  "forward-looking  statements"
within the  meaning of the  Private  Securities  Litigation  Reform Act of 1995,
which can be identified by the use of forward-looking terminology such as "may,"
"will,"  "should,"  "expect,"  "anticipate,"  "estimate,"  or "continue," or the
negative thereof or other variations  thereon or comparable  terminology.  These
forward-looking  statements are subject to risks and uncertainties that include,
but are not limited to, those identified in this report,  described from time to
time in the Company's  other  Securities  and Exchange  Commission  filings,  or
discussed in the Company's  press  releases.  Actual results may vary materially
from expectations.

The Company has  addressed  issues  regarding  Year 2000 (Y2K)  compliance.  The
Company's current software  information systems are not Y2K compliant.  However,
the Company has  contracted  with a global  supplier  of  enterprise  management
software   to  install  an   information   system  that  will  comply  with  Y2K
requirements.  Compliance with Y2K requirements is estimated to cost the Company
$300,000 in fiscal year 1999 capital  expenditures  amortized over 3-7 years. In
addition,  significant internal resources will be diverted to this project for a
period of 9-12 months. These costs are not expected to have a material effect on
the Company in any given period. Implementation of this system is expected to be
complete by December  1998.  During fiscal year 1998, the Company also evaluated
its computer and telecommunications hardware for Y2K compliance and has upgraded
all of its systems to be compliant.  In addition, the Company has taken steps to
ensure  that its  banking  and  lending  relationships  are  with Y2K  compliant
financial  institutions.  During  fiscal  1999,  the Company will work with it s
major  customers  and  suppliers to ensure that Y2K  compliance  issues will not
interrupt the normal activities supported by these relationships.

<PAGE>

                      PART II - OTHER INFORMATION


Item 6.    Exhibits and Reports on Form 8-K

      A)   Exhibits.

           Exhibit 27 - Financial Data Schedule


      B)   Reports on Form 8-K
           
           None.



                                   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.



                                   EFI ELECTRONICS CORPORATION
                                   (Registrant)

August 14, 1998                    /s/ Richard D. Clasen
                                   --------------------------------------
                                   Richard D. Clasen
                                   Chief Executive Officer, President and
                                   Director (Principal Executive Officer)


August 14, 1998                    /s/ David G. Bevan
                                   --------------------------------------
                                   David G. Bevan
                                   Chief Financial Officer, Executive Vice
                                   President & Secretary (Principal
                                   Financial Officer)


<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          MAR-31-1998
<PERIOD-START>                             APR-30-1998
<PERIOD-END>                               JUN-30-1998
<CASH>                                           1,283
<SECURITIES>                                         0
<RECEIVABLES>                                3,436,211
<ALLOWANCES>                                    53,773
<INVENTORY>                                  3,546,895
<CURRENT-ASSETS>                             7,051,555
<PP&E>                                       5,746,190
<DEPRECIATION>                               3,255,751
<TOTAL-ASSETS>                              10,331,810
<CURRENT-LIABILITIES>                        6,076,093
<BONDS>                                      1,110,798
                                0
                                          0
<COMMON>                                           553
<OTHER-SE>                                   2,952,795
<TOTAL-LIABILITY-AND-EQUITY>                10,331,810
<SALES>                                      3,582,053
<TOTAL-REVENUES>                             3,582,053
<CGS>                                        2,306,313
<TOTAL-COSTS>                                1,082,729
<OTHER-EXPENSES>                                24,762
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             137,053
<INCOME-PRETAX>                                 31,196
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             31,196
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    31,196
<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