COMPUTER POWER INC
10QSB, 1998-11-16
ELECTRICAL INDUSTRIAL APPARATUS
Previous: DIVERSIFIED HISTORIC INVESTORS III, NT 10-Q, 1998-11-16
Next: RAL YIELD EQUITIES II LTD PARTNERSHIP, 10-Q, 1998-11-16



                        COMPUTER POWER INC. & SUBSIDIARY





                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB

                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                                     of the
                         SECURITIES EXCHANGE ACT OF 1934

               For the quarterly period ending September 30, 1998
                           Commission File No. 0-15927


                               COMPUTER POWER INC.
        (Exact name of small business issuer as specified in its Charter)

             New Jersey                                    22-1981869
   (State or other jurisdiction of       (IRS Employer Identification Number)
   incorporation or organization)

               124 West Main Street, High Bridge, New Jersey 08829
              (Address of principal or executive office) (Zip Code)

                                 (908) 638-8000
                (Issuer's telephone number, including area code)

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act  during the prior  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 ninety (90) days. YES
[X]; NO [ ]

State the number of shares outstanding of each of the issuer's classes of common
equity,  as of the latest  practicable  date prior to filing,  as of October 25,
1998,  Registrant had 2,602,700  shares of its Common Stock, par value $0.01 per
share, outstanding.







<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


                                      INDEX

Part I Basis of Presentation of Financial Statements........................3

 BALANCE SHEETS
          As of September 30, 1998 and December 31, 1997....................4

 STATEMENTS OF OPERATIONS
          For the three and nine months ended September 30, 1998 and 1997...5

 STATEMENTS OF CASH FLOWS
          For the three and nine months ended September 30, 1998 and 1997...6

 NOTES TO FINANCIAL STATEMENTS..............................................7

 MANAGEMENT'S DISCUSSION AND ANALYSIS OF THE
          RESULTS OF OPERATIONS AND FINANCIAL CONDITION.....................9

Part II  Other Information..................................................11
         Exhibit............................................................11

Signatures..................................................................12


                                       2


<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY



                         PART I - FINANCIAL INFORMATION

                  BASIS OF PRESENTATION OF FINANCIAL STATEMENTS

         The financial  statements  set forth herein are unaudited for the three
and nine month periods  ended  September 30, 1998 and September 30, 1997 but, in
the opinion of the Company,  all  adjustments  necessary  to present  fairly the
financial  position and the results of  operations  for these  periods have been
made.

         The accompanying  unaudited financial  statements have been prepared in
accordance  with the  instructions  to Form 10-QSB for  quarterly  reports under
Section 13 or 15(d) of the  Securities Act of 1934, and therefore do not include
all  information  and  footnotes  necessary for fair  presentation  of financial
position,  results of  operations  and cash flows in conformity  with  generally
accepted accounting principles.

         The unaudited  condensed  financial  statements  contained in this Form
10-QSB should be read in conjunction with the consolidated  financial statements
and footnotes thereto included in the Company's annual report on Form 10-KSB for
the year ended December 31, 1997.

















                                       3







<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


                        COMPUTER POWER INC. & SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                 AS OF SEPTEMBER 30, 1998 AND DECEMBER 31, 1997
<TABLE>
<CAPTION>
                                                                 September 30,         December  31,
                                                                      1998                 1997
ASSETS                                                            (Unaudited)
 ......................................................................................................
Current Assets
<S>                                                             <C>                 <C>            
 Cash and Cash Equivalents                                      $     54,662        $        67,300
 Accounts Receivable, less allowances of $176,009 at
 September 30, 1998 and $179,778 at December 31, 1997              1,478,906              1,312,819
 Inventories                                                         807,933              1,018,098
 Prepaid Expenses and Other Current Assets                            15,036                 45,204
                                                                 ------------------------------------
          Total Current Assets                                     2,356,537             2,4443,421

PROPERTY, PLANT AND EQUIPMENT, at cost
         Machinery, Equipment, and Furniture                       1,174,487              1,128,797
         Leasehold Improvements                                      333,274                333,274
                                                                 -------------------------------------
                                                                   1,507,761              1,462,071

         Less: Accumulated Depreciation and Amortization          (1,247,024)            (1,199,725)
                                                                 -------------------------------------
         Net Property, Plant and Equipment                           260,737                262,346
                                                                 -------------------------------------

TOTAL ASSETS                                                     $ 2,617,274          $   2,705,767
                                                                 =====================================

LIABILITIES AND SHAREHOLDERS' DEFICIT
CURRENT LIABILITIES
         Notes and Other Debt Payable                           $  2,390,395          $     899,753
         Current Maturities of Long Term Debt                        698,610                 60,000
         Accounts Payable                                          1,000,986              1,158,435
         Accrued Liabilities                                       1,170,207                981,427
                                                                  ----------------------------------
                  Total Current Liabilities                        5,260,198              3,099,615

LONG TERM DEBT                                                       301,390              2,235,000
                                                                  ----------------------------------
                  Total Liabilities                                5,561,588              5,334,615
 
COMMITMENTS & CONTINGENCIES

SHAREHOLDERS' DEFICIT

         Preferred Stock, par value $0.01 per share;  2,000,000 shares
         authorized, none issued                                            0                     0
              Common Stock, par value $0.01 per share; 12,000,000 shares
         authorized; 2,602,700 shares issued                           26,027                26,027
         Capital in Excess of Par                                   3,757,119             3,757,119
         Accumulated Deficit                                       (6,652,772)           (6,337,306)
         Treasury Stock, 24,400 shares, at cost                       (74,688)              (74,688)
                                                                  ------------------------------------

                  Shareholders' Deficit                            (2,944,314)           (2,628,848)
                                                                  ------------------------------------

TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT                       $ 2,617,274           $ 2,705,767
                                                                  ====================================
</TABLE>

             The  accompanying  notes to the consolidated  financial statements
                       are an  integral part of these financial statements.




                                        4

<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY



                      CONSOLIDATED STATEMENTS OF OPERATIONS
         FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997

<TABLE>
<CAPTION>
                                                THREE MONTHS ENDED              NINE MONTHS ENDED
                                                   SEPTEMBER 30,                   SEPTEMBER 30,
                                                 1998       1997                1998          1997
                                               -------      -------            ------        ------
<S>                                          <C>          <C>                <C>           <C>       
NET SALES                                    $ 2,145,559  $ 2,378,939        $ 6,224,023   $7,469,138

COST OF SALES                                  1,618,580    1,803,864          4,747,030    5,900,884
                                               ---------    --------           ---------    ---------


         GROSS PROFIT                            526,979     575,075           1,476,993    1,568,254


OPERATING AND OTHER EXPENSES
         Selling Expenses                        207,664     264,858             707,156      927,090
         General and Administrative Expenses     234,174     332,384             771,025      897,876
         Interest Expense, net                   105,913     107,382             314,279      285,816
                                                ---------   ---------            --------    ---------
                TOTAL OPERATING AND OTHER EXP.   547,751     704,624           1,792,460    2,110,782

NET (LOSS)                                    $  (20,772)   (129,549)        $  (315,467) $  (542,528)
                                            ================================================================


EARNINGS PER SHARE AVAILABLE TO COMMON
         SHAREHOLDERS (a):
           Basic EPS-
              Net loss                        $     (.01)   $     (.05)       $     (.12)   $   (.21)

         Weighted average common shares
           outstanding                         2,578,300     2,578,300         2,578,300    2,578,300



</TABLE>

(a) Diluted  EPS is not  presented  for either  period,  as the effect  would be
antidilutive.

           The accompanying notes to the consolidated  financial  statements  
                   are an integral part of these financial statements.



                                       5


<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997
                                   (UNAUDITED) 
<TABLE>
<CAPTION>
                                                                                                   September 30,
                                                                                             1998                1997

CASH PROVIDED BY (USED FOR) OPERATING ACTIVITIES:

<S>                                                                                      <C>                 <C>         
Net Loss                                                                                 $  (315,466)        $  (542,528)

Adjustments to reconcile net loss to cash used for operating activities

Depreciation & Amortization                                                                   47,299              42,674

Changes in Current Assets and Liabilities

         Accounts Receivable                                                                (166,087)           (147,332)
         Inventories                                                                         210,165             320,377
         Prepaid Expenses and Other Current Assets                                            30,168              44,342
         Accounts Payable                                                                   (157,449)             87,919
         Accrued Liabilities                                                                 188,780             (96,350)
                                                                                         -------------------------------
                  Cash (Used for) Operating Activities                                      (162,590)           (290,898)

CASH (USED FOR) INVESTING ACTIVITIES:

Capital Expenditures                                                                       (  45,690)            (56,885)
                                                                                        --------------------------------

         Cash (Used for) Investing Activities                                              (  45,690)            (56,885)

CASH PROVIDED (USED FOR) BY FINANCING ACTIVITIES:

         Proceeds from Issuance of Debt                                                      255,642             467,609
         Repayment of Debt                                                                   (60,000)           (104,636)
                                                                                           -----------------------------

                  Cash Provided by Financing Activities                                      195,642             362,973
                                                                                           -----------------------------

(DECREASE) INCREASE IN CASH & CASH EQUIVALENTS                                               (12,638)             15,190

CASH & CASH EQUIVALENTS, beginning of period                                                  67,300              68,519
                                                                                             -----------------------------

CASH & CASH EQUIVALENTS, end of period                                                     $  54,662           $  83,709
                                                                                            ===============================


SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
         Income Taxes Paid                                                                 $       0          $        0
         Interest Paid                                                                     $ 113,720          $  113,247

</TABLE>

                The accompanying notes to the consolidated financial statements 
                       are an integral part of these financial statements.


                                       6



<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


                          NOTES TO FINANCIAL STATEMENTS

Note     1: The financial information for the three and nine month periods ended
         September 30, 1998 are unaudited but in the opinion of the Company, all
         adjustments  necessary to present fairly the financial position and the
         results of  operations  for these  periods  have been  made.  Reference
         should be made to the notes to the financial statements included in the
         Company's  Form  10-KSB  for the year  ended  December  31,  1997 for a
         description of significant  accounting policies,  commitments and other
         pertinent financial information.

Note     2:  Inventories,   which  include  material,  labor  and  manufacturing
         overhead  costs,  are stated at the lower of cost (on a first in, first
         out basis) or market.

Note     3: At  September  30, 1998 and December  31,  1997,  notes  payable and
         current debt included  amounts due to related parties and other lenders
         as follows:
<TABLE>
<CAPTION>
                                                                                  September 30,           December 31,
                                                                                     1998                     1997

         Revolvingcredit  agreement  due January 31, 1999,  bearing  interest at
                  prime plus 3.5% on the first $500,000 and 3%
<S>                                                                                <C>                    <C>       
                  on any additional balance inclusive of the term loan             $   932,826            $  752,184
         Subordinated, unsecured notes to a related entity due
                  July 1, 1999 bearing interest at 9.5%, with
                           quarterly interest payments                                 565,000                     0
         Term loan, due January 31, 1999 with monthly installments of
                  $5,000 per month bearing interest at prime plus 3.5%
                  for the first  $500,000  and prime plus 3% on any  additional
                  balance inclusive  of the  revolving  credit  agreement              315,000                     0
         Subordinated, unsecured note payable to a related entity due
                  February 1, 1998, bearing interest at 10%                            250,000                     0
         Subordinated, unsecured notes to a related entity due
                  July 1, 1999 bearing interest at 9.5%, with
                       quarterly interest payments                                     150,000                     0
         Su bordinated, unsecured demand note, bearing interest at 8%                   96,569                96,569
         Subordinated, unsecured note payable due October 31,1997
                  bearing interest at 10%, with quarterly interest payments             32,000                32,000
         Subordinated, unsecured note payable to a director due
                  February 1, 1998, bearing interest at 10%                             30,000                     0
         Subordinated, unsecured note payable to a director due
                  October 31, 1997 bearing interest at 10%                              19,000                19,000
                                                                                     ----------------------------------

                           Total Notes and Other Debt Payable                       $ 2,390,395           $  899,753
                                                                                     -------------------------------------

  Long-term debt consists of the following at September 30,1998 and December 31,
1997:
                                                                                 September 30,             December 31,
                                                                                      1998                     1997
         Subordinated note, due August 1, 2000 bearing interest
                  at prime plus 4%, payable monthly                                 $   700,000           $   700,000
         Subordinated, unsecured notes to a related entity due
                  July 1, 1999 bearing interest at 9.5%, with
                  quarterly interest payments                                                 0               565,000
         Convertible debenture, due November 2000 bearing
                  interest at 9.5%, payable monthly                                     300,000               300,000
         Subordinated, unsecured notes to a related entity due
                  July 1, 1999 bearing interest at 9.5%, with
                       quarterly interest payments                                            0                     0

</TABLE>







                                       7
<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


<TABLE>
<CAPTION>

         Term     loan, due January 31, 1999 with monthly  installment of $5,000
                  per month  bearing  interest  at prime plus 3.5% for the first
                  $500,000 and plus 3% on any additional 
<S>                                                                             <C>                 <C>   
                  balance inclusive of the revolving credit agreement                     0            300,000
         Subordinated, unsecured note payable to a related
                  entity due February 1, 1998, bearing interest at 10%,
                  with quarterly interest payments                                        0            250,000
              Subordinated, unsecured note payable to a director due
                  July 1, 1999, bearing interest at 9.5%,
                  with quarterly interest payments                                        0            150,000
               Subordinated, unsecured note payable to a director due
                  February 1, 1998, bearing interest at 10%, with
                  quarterly interest payments                                             0             30,000
                                                                                --------------------------------
         Total Long Term Debt                                                     1,000,000          2,295,000

                   Less: Current Portion                                            698,610             60,000
                                                                                --------------------------------


                           Net Long Term Debt                                   $   301,390         $2,235,000
                                                                                ================================
</TABLE>




         The Company has a revolving  credit  agreement  and a term loan with an
         asset based  lender.  The  revolving  agreement  provides for a maximum
         borrowing of 85% of eligible accounts receivable, as defined. The total
         amount  of  revolving  credit  and term  loan  borrowing  is  capped at
         $2,000,000.

         Except  for the  revolving  credit  agreement  and the term  loan,  the
         Company has obtained a deferral on its accumulated  unpaid debt service
         through year end 1998. The Company  continues to accrue interest on the
         deferred debt and its interest.

     Note 4. At September 30, 1998 the Company had 1,899,079 stock  subscription
          warrants and 351,000 stock options outstanding.  The stock 
          subscription warrants and stock  options are  exercisable  at various 
          prices,  ranging from $0.125 to $0.40 per share.  The exercise period 
          for the warrants ranges from June 1, 1996, through June 1, 2006. 
          The stock  options  were issued  under an approved  stock option plan
          at market prices at the time of issue. At June 30, 1998, no warrants
          or options were  determined to be common stock  equivalents  because 
          the average market  price was lower than the  exercise  price of the 
          warrants  and options. During the first quarter of 1998 the Company 
          determined  that 966,079  warrants had to be issued in exchange for
          the  deferral of debt service  through year end 1998.

Note     5. The  Company  determined  that the cost of the  warrants  that  were
         issued in exchange for the deferral of debt service  referenced in Note
         4 was not material.

Note     6. The Company owns a 20% interest in Retrofit,  Ltd. ("Retrofit"),  of
         Trinidad,  West Indies. Retrofit began manufacturing LED sub-assemblies
         for the Company's Astralite business unit in 1996. The Company's entire
         investment  consisted  of  a  license  of  its  patented  LED  retrofit
         technology.  This  investment  is  carried  at no value.  The  majority
         interest in Retrofit is owned by a related party.





                                       8


<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                    FINANCIAL CONDITION AND OPERATING RESULTS

1.  GENERAL COMMENTS

The Company recorded a loss of $21,000 for the quarter ended September 30, 1998,
or ($.01) per share  compared  to a loss of $130,000 or ($.05) per share for the
quarter  ended  September  30,  1997.  Sales for the third  quarter of 1998 were
approximately  $233,000  lower  than the third  quarter  of 1997.  However,  the
Company was able to more than offset this  decline with cost  reduction  actions
taken in the past 15 months.

For the nine month period ended  September 30, 1998 the Company  recorded a loss
of  $315,000,  or ($.12) per share  compared to a loss of $543,000 or ($.21) per
share for the nine months ended  September 30, 1997.  Sales revenue for the nine
month period ended September 30, 1998 was  approximately  $1,245,000  lower than
for the nine month period  ended  September  30,  1997,  however the Company has
shown less of a loss because of the previously mentioned cost reduction actions.

2. REVENUES

For the three month period ended September 30, 1998 net sales were approximately
$2,146,000,  or approximately 10% below the third quarter of 1997. Net Sales for
the Astralite  division were down 11% compared to the same period last year. The
decrease was  primarily due to a UL code change that occurred in August of 1997,
requiring  a  brighter  light  which  caused  the  Company  to  discontinue  the
manufacture  of its LED Retrofit Kit. In the third quarter of 1998 the Astralite
division  participated in a utility company energy  conservation  rebate program
with sales  totaling  approximately  $263,000.  The Company does not expect this
program to last beyond the fourth  quarter of 1998,  but will continue to search
for similar programs.  The Power Protection Division sales were approximately 6%
below  last  year's  sales   mainly  due  to  the  planned   phase  out  of  the
non-profitable UPS business which decreased by approximately 47% compared to the
same quarter last year.

For the nine month period ended  September 30, 1998 net sales were $6,224,000 or
approximately  16% below the nine month period  ended  September  30, 1997.  Net
Sales for the  Astralite  division were down  approximately  31% compared to the
same period last year mainly due to unfavorable Retrofit Kit sales. Although the
Company  introduced a new universal UL approved product during the first quarter
of 1998,  product sales continue below last year. The Power Protection  Division
sales were below last year's  sales  mainly due to the planned  phase out of the
non-profitable UPS business.

3. COST OF SALES

Cost of sales for the third quarter 1998 of $1,619,000 was  approximately 75% of
net sales  compared  to 79% for the same  period  last  year.  The  Company  has
continued to manage its variable costs,  primarily material and direct labor, at
improved levels with respect to sales

Cost of  sales  for the nine  months  ended  September  1998 of  $4,747,000  was
approximately 76% of net sales compared to approximately 79% for the same period
last year.  The Company has  continued to manage its variable  costs,  primarily
material at improved  levels with  respect to sales.  Research  and  development
activities,  which were  approximately  $306,000 for the nine month period ended
September  30,  1998 and  approximately  $375,000  for the same  period in 1997,
remained constant as a percentage of sales.

4. OPERATING AND OTHER EXPENSES

Selling expenses were  approximately  $208,000  (approximately 10% of sales) for
the third quarter of 1998 versus  approximately  $265,000  (approximately 11% of
sales) for the same period in 1997. With the anticipated  decrease in sales, the
Company reduced its costs in 1998 as compared to the same period in 1997.

Selling expenses were  approximately  $707,000  (approximately 11% of sales) for
the nine month  period  ended  September  30,  1998  compared  to  approximately
$927,000  (approximately 12% of sales) for the nine month period ended September
30, 1997.

General and  administrative  expenses were  approximately  $234,000 in the third
quarter 1998  compared to $332,000 in the same quarter in 1997 due  primarily to
reduction in personnel costs compared to the third quarter last year.

                                       9
<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY



General and  administrative  expenses were  approximately  $771,000 for the nine
month period ended September 30, 1998 compared to approximately $898,000 for the
nine month period ended September 30, 1997. The main areas of reduction were (1)
personnel,( 2)
inspection fees, and( 3) supplies as compared to the first nine months of 1997.

Interest expense for the third quarter of 1998 was $106,000 compared to $107,000
for the same quarter in 1997.

Interest  expense  for the first nine  months of 1998 was  $314,000  compared to
$286,000 for the same nine month period in 1997. The increase primarily resulted
from an increase in the level of debt outstanding.

5. LIQUIDITY AND CAPITAL RESOURCES

At  September  30,  1998,   the   Company's   investment  in  Total  Assets  was
approximately  $2,617,000  or  $88,000  less  than the  $2,706,000  reported  at
December 31, 1997.  The  components  of this change  consisted of: (1) Inventory
decreased  by $210,000 as  management  initiated  better  controls  (2) Cash and
Prepaid Expenses and Other Current Assets decreased by $44,000, which components
were partially offset by ( 3) an increase of approximately  $166,000 in Accounts
Receivable.  At September 30, 1998, the Company's  Liabilities and Stockholders'
Equity decreased by  approximately  $88,000 and was comprised of: (1) a loss for
the nine months of approximately  315,000, (2) a decrease in Accounts Payable of
approximately  $157,000 which was partially offset by (3) an increase in debt of
approximately  $196,000 and, (4) an increase in Accrued Liabilities and Deferred
Interest of approximately $188,000.

The Company has two raw  material  suppliers,  one of which is a related  party,
that provide  extended terms. As of September 30, 1998 these vendors were owed a
total of approximately  $306,000 of which approximately $248,000 was outstanding
as a result of those terms.

The Company is currently  negotiating with the landlord,  a related party, for a
revision of the building  lease terms  including a reduction in rent as a result
of  reducing  the space that the Company  currently  occupies at the High Bridge
location.  Presently, the Company is making payments based upon a rent reduction
proposal that outlines  certain terms and  conditions  that must be satisfied in
order to amend the present lease agreement. However, the Company does not have a
waiver of default  in  writing  with  respect  to past due  contractual  amounts
outstanding  which total about  $40,000 as of  September  30,  1998.  Should the
landlord  decide to terminate  discussions  and institute  actions under default
provisions and the Company were unable to satisfy the  obligations  then due, it
would result in a default of the Company's asset based lending agreements.

The Company  anticipates  that  borrowing  available to it through its revolving
credit agreement and term loan facilities along with the negotiated  deferral of
debt service for the year (see notes 4 & 5 to the financial  statements)  should
be sufficient to cover operating cash requirements during 1998. In addition, the
Company has obtained a commitment from a major stockholder to supplement working
capital should the need arise in 1998.

There were 2,578,300  weighted average common shares outstanding in each period.
For the three month periods ended  September 30, 1998,  and 1997,  respectively,
the effects of options and warrants were not considered when  calculating  fully
diluted earnings per share, since the results would have been anti-dilutive.

The Company  continues  to review and evaluate the Year 2000 issue as it relates
to its internal  computer and electronic  systems and third party  computers and
electronic systems as well as those of its vendors. The Company expects to incur
internal  staff costs as well as other  expenses  related to these  issues.  The
Company will replace its computer software and hardware  equipment in the fourth
quarter  of 1998  and  the  first  quarter  of  1999.  This  investment  will be
capitalized  and  depreciated.  The cost of compliance  and its effect on future
results of operations is not anticipated to be material in any given year.


                                       10



<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS:

            None

ITEM 2. CHANGE IN SECURITIES:

            None

ITEM 3. DEFAULTS UPON SENIOR SECURITIES:

            None

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS:

            None

ITEM 5. OTHER INFORMATION:

     Mr. Hiro Hiranandani  resigned from the Board of Directors and as President
and  Chief  Executive  Officer  for  personal  reasons.  Mr.  John M.  Perry was
appointed  President,  Chief  Executive  Officer  and  Director.  Prior  to this
appointment,  Mr. Perry was Executive Vice  President at Proformix,  a developer
and manufacturer of computer peripherals and a marketer of specialty software.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K:

     a) Exhibits:      (1) Employment Agreement, dated as of October 1, 1998,
                           by and between the Company and John M. Perry, 
                           appointing Mr. Perry the President and Chief
                           Executive Officer of the Company.

                       (2) First Amendment to Employment Agreement, dated as
                           of October 1, 1998, by and between the Company and 
                           John M. Perry.

         b) Reports on Form 8-K: The Company filed a Current Report on Form 8-K,
         announcing  that  on  September  1,  1998  the  Company  dismissed  its
         independent  accountants,  Arthur Andersen,  LLP and engaged  Rosenberg
         Rich Baker Berman & Company of  Bridgewater,  New Jersey,  to audit the
         financial statements for the fiscal year ending December 31, 1998.




                                       11



<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY



                                    SIGNATURE

         Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended,  the  registrant  has duly  caused this Form 10-QSB to be signed on its
behalf by the undersigned thereunto duly authorized.


                                              COMPUTER POWER, INC.

                            By:__s/John M. Perry_______________________________
Date: November 12, 1998        John M.Perry, President & Chief Executive Officer


                            By:___s/Thomas E. Marren, Jr.______________________
Date: November 12, 1998       Thomas E. Marren,Jr., V.P & Chief FinancialOfficer














                                       12



<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


                                  EXHIBIT NO. 1

                         JOHN PERRY EMPLOYMENT AGREEMENT

         AGREEMENT made as of the 1st day of October,  1998, by and between John
M.  Perry,  residing  at 30  Spring  Hill  Road,  Annandale,  New  Jersey  08801
(hereinafter  referred to as "Perry")  and  Computer  Power,  Inc., a New Jersey
corporation,  having its principal offices located at 124 West Main Street, High
Bridge, New Jersey 08829 (hereinafter referred to as the "Company").

                              B A C K G R O U N D :

         WHEREAS, the Company is engaged in the design,  manufacture,  marketing
and  servicing  of products in the energy  efficient  lighting  industry,  power
protection  systems and emergency  lighting fields and is in need of a President
and Chief Executive Officer to lead the Company's management team and direct the
Company to increase revenues and return it to profitability; and

         WHEREAS,  the Company has chosen  Perry to serve as its  President  and
Chief Executive Officer for the Company and to join its Board of Directors; and

         WHEREAS,  the Company and Perry  desire to set forth in this  Agreement
all of the terms and provisions that shall govern,  among other things,  Perry's
relationship, duties and compensation in his service to the Company.

         NOW, THEREFORE, it is mutually agreed by and between the parties hereto
as follows:
                                    ARTICLE I

                                   EMPLOYMENT

         Subject to and upon the terms and  conditions  of this  Agreement,  the
Company hereby  appoints Perry as the President and Chief  Executive  Officer of
the Company and Perry  hereby  accepts such  appointment  to be employed in such
capacity for the Company.  In this capacity,  Perry will report  directly to the
Company's Board of Directors. The Company shall cause Perry to be appointed to a
current  vacancy on the Board of  Directors of the Company  simultaneous  to the
execution and delivery of this Agreement.
                                   ARTICLE II

                                     DUTIES

         (A) Perry shall,  during the term of his  employment  with the Company,
and subject to the direction and control of the Board of Directors, perform such
duties and functions  related to the position of President  and Chief  Executive
Officer as he may be called upon to perform by the Company's  Board of Directors
during the term of this Agreement.

         (B) Perry agrees to devote all of his business time and best efforts to
the performance of his duties for the Company during the term of this Agreement.



                                       1


<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


         (C) Perry shall  perform,  in  conjunction  with the  Company's  Senior
Management, to the best of his ability the following services and duties for the
Company (by way of example, and not by way of limitation):

                  (i) Those duties  attendent  to the position of President  and
Chief Executive Officer with the Company for which he is hired;

                  (ii)   Reorganize   the  Company's   current   management  and
professional advisors,  includiung without limitation the power to terminate any
such existing members or advisors and appoint new members and advisors as Perry,
in his sole discretion, deems appropriate in order to construct a new management
team capable of attaining Perry's objectives for the Company;

                  (iii)   Formulation  of  the  Company's   business  plans  and
implementation of such plans, including any restructuring  initiatives,  subject
to the direction of the Board of Directors.

                  (iv)  Promotion of the  relationships  of the Company with its
employees, customers, suppliers and others in the business community.

         (D) Perry shall be based at the Company's  headquarters located in High
Bridge,  New Jersey,  and shall  undertake  such  occasional  travel,  within or
without the United States as is or may be reasonably  necessary in the interests
of the Company.

                                   ARTICLE III

                                  COMPENSATION

         (A) Commencing with the commencement date hereof, the Company shall pay
to  Perry a  salary  at the  rate of  $110,000  per  annum,  during  the  period
commencing  upon the date hereof and terminating on December 31, 1999 (the "Base
Salary")  which  shall be payable in such  installments  as are  utilized by the
Company to pay its senior management  personnel.  The Company shall increase the
Base Salary of Perry by ten (10%)  percent  during the fiscal  year,  commencing
January 1, 2000 and  terminating  on December 31, 2000, in the event the Company
earns  operating  profits in an amount no less than  $25,000 for the fiscal year
ending December 31, 1999; thereafter, the Company shall increase the base salary
of  Perry  by 10%  during  the  fiscal  year,  commencing  January  1,  2001 and
terminating  on  December  31,  2001 in the event the  Company  earns  operating
profits in an amount no less than  $300,000 for the fiscal year ending  December
31, 2000.

         (B) In order to induce Perry to accept the appointment as President and
Chief Executive  Officer of the Company,  the Company hereby grants to Perry the
right to  purchase  250,000  shares  of the  common  stock of the  Company  at a
purchase  price of $.04 per share,  or $10,000,  which  purchase  and sale shall
occur simultaneous to the execution and delivery of this Agreement; upon receipt
of payment  therefor,  the Company  shall cause a  certificate  or  certificates
representing  these  shares  to be  issued  to  Perry  as  soon  as  practicable
thereafter; Perry acknowledges that the shares issued hereunder are deemed




                                       2

<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


"restricted" securities as that term is defined under Rule 144 promulgated under
the  Securities  Act of 1933, as amended,  and may not be sold,  transferred  or
otherwise disposed of except in accordance with the registration requirements of
said Act and  applicable  State  registration  laws or  pursuant  to  exemptions
therefrom,  and; Perry further acknowledges that the certificate or certificates
representing  the 250,000  common  shares of the Company he shall  receive shall
bear the appropriate  restrictive  legend  evidencing their nature as restricted
securities.  In addition to the stock incentive aware, the Company, as a further
inducement to Perry to enter into this  Agreement,  the Company hereby grants to
Perry stock options as follows:

                  (i) the Company  hereby  grants to Perry  simultaneous  to the
execution  and  delivery of this  Agreement  stock  options to purchase  100,000
common  shares of the Company at an  exercise  price equal to 85% of such common
stock's market value at December 31, 1999. This stock option shall fully vest as
of 5:00 PM Eastern Standard Time on December 31, 1999, unless this Agreement has
been terminated by the Company pursuant to Article IX(C) below ("For Cause");

                  (ii) the Company  hereby grants to Perry  simultaneous  to the
execution  and  delivery of this  Agreement  stock  options to purchase  100,000
common  shares of the Company at an  exercise  price equal to 85% of such common
stock's market value at December 31, 2000. This stock option shall fully vest as
of 5:00 PM Eastern Standard Time on December 31, 1999, unless this Agreement has
been terminated by the Company pursuant to Article IX(C) below ("For Cause").

                  (iii)  The  stock   options   granted   to  Perry   above  are
"Nonqualified  Options", as defined in the Company's existing stock option plan,
and each stock option may be exercisable by Perry from time to time,  during the
ten year  period  following  the time  each  such  stock  option  identified  in
subparagraphs (B)(i) and (ii) above has vested.

                  (iv)  In  the  event  and  for   whatever   reason  there  are
insufficient  shares available to accommodate the stock option grants identified
in  subparagraphs  (B)(i) and (ii)  above,  the Company  shall  utilize its best
efforts to cause its Board of Directors  and  shareholders  to adopt a new stock
option plan to accommodate such grants of stock options to Perry;

                  (v) Perry shall  exercise  his right to  purchase  the Company
common  shares  underlying  the  restricted  stock  options by sending his check
representing  payment of the exercise  price to the Company  which shall issue a
certificate or certificates  representing the Company common shares so purchased
to Perry as soon as practicable  following  Perry's  written notice of exercise:
Perry hereby  acknowledges  that unless the common shares underlying the subject
restricted  stock options are  registered  under the  Securities Act of 1933, as
amended,  any  certificate he receives  pursuant to his exercise shall contain a
legend  describing such common shares as  "restricted"  securities and therefore
subject to the resale  restrictions  delineated  under said Act unless  they are
registered under the Act and applicable State securities laws.





                                       3


<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


                  (vi) All of the  restricted  stock options that fully vest for
the  benefit  of Perry  under  this  Article  III (B) shall not be  canceled  or
terminated  following any  termination  of Perry's  employment  with the Company
except in the case of his termination pursuant to Article IX(C) below.

         (C)  Perry  shall be  entitled  to  receive  reimbursement  for all his
expenses  incurred during the course of his performance of his duties under this
Agreement  upon the delivery to the Company of receipts  for any such  expenses,
provided,  however,  that such  expenses  qualify as a deduction by the business
from income under the Internal Revenue Code of 1986, as amended.

         (D) The Company  shall  deduct from Perry's  compensation  all federal,
state and local taxes which it may now or may hereafter be required to deduct.

                                   ARTICLE IV

                                    BENEFITS

         (A) During the term hereof,  the Company shall provide to Perry and his
family  participation in the medical insurance coverage  currently  available in
the Company's existing medical benefits plan.

         (B) Perry shall participate in any 401K and/or other retirement plan as
may be adopted by the Company from time to time.

         (C) The Company  shall provide full  directors  and officers  liability
insurance coverage to Perry throughout the term of this Agreement upon terms and
conditions  mutually  satisfactory to the parties;  notwithstanding any coverage
supplied by such errors and omissions policy then in effect,  the Company hereby
agrees to indemnify  Perry and hold him harmless  from and against any claims or
liabilities  of any  nature  whatsoever  arising  out of or in  connection  with
Perry's performance of the terms of this Agreement; by this indemnification, the
Company  acknowledges that it shall provide to Perry all legal defense costs for
any lawsuits,  proceedings,  arbitrations,  hearings involving Perry which shall
include  the  full  payment  of all  legal  fees  and  costs  of any  attorneys,
arbitrators or representatives  of Perry's choosing,  upon demand; the Company's
agreement  to pay such  legal  fees,  claims  and  costs is  absolute  provided,
however,  that Perry shall reimburse the Company for any legal fees,  claims and
costs  paid by the  Company  on his  behalf  in the  event a court of  competent
jurisdiction  finds that an act or acts,  including  any failure to act by Perry
and for which the Company has paid any legal fees, claims or costs, was found to
constitute fraud or intentional wrongdoing on Perry's part.

         (F) For each year of the term hereof,  Perry shall be entitled to three
weeks paid vacation.








                                       4


<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


                                    ARTICLE V

                                 NON-DISCLOSURE

         Perry  shall not, at any time  during or after the  termination  of his
employment  hereunder except when acting on behalf of and with the authorization
of the  Company,  make use of or disclose to any person,  corporation,  or other
entity,  for any  purpose  whatsoever,  any trade  secret or other  confidential
information  concerning the Company's business,  finances,  proposed and current
services and pricing,  and any  information  relating to the Company's  business
(collectively referred to as the "Proprietary Information"). For the purposes of
this  Agreement,   trade  secrets  and  confidential   information   shall  mean
information  disclosed  to  Perry  or  known  by  him  as a  consequence  of his
employment by the Company,  whether or not pursuant to this  Agreement,  and not
generally  known in the industry,  concerning the business,  finances,  methods,
operations,  marketing information, pricing and information relating to proposed
expansion of the Company or the Company's  business  plans.  Perry  acknowledges
that trade  secrets and other  items of  confidential  information,  as they may
exist from time to time, are valuable and unique assets of the Company, and that
disclosure  of any  such  information  would  cause  substantial  injury  to the
Company.  The foregoing is intended to be  confirmatory of the common law of the
State of New Jersey relating to trade secrets and confidential information.

                                   ARTICLE VI

                              RESTRICTIVE COVENANT

         (A) In the event of the voluntary  termination  of employment  with the
Company or Perry's  discharge in accordance with Article IX paragraph (C), Perry
agrees that he will not, for a period of two years  following such  termination,
directly or  indirectly  enter into or become  associated  with or engage in any
other business (whether as a partner, officer, director, shareholder,  employee,
consultant,  or otherwise),  which  business is primarily  involved in the power
protection/emergency  lighting industry during the term of this Agreement in the
same geographical areas where the Company markets its products.

         (B) If any court shall hold that the duration of non-competition or any
other  restriction  contained  in this  Article VI is  unenforceable,  it is our
intention  that same shall not thereby be terminated but shall be deemed amended
to delete  therefrom  such  provision  or portion  adjudicated  to be invalid or
unenforceable  or in the  alternative  such judicially  substituted  term may be
substituted therefor.












                                       5

<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


                                   ARTICLE VII

                                      TERM

         This Agreement shall commence upon the date hereof, and shall terminate
as of 5:00 PM Eastern  Standard Time on December 31, 2001 (the "Initial  Term");
this  Agreement  may be  extended  for an  additional  period  upon  the  mutual
agreement between the Company and Perry.

                                  ARTICLE VIII

                             DISABILITY DURING TERM

         In the event that Perry becomes  totally  disabled so that he is unable
or prevented from performing any one or all of his usual duties  hereunder for a
period of four (4) consecutive months then, and in that event, the Company shall
continue  to  compensate  him and he shall  receive  his Base Salary as provided
under  Article III of this  Agreement  for such four  consecutive  month  period
commencing  from the date of such total  disability  and  continuing  during the
applicable  period:  the aforesaid  obligations  of the Company shall not extend
beyond  the  Initial  Term or beyond any  Renewal  Term of this  Agreement.  The
obligation of the Company to make the aforesaid  payments  shall be modified and
reduced  and the Company  shall  receive a credit for all  disability  insurance
payments which Perry may receive or to which he may become entitled.

                                   ARTICLE IX

                                   TERMINATION

         The Company may terminate this Agreement:

         (A) Upon the death of Perry during the term hereof, except that Perry's
legal representatives, successors, assigns and heirs shall have those rights and
interests as otherwise provided in this Agreement.

         (B) Subject to the terms of Article  VIII herein,  upon written  notice
from the Company to Perry, if Perry becomes totally  disabled and as a result of
such total disability,  has been prevented from and unable to perform all of his
duties hereunder for a consecutive period of four (4) months.

         (C) If Perry engaged in fraud or  intentional  wrongdoing as determined
by a court of competent jurisdiction ("For Cause").

         (D)  If  the   Company   undergoes   a  change  of   control  or  other
reorganization and the Company's successor refuses or fails to assume all of the
responsibilities of the Company under this Agreement, then upon ninety (90) days
written  notice to Perry,  the Company may terminate this  Agreement,  provided,
however,  the Company  shall pay to Perry the  severance  benefits  set forth in
Article XVII below.




                                       6


<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


         (E) The  Company  shall  have the  option,  in its  sole  and  absolute
discretion,  to terminate  this Agreement on ninety (90) days' written notice to
Perry in the event the  Company  does not earn  operating  profits  in an amount
equal to or greater than  $25,000 for the fiscal year ending  December 31, 1999.
In the event the  Company  chooses to  exercise  this  option to  terminate  the
Agreement,  it must send its written  notice  exercising  its power to terminate
this Agreement to Perry no later than March 31, 2000.

                                    ARTICLE X

                         TERMINATION OF PRIOR AGREEMENTS

         This Agreement sets forth the entire agreement  between the parties and
supersedes all prior  agreements  between the parties,  whether oral or written,
without  prejudice  to Perry's  right to all accrued  compensation  prior to the
effective date of this Agreement.

                                   ARTICLE XI

                                  SEVERABILITY

         If  any  provision  of  this  Agreement   shall  be  held  invalid  and
unenforceable,  the remainder of this  Agreement  shall remain in full force and
effect.  If any  provision  is held  invalid or  unenforceable  with  respect to
particular circumstances,  it shall remain in full force and effect in all other
circumstances.

                                   ARTICLE XII

                                     NOTICE

         All  notices  required  to be given  under the terms of this  Agreement
shall be in  writing  and  shall be  deemed  to have  been  duly  given  only if
delivered to the addressee in person or mailed by certified mail, return receipt
requested,  to the address as included in the Company's  records or to any other
address as the party to receive the notice  shall  advise by due notice given in
accordance with this paragraph.

                                  ARTICLE XIII

                                     BENEFIT

         This  Agreement  shall inure to, and shall be binding upon, the parties
hereto,  the successors  and assigns of the Company,  and the heirs and personal
representatives of Perry.









                                       7

<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


                                   ARTICLE XIV

                                     WAIVER

         The waiver by either party of any breach or violation of any  provision
of  this  Agreement  shall  not  operate  or be  construed  as a  waiver  of any
subsequent breach of construction and validity.

                                   ARTICLE XV

                                  GOVERNING LAW

         This  Agreement  has been  negotiated  and executed in the State of New
Jersey which law shall govern its construction and validity.

                                   ARTICLE XVI

                                  JURISDICTION

         Any or all actions or  proceedings  which may be brought by the Company
or Perry under this  Agreement  shall be brought in courts having a situs within
the State of New Jersey and Perry  hereby  consents to the  jurisdiction  of any
local, state or federal court located within the State of New Jersey.

                                  ARTICLE XVII

                               SEVERANCE BENEFITS

         In the event that (a) the Company terminates this Agreement for reasons
other than those set forth in Article IX,  paragraph  (A) (B) or (C), or (b) the
Company undergoes a change of control or other  reorganization and the Company's
successor refuses or fails to assume all of the  responsibilities of the Company
under this  Agreement,  upon any such  termination  of Perry's  employment  as a
result thereof,  the Company shall provide the following  severance  benefits to
Perry:

         1. The  Company  shall pay to Perry a  severance  payment  in an amount
equal to the  greater of (i) the  aggregate  amount of Perry's  Base Salary that
would have been payable to Perry through the initial or any renewed term of this
Agreement  during  which the  termination  occurred,  or (ii) the  aggregate  of
Perry's monthly Base Salary for each year or part thereof that Perry was subject
to the provisions of this Agreement  during the initial and any renewed  term(s)
hereof;







                                       8


<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


         2. To the extent  permissible  under applicable laws, the Company shall
maintain its medical/health coverage for the benefit of Perry and his family for
a period  of four (4)  months  following  termination  of  employment  for those
reasons identified in this Article XIII.

                  IN WITNESS  WHEREOF,  the parties  hereto have  executed  this
Agreement  and  affixed  their  hands  and seals  the day and year  first  above
written.

                                               COMPANY:
                                               COMPUTER POWER, INC.


                                                By: s/Lindsay Gillette
                                                     Lindsay Gillette
                                                     Chairman of the Board
                                                     of Directors

                                                     s/John M. Perry
                                                     John M. Perry
 

















                                       9


<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


                                  EXHIBIT NO. 2

                     FIRST AMENDMENT TO EMPLOYMENT AGREEMENT

         THIS AMENDMENT to that Employment Agreement,  dated October 1, 1998, by
and between John M. Perry, as Employee, and Computer Power, Inc., as Employer or
Company, is made this 27th day of October 1998.

         The  parties to the above  referenced  Employment  Agreement  do hereby
amend said Agreement as follows:

        A.  Article   XVIII(1)  shall  be  amended  by  deleting  said
        paragraph in its entirety and by  substituting in lieu thereof
        the following new paragraph:

                          1. The Company shall pay to Perry a lump-sum
                 severance  payment in the amount of $75,000,  payable
                 no later than the closing of any transaction pursuant
                 to which a Change of Control.

        B. The Company and Perry hereby  ratify and confirm all of the
        other terms and  provisions  of the  Employment  Agreement not
        expressly  modified  or  amended by this  FIRST  AMENDMENT  TO
        EMPLOYMENT AGREEMENT.

         IN WITNESS  WHEREOF,  the Company and Perry have executed and delivered
this FIRST AMENDMENT TO EMPLOYMENT AGREEMENT as of the day, month and year first
above written.

                                                Company:
                                            Computer Power, Inc.


                                            By:  s/Lindsay Gillette
                                                  Lindsay Gillette
                                                  Chairman of the Board
                                                   of Directors


                                              s/ John M. Perry
                                                  John M. Perry
                                                  President & CEO





                                       1

<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY






                        SECURITIES ANDEXCHANGE COMMISSION

                             Washington, D.C. 20549


                                    Form 8-K


                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


       Date of Report (Date of earliest event reported) September 1, 1998




                               COMPUTER POWER INC.
             (Exact name of registrant as specified in its charter)



      New Jersey                          0-15927            22-1981869
     (State or other jurisdiction       (Commission          (IRS Employer
     of incorporation)                     File No.)       Identification No.)



         Registrant's telephone number, including area code 908-638-8000





                                       1

<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


Item 4            CHANGES IN REGISTRANT'S CERTIFYING ACCOUNTANTS.

         On  September  1,  1998,   the  company   dismissed   its   independent
accountants,  Arthur  Andersen,  LLP and engaged a new  independent  accountant,
Rosenberg Rich Baker Berman & Company, to audit the financial statements for the
fiscal year ended  December 31, 1998.  The  decision to change  accountants  was
approved by the company's board directors.

         The reports on the financial statements of the company for the past two
years AND THE SUBSEQUENT  INTERIM PERIOD THROUGH  September 1, 1998, the date of
dismissal,  do not contain any adverse  opinion or disclaimers  of opinion,  nor
were they qualified or modified as to  uncertainty,  audit scope,  or accounting
principles and there were no disagreements or reportable  events with the former
accountant.

         This change in the company's  accountants  was due to the  registrant's
desire to reduce cost. There were no disagreements with Arthur Andersen,  LLP on
any  matter  of  accounting   principles  or  practices,   financial   statement
disclosure, or auditing scope or procedure.

                                   SIGNATURES

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


September 9, 1998                    By:
                                                   /s/Thomas E Marren Jr
                                                      President





                                       2
<PAGE>


                        COMPUTER POWER INC. & SUBSIDIARY


                                     ARTHUR
                                    ANDERSON


                                                    Arthur Anderson LLP
                                                    101 Eisenhower Parkway
                                                    Roseland, NJ 07068-1099
                                                    973 403 6100


September 9, 1998

Office of the Chief Accountant
Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549



Dear Sir/Madam:

We have read Item 4 included in the Form 8-K dated September 9, 1998 of Computer
Power  Inc.  Filed  with  the  Securities  and  Exchange  Commission  and are in
agreement with the statements contained therein.

Very truly yours,

s/Arthur Anderson LLP
ARTHUR ANDERSEN LLP






Copy to:
Mr. Thomas Marren
Chief Financial Officer
Computer Power Inc.




                                       3


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
</LEGEND>
<CIK>                                                         0000792986
<NAME>                                             Computer Power Inc.
<MULTIPLIER>                                                   1
<CURRENCY>                                                   USD
       
<S>                                                  <C>
<PERIOD-TYPE>                                              3-MOS
<FISCAL-YEAR-END>                                    Dec-31-1998
<PERIOD-START>                                       Jul-01-1998
<PERIOD-END>                                         Sep-30-1998
<EXCHANGE-RATE>                                                1
<CASH>                                                    54,662
<SECURITIES>                                                   0
<RECEIVABLES>                                          1,654,915
<ALLOWANCES>                                            (176,009)
<INVENTORY>                                              807,933
<CURRENT-ASSETS>                                          15,036
<PP&E>                                                 1,507,761
<DEPRECIATION>                                        (1,247,024)
<TOTAL-ASSETS>                                         2,617,274
<CURRENT-LIABILITIES>                                  5,260,198
<BONDS>                                                  301,390
                                          0
                                                    0
<COMMON>                                                  26,027
<OTHER-SE>                                            (2,970,341)
<TOTAL-LIABILITY-AND-EQUITY>                           2,617,274
<SALES>                                                2,145,559
<TOTAL-REVENUES>                                       2,145,559
<CGS>                                                  1,618,580
<TOTAL-COSTS>                                          1,618,580
<OTHER-EXPENSES>                                         441,838
<LOSS-PROVISION>                                               0
<INTEREST-EXPENSE>                                       105,913
<INCOME-PRETAX>                                          (20,772)
<INCOME-TAX>                                                   0
<INCOME-CONTINUING>                                      (20,772)
<DISCONTINUED>                                                 0
<EXTRAORDINARY>                                                0
<CHANGES>                                                      0
<NET-INCOME>                                             (20,772)
<EPS-PRIMARY>                                               (.01)
<EPS-DILUTED>                                               (.01)
        

</TABLE>


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