GARB OIL & POWER CORP
10QSB, 1998-11-12
COMMERCIAL PHYSICAL & BIOLOGICAL RESEARCH
Previous: REPUBLIC FUNDS, 497, 1998-11-12
Next: VTX ELECTRONICS CORP, 10-Q, 1998-11-12





                                   FORM 10-QSB

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

               FOR THE QUARTERLY PERIOD ENDED: September 30, 1998

                                       OR

         [ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                  SECURITIES EXCHANGE ACT OF 1934

                     FOR THE TRANSITION PERIOD FROM N/A TO

                        COMMISSION FILE NUMBER: 0-14859




                          GARB-OIL & POWER CORPORATION
                          ----------------------------
        (Exact name of small business issuer as specified in its charter)

                    UTAH                                   87-0296694
                    ----                                   ----------
         (State or other jurisdiction of                (I.R.S. Employer
         incorporation or organization)                  Identification No.)

                          10 EXCHANGE PLACE, SUITE #507
                           SALT LAKE CITY, UTAH 84111
                           --------------------------
                    (Address of Principal executive offices)

                                 (801) 322-5410
                                 --------------
                           (Issuer's telephone number)

         Check whether the issuer (1) filed all reports  required to be filed by
Sections 13 or 15(d) of the  Exchange Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing requirements for the past 90 days.

YES   X   NO

         The number of shares outstanding at September 30, 1998:  17,028,299



<PAGE>



ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
        CONDITION AND RESULTS OF OPERATION

         A. Results of Operations

         The  Company  received  revenue of $(none)  in the three  months  ended
September 30, 1998.  General and  Administrative  expenses were ($29,624) in the
current  year's  first  quarter  compared to ($47,597) in the prior year period.
After  inclusion  of interest  expense in the current year three month period of
$4,950,  the Company incurred a net loss of ($34,574)  compared to a net loss of
($57,547) after interest expense of $9,950 for the prior year period.

         The auditor's report  accompanying the Company's  financial  statements
for the year ended June 30, 1998, contains the following statement: As stated in
the auditors opinion to the financial statements. The Company's operating losses
since inception and the deficit  accumulated  during the development stage raise
substantial   doubt  about  their  ability  to  continue  as  a  going  concern.
Management's  plans concerning these matters are also described in Note 1 in the
June 30, 10-KSB.  The  consolidated  financial  statements  do not  include  any
adjustments that might result from the outcome of this uncertainty.

         Garb Oil & Power  Corporation  (the  "Company")  is in the  business of
developing  processes  which will utilize scrap tires and/or  municipal waste to
generate  steam for the  production of  electricity,  and which will recover oil
by-products,  commercially  marketable char and steel from scrap tires.  Through
its majority owned subsidiary Utah Truck Tires, Inc. ("UTTI"), the Company is in
the business of repairing and reconditioning truck tires for resale. The Company
has also designed a system it believes will be capable of recovering used rubber
from large, off-the-road (OTR) tires. The Company is in the development stage.

         The Company's predecessor,  Garb-Oil Corporation,  was incorporated and
commenced  business on September 11, 1972,  under the laws of the State of Utah.
On January 15, 1981, all of its assets were acquired by a non-affiliated  public
company named Energy  Corporation  International,  which immediately  thereafter
changed its name to Garb-Oil  Corporation  of America and continued the business
operations   of  the   original   Garb-Oil   Corporation.   Energy   Corporation
International  was  incorporated  under the laws of the State of Utah on October
30,  1972,  as Autumn Day Inc.  and was formed for the purpose of  investing  in
patents,  franchises,   contract  rights  and  securities.  The  Company's  sole
investment  was  a  royalty  interest  in  certain  furniture  designs.   Energy
Corporation  International  did not engage in any significant  business activity
prior to its reorganization with Garb-Oil  Corporation.  The Company changed its
name to Garb Oil & Power Corporation on October 31, 1985.


OTR Tire Processing System

         The  Company  has  designed  a system it  believes  will be  capable of
recovering used rubber from large,  off-the-road  (OTR) tires. As of the date of
this report, the Company has substantially  completed the engineering and design
of the system, but has not yet constructed a commercially


<PAGE>



operating system.

         Commercially available tire shredders,  including shredders made by the
Company's affiliate,  Garbalizer Machinery  Corporation ("GMC"), are designed to
process standard  automobile and truck tires, which may include  semi-trailer or
over-the-road tires. Tires used in a variety of off the road equipment,  such as
graders,  bulldozers,  mining  equipment,  etc. cannot be processed  directly by
these shredders. Although these tires, which may weigh from 400 pounds to 9 tons
apiece,  are less numerous than standard tires, the Company  estimates that over
3,000,000  tons of OTR tires  require  disposal in the United  States each year.
Current methods of disposal include landfilling and surface disposal,  which are
accepted only due to the lack of a viable  alternative.  Most states have passed
laws prohibiting landfilling or storage of whole tires.

         The  Company's  system,  known  as the  OTR  Tire  Disintegrator,  uses
mechanical  and  cryogenic  means to remove  the rubber  from OTR tires  without
shredding.  After  separation  of wire  and  other  non-rubber  components,  the
resulting  particles can then be used to produce crumb rubber. The particles can
also be used as fuel or safely  disposed of in a landfill,  although the Company
believes that the rubber particles will be of relatively high quality.

         The Company has  prepared  what it believes to be a final design of the
system and has analyzed the expected  performance of the system.  When the first
Disintegrator is built,  modifications to the design may be required to maximize
performance. It is also possible, although the Company does not anticipate this,
that the disintegrator will not perform as planned when built.

         The Company has  received  United  States  Patent No.  5,299,748 on the
Disintegrator  design which expires April 5, 2011 and Patent No. 5,590,838 which
expires January 7, 2014.

         The Company  announced the  availability of the  Disintegrator in July,
1992 and has received  numerous  inquiries from potential buyers or users of the
Disintegrator.  The  Company's  original  intent was to retain  ownership of the
Disintegrator,  allowing its use by persons who purchase an exclusive  territory
from the Company and who agree to pay the Company a share of any profits earned.

Crumb Rubber

         On May 23, 1996, the Company  entered into two agreements  with Alberta
Recovery  Technologies  Ltd.  ("ART").  Pursuant to one of the  agreements,  the
Company agrees to supply and install  equipment that will process scrap tires in
to crumb rubber.  The equipment will include equipment made by third parties and
the Company's  affiliate GMC. Pursuant to the other agreement,  the Company will
supply a  Disintegrator  to ART and  grant ART the  exclusive  rights to use the
Disintegrator  in Canada.  In  exchange  for both of these  agreements,  ART has
agreed to pay the  Company a total of  $3,045,000  payable  as  follows:  (1) An
initial non-refundable earnest payment of $30,450, (2) Within ninety days of the
execution of the agreement an additional  $960,900 payment is due; which has yet
to be received by the Company, and (3) Within 30 to 60 days following the second
payment irrevocable letters of credit totaling $2,053,650 will be established by
ART. In September 1996, the Company and ART agreed to extend the due date of the
second  payment  until  December  1996.  The Company will draw on the letters of
credit as the equipment is delivered to


<PAGE>



ART. The original  agreement  also states that beginning 36 months after initial
startup,  ART will pay the  Company 10 percent of the gross sales  derived  form
processing  and  selling  off the road  tires for a period of seven  years.  The
amended agreement changed the starting date of the royalty to 6 months following
the start of operations.

The  Company  believes  that  ART is  attempting  to  obtain  financing  for the
Agreements. There is no assurance that ART will obtain financing or complete the
Agreements  with  the  Company.  Due  to  the  uncertainties  involved  in  this
transaction,  the Company has not booked any revenue from the  Agreements  as of
June 30, 1996. The Company does not have firm  commitments from the suppliers of
the equipment  other than the  Disintegrator  which the Company has committed to
supply to ART. These agreements can be terminated by either party for failure to
meet any material provision of the Agreements.

UTTI Tire Repair and Resale Business

         The  Company's  efforts  have  historically  focussed on  reducing  the
environmental  problems of  disposing of used tires by creating  fuel,  power or
useful  by-products  from the tires.  Although such efforts have not resulted in
commercial  operations,  the Company's management has gained extensive knowledge
of the used tire  distribution  and disposition  business  through such efforts.
Based on this  experience,  Management  discovered that a substantial  number of
used truck tires were  disposed of which  could be made usable  through  repair,
retreading and reconditioning. Management also believes that there is commercial
demand for such used tires.

         On May 20, 1994 the company formed UTTI as a majority owned  subsidiary
to exploit this perceived  demand.  Although UTTI did demonstrate that there was
some demand for these used tires, UTTI incurred operating losses due principally
to overhead  costs and high casing costs.  The Company  believes that the repair
and resale  business should be operated in conjunction  with a recycling  plant,
where  overhead  costs can be shared with other  operations  and usable  casings
obtained  at  relatively  low or no  cost.  In 1996,  UTTI  ceased  most  active
operations other than the sale of repaired tires from inventory.

         The Company is proposing to establish  used tire  processing  and sales
joint  ventures  with  operators of tire  shredders or OTR Tire  Disintegrators.
Currently,  most tire shredding operations separate usable tire casings from the
scrap tires received in bulk.  These casings are then sold to agents who in turn
sell them to repair or retread  dealers such as UTTI.  By  establishing  a joint
venture which would operate from the shredder operator's  facility,  the Company
believes it can obtain  casings at lower cost,  while  reducing its overhead and
increasing the revenues to the shredder operation. The Company does not yet have
any  agreements to establish  such joint  ventures.  If such joint  ventures are
established,  it is likely that the first such  venture will be operated by UTTI
in replacement of the Salt Lake City facility.  As with any start-up  operation,
there is substantial  uncertainty  regarding its ability to operate at a profit.
There are no firm commitments for any such joint venture.

         Management  believes that there are two primary  sources for used truck
tire demand.  Used truck tires have, or are perceived to have, a shorter  usable
life than comparable new tires.  However, due to the substantially lower cost of
used tires, the cost per usable mile is much lower for used tires.


<PAGE>



Local and short  haul  truckers  buy used  tires  because of this lower cost per
usable mile.  The shorter usable life is a negative  factor for interstate  long
haul  truckers.  However,  interstate  truckers  do buy used tires as short term
replacements for tires irreparably damaged while on the road.

         Used  tires  sold by UTTI must meet  minimum  standards  imposed by the
Department of  Transportation.  UTTI believes that its tires are in  substantial
compliance with such requirements. Although UTTI generally sells its tires on an
"as is" basis  without  warranty,  UTTI may remain  liable  under  state law for
personal injury or property damage resulting from any negligent tire repairs.

         The Company  owns 55% of UTTI,  which  interest it received in exchange
for its expertise and other intangible capital contributions.  The remaining 45%
of UTTI is owned by an investor who loaned  $150,000 of seed capital to UTTI and
who is an officer and director of UTTI. Employees of UTTI may receive bonuses or
incentives based upon the gross sales or profits of UTTI.

Co-generation and Electrical Power Generation

         Since  1982,  the company has been  actively  involved in planning  and
preparation for plants  generating  electricity or process steam to be fueled by
scrap tires.  Such plants may be built by the Company  alone or in joint venture
with  others.  During the past fiscal  year,  the Company has  concentrated  its
efforts  on design  of the  Disintegrator  and has held  only  very  preliminary
discussions regarding the possibility of construction of such plants.

         The design which the Company developed for these plants calls for scrap
tires to be shredded into hand sized pieces.  The shredded tires are then burned
in a  fluidized  bed  combustor  to  produce  steam,  which  may be used for the
generation of electricity  or may be used as process steam in nearby  industrial
plants.

         As a result of having  received  permits to construct  the Rialto power
plant from the  California  South Coast Air  Quality  Management  District,  the
Company  believes  that its  plants  can comply  with any  currently  applicable
pollution  requirements.  Although  environmental  permits  were  issued for the
construction  of  the  Rialto  project,  litigation  regarding  compliance  with
California  environmental  laws delayed  completion of the project of years. The
Company  eventually  determined that  continuing the litigation  until the legal
authorization  to use the permits which had been issued was finally  affirmed by
the courts would not be  economically  feasible,  and the project was abandoned.
There can be no assurance  that plants planned by the Company in the future will
not become similarly embroiled in litigation.

Pyrolysis

         In  addition  to the  direct  use of  tires as fuel,  the  Company  has
developed and patented the Garb-Oil Processes for pyrolytic reduction of tires.

         The Garb-Oil processes are in summary form as follows:  Scrap tires are
first  shredded  into  approximately  three  inch size  pieces  with a  shredder
developed  by GMC,  then heated in an oxygen free  environment  (processed  in a
Garb-Oil Pyrolytic Furnace) to reduce the shredded particles into


<PAGE>



hydrocarbon  gases and char. Part of the hydrocarbon gas is condensed to recover
oil by-products.  The remaining gases (ethane,  methane, butane and propane) are
stored for use as fuel in the pyrolytic system.  The char is crushed to liberate
the metal for magnetic  recovery to be sold to the steel industry as scrap.  The
crushed  char can be used as a  carbon  additive  to  manufacture  solid  rubber
products or used as additive in the polymer industries or as low grade activated
carbon.

         During the first half of 1981 a  demonstration-test  facility was built
in  Mountlake  Terrace,  Washington.  This test  facility  has been used to test
various  construction  materials  that will be used in the full size  commercial
plants. The test facility has been moved to Huntington,  West Virginia. Although
the test facility reduces tires by pyrolysis as designed,  there is no guarantee
that a full-scale  production  facility will ever be built or, if built, that it
will operate on an economically and technically sound basis.

         Since 1981 the Company's licensee American Buckeye Synfuels Corporation
has attempted to obtain  financing for  construction  of a pyrolysis  plant that
would use the Garb-Oil  process on a commercial  basis. The Company has sold the
non-exclusive  rights to exploit the  pyrolysis  technology  within the state of
West Virginia to American  Buckeye Synfuels  Corporation.  The licensee had also
agreed to purchase the pilot pyrolysis plant. Due to the repeated failure of the
licensee  to  satisfy  the  conditions  for sale of the  plant  and grant of the
license rights,  during Fiscal 1992 the entire $242,500  receivable plus $24,250
of  accrued  interest  thereon  was  written  off  to  bad  debt  expense.   The
demonstration  plant is being  stored in  Huntington,  West  Virginia  while the
Company attempts to find a purchaser for the plant.

         The Company has not commercially  exploited the pyrolysis technology to
date.

B. Liquidity, Cash Flow and Capital Resources

         $12,000  of wages  payable to the  company's  President  were  accrued,
rather than paid, during the period.

         At  September  30, 1998 the  Company  had a deficit in working  capital
(current  Liabilities  in excess of current  assets) of  $685,778  and a current
ratio (ratio of current assets to current  liabilities) of approximately .25. At
June 30,  1998,  the Company had a deficit in working  capital of $652,937 and a
current ratio of approximately .26.

         Working   capital  at  September  30,  1998  includes   current  assets
consisting of a receivable from related  parties of $195,474.  The related party
receivable has been  outstanding,  in varying  amounts,  since the quarter ended
March 31, 1992. At September 30, 1998, the Company had cash on hand of ($2,196).

         Other  than its short  time  office  lease and  accounts  payable,  the
company is not subject to any material commitments for capital expenditures.




<PAGE>

                                    PART II.


ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

        EX 27      Financial Data Schedule 

         During the quarter  reported upon, the Company did not file any reports
on Form 8-K.

                                   SIGNATURES

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

                                GARB OIL & POWER CORPORATION


Date: November 9, 1998          By /s/ John C. Brewer
                                  -------------------------
                                  John C. Brewer, President
                                  Principal Executive Officer


Date: November 6, 1998          By /s/ Charles Laver
                                  -------------------------
                                  Charles Laver, Treasurer
                                  Principal Financial and
                                  Accounting Officer


<PAGE>
<TABLE>
<CAPTION>

                  GARB-OIL & POWER CORPORATION AND SUBSIDIARIES
                          (DEVELOPMENT STAGE COMPANIES)
                           CONSOLIDATED BALANCE SHEETS
                SEPTEMBER 30, 1998 (UNAUDITED) AND JUNE 30, 1998

                                     ASSETS
                                                            Sept 30          June 30
                                                              1998             1998
                                                           (Unaudited)
                                                           -----------     ----------- 
CURRENT ASSETS:
<S>                                                        <C>             <C>             
         Cash in bank                                      $    (2,196)    $     5,954     
         Accounts receivable - related party                   195,474         195,474
         Inventory                                              30,232          30,232
                                                           -----------     -----------
                  TOTAL CURRENT ASSETS                         223,510         231,660
                                                           -----------     -----------
                                                                           
PROPERTY AND EQUIPMENT:                                                    
         Office Equipment                                        8,115           8,115
         Tools and Equipment                                    30,099          30,099
         Building Improvements                                   4,747           4,747
                                                           -----------     -----------
                  Total Property and Equipment                  42,961          42,961
         LESS: Accumulated Depreciation                        (27,337)        (25,837)
                                                           -----------     -----------
         NET PROPERTY AND EQUIPMENT                             15,624          17,124  
                                                           -----------     -----------  
OTHER ASSETS:                                                              
         Deposits                                                1,000           1,000
         Patents - Net of Accumulated                                      
                  Amortization                                   2,857           3,090
                                                           -----------     -----------
         TOTAL OTHER ASSETS                                      3,857           4,090
                                                           -----------     -----------
         TOTAL ASSETS                                      $   242,991     $   252,874
                                                           -----------     -----------
                                                                           
LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:                                                       
         Accounts payable                                  $   101,981     $    94,240
         Deferred revenue                                      150,000         150,000
         Accrued payroll                                       324,000         312,000
         Accrued Interest                                       86,400          81,450
         Notes payable - related parties                       246,907         246,907
                                                           -----------     -----------
         TOTAL CURRENT LIABILITIES                         $   909,288     $   884,597
                                                           -----------     -----------

STOCKHOLDERS' DEFICIT:                                                     
         Common stock - 20,000,000 shares authorized;                      
            No par value;  17,028,299 shares issued at                     
            September 30, 1998 and at June 30, 1998          2,744,068       2,744,068
         Accumulated deficit                                   (27,178)        (27,178)
         Deficit accumulated during the                                    
            development stage                               (3,383,187)     (3,348,613)
                                                           -----------     -----------
         TOTAL STOCKHOLDERS' DEFICIT                          (666,297)       (631,723)
                                                           -----------     -----------
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                $   242,991     $   252,874
                                                           -----------     -----------
</TABLE>
                                                                       
                 See notes to consolidated financial statements

<PAGE>
<TABLE>
<CAPTION>

                                        GARB-OIL & POWER CORPORATION AND SUBSIDIARIES
                                                (DEVELOPMENT STAGE COMPANIES)
                                            CONSOLIDATED STATEMENT OF OPERATIONS
                             FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997 (UNAUDITED)
                                 AND FOR THE PERIOD FROM JANUARY 14, 1981 (DATE OF INCEPTION
                                       OF THE DEVELOPMENT STAGE) TO SEPTEMBER 30, 1998


                                                                     
                                                                      For the Period from 
                                                                       Inception of the   
                                                                      Development Stage   
                                              Three months            (January 14, 1981)  
                                             ended Sep. 30,                 Through       
                                          1998            1997           Sep. 30,1998
                                          ----            ----           ------------
<S>                                   <C>             <C>                 <C>        
SALES AND OTHER REVENUES              $      0        $      0            $ 1,115,988

LESS COST OF SALES                           0               0                533,857
                                      --------        --------            -----------

         NET                                -              -                  582,131
                                      --------        --------            -----------

GENERAL AND
  ADMINISTRATIVE EXPENSES               29,624          47,597              3,386,467
                                      --------        --------            -----------

INCOME (LOSS) FROM
  OPERATION                            (29,624)        (47,597)            (2,804,336)
                                      --------        --------            -----------

OTHER INCOME (EXPENSES):

         Write-off and
         abandonment of assets                                               (431,690)
         Gain on sale of assets                                                 5,364
         Interest income                                                      147,810

         Interest expense               (4,950)         (9,950)              (189,506)

         Minority Interest in
         losses of subsidiary                                                   5,383

         Loss on extinguishment
         of debt                                                             (116,212)
                                      --------        --------            -----------

         Total other income (loss)      (4,950)         (9,950)              (578,851)
                                      --------        --------            -----------

NET LOSS                              $(34,574)       $(57,547)           $(3,383,187)
                                      ========        ========            ===========
LOSS PER SHARE                        $  (.002)       $  (.003)           $     (0.20)
                                      ========        ========            ===========
</TABLE>

                 See notes to consolidated financial statements

<PAGE>
<TABLE>
<CAPTION>

                  GARB-OIL & POWER CORPORATION AND SUBSIDIARIES
                          (DEVELOPMENT STAGE COMPANIES)
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
       FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1998 AND 1997 (UNAUDITED)
           AND FOR THE PERIOD FROM JANUARY 14, 1981 (DATE OF INCEPTION
                 OF THE DEVELOPMENT STAGE) TO SEPTEMBER 30, 1998


                                                                                      For the Period from
                                                                                        Inception of the
                                                                                       Development Stage
                                                              THREE MONTHS ENDED       (January 14, 1981)
                                                                  SEPTEMBER 30               Through
                                                              1998           1997         SEP. 30, 1998
                                                          ---------       --------        -------------
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                       <C>             <C>             <C>           
         Net Income (Loss)                                $ (34,574)      $(57,547)       $  (3,383,187)
         Adjustments to reconcile net cash
           provided by (used in) operating
           activities:
                  Depreciation and amortization               1,733          2,233              102,455
                  Bad debt expense                                                              266,750
                  Gain on sale of assets                                                         (5,364)
                  Loss on extinguishment of debt                                                116,212
                  Write-off and abandonment of assets                                           431,690
                  Stock issued for services & interest                                          122,251
           Changes in assets and liabilities:
                  Accrued interest receivable                                                   (24,250)
                  Accounts receivable                          -            (7,924)            (150,344)
                  Contract receivable                                                          (242,500)
                  Income Tax refund                                                                 537
                  Inventory                                                                      62,494
                  Accounts payable                            7,741          2,549              101,879
                  Advances payable                                                             (120,106)
                  Notes payable                                            (17,000)                -
                  Accrued payroll                            12,000         12,000              324,001
                  Accrued interest payable                    4,950          4,950              301,159
                  Other current liabilities                                                     240,954
                  Deferred income                                           52,000              128,000
                                                          ---------       --------        -------------
                    Net Cash used in
                    Operating activities                     (8,150)        (8,739)          (1,727,369)
                                                          ---------       --------        -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
                  (No Change)                                  -                             (5,013,574)
                                                          ---------       --------        -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
                  (No Change)                                  -                              6,738,673
                                                          ---------       --------        -------------

NET INCREASE (DECREASE) IN CASH AND
         CASH EQUIVALENTS                                 $  (8,150)      $( 8,739)       $      (2,270)
         Net Cash and cash equivalents
           at Beginning of period                             5,954          8,073                   74
                                                          ---------       --------        -------------
NET CASH AND CASH EQUIVALENTS
          AT END OF PERIOD                                $  (2,196)      $   (666)       $      (2,196)
                                                          =========       ========        =============
</TABLE>

                 See Notes to Consolidated Financial Statements


<PAGE>


                  GARB-OIL & POWER CORPORATION AND SUBSIDIARIES
                          NOTES TO FINANCIAL STATEMENTS
                 SEPTEMBER 30, 1998(UNAUDITED) AND JUNE 30, 1998


NOTE 1--CONDENSED FINANCIAL STATEMENTS
           The  balance  sheet  as  of  SEPTEMBER  30,  1998,  and  the  related
statements of operations and cash flows for the three months ended September 30,
1998 and 1997, have been prepared by the Company,  without audit. In the opinion
of management, all adjustments (which include only normal recurring adjustments)
necessary to present fairly the financial position,  results of operations,  and
cash flows at September 30, 1998,  and for the three months ended  September 30,
1998 and 1997, have been made.

           Certain  information and footnote  disclosures  normally  included in
financial  statements  prepared in accordance with generally accepted accounting
principles have been condensed or omitted.  It is suggested that these financial
statements  be read in  conjunction  with the  financial  statements  and  notes
thereto included in the Company's June 30, 1998,  annual report on Form  10-KSB.
The results of  operations  for the three  months ended  September  30, 1998 and
1997, are not necessarily indicative of the operating results to be expected for
the full year.



<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                            JUN-30-1999        
<PERIOD-END>                                 SEP-30-1998
<CASH>                                            (2,196)
<SECURITIES>                                           0
<RECEIVABLES>                                    195,474
<ALLOWANCES>                                           0
<INVENTORY>                                       30,232
<CURRENT-ASSETS>                                 223,510
<PP&E>                                            42,961
<DEPRECIATION>                                   (27,337)
<TOTAL-ASSETS>                                   242,991
<CURRENT-LIABILITIES>                            909,288
<BONDS>                                                0
                                  0
                                            0
<COMMON>                                       2,744,068
<OTHER-SE>                                    (3,410,365)
<TOTAL-LIABILITY-AND-EQUITY>                     242,991
<SALES>                                                0
<TOTAL-REVENUES>                                       0
<CGS>                                                  0
<TOTAL-COSTS>                                          0
<OTHER-EXPENSES>                                  29,624
<LOSS-PROVISION>                                       0
<INTEREST-EXPENSE>                                 4,950
<INCOME-PRETAX>                                  (34,574)
<INCOME-TAX>                                           0
<INCOME-CONTINUING>                                    0
<DISCONTINUED>                                         0
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                     (34,574)
<EPS-PRIMARY>                                      (.002)
<EPS-DILUTED>                                      (.002)
        

</TABLE>


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