WAVETECH INTERNATIONAL INC
10QSB/A, 1998-12-07
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: WAVETECH INTERNATIONAL INC, 10KSB/A, 1998-12-07
Next: WAVETECH INTERNATIONAL INC, 10QSB/A, 1998-12-07



                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             ______________________
   
                                  FORM 10-QSB/A
                                 Amendment No. 2
    
(Mark One)
[X]      QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934.

For the quarterly period ended November 30, 1997.

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

For the transition period from ________________ to _______________.

                         Commission File Number 0-15482

                                  WAVETECH INC.
        (Exact name of small business issuer as specified in its charter)

              New Jersey                                  22-2726569
     (State or other jurisdiction of                   (I.R.S. Employer
     incorporation or organization)                   Identification No.)

                       5210 E. Williams Circle, Suite 200
                              Tucson, Arizona 85711
                    (Address of principal executive offices)

                                 (520) 750-9093
                           (Issuer's telephone number)
   
The undersigned  Registrant hereby amends, in its entirety, its Quarterly Report
on Form 10-QSB for the Quarter Ended November 30, 1997, as follows:
    
Check  whether  the issuer  (1) has filed all  reports  required  to be filed by
Section 13 or 15(d) of the Securities 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. 
[X] Yes [ ] No

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date: January 5, 1998.

                Class                             No. of Shares Outstanding
                -----                             -------------------------

     Common Stock. Par Value $.001                       15,141,364

    Transitional Small Business Disclosure Format (Check One): [ ] Yes [X] No

<PAGE>

                                      INDEX

                         WAVETECH, INC. AND SUBSIDIARIES


   
                                                                           Page
                                                                           ----
PART I.        FINANCIAL INFORMATION

     ITEM 1.   Financial Statements

               Condensed Consolidated Balance Sheets
               November 30, 1997 (Unaudited) and August 31, 1997
               (Audited). . . . . . . . . . . . . . . . . . . . . . . . .    3

               Condensed Consolidated Statements of Operations for
               the Three Month Periods Ended November 30, 1997 and 
               November 30, 1996 (Unaudited). . . . . . . . . . . . . . .    4

               Condensed Consolidated Statements of Cash Flows for
               the Three Month Periods Ended November 30, 1997 and 
               November 30, 1996 (Unaudited). . . . . . . . . . . . . . .    5

               Notes to Condensed Consolidated Financial Statements -
               November 30, 1997 and November 30, 1996
               (Unaudited). . . . . . . . . . . . . . . . . . . . . . . .    6

     ITEM 2.   Management's Discussion and Analysis of Financial
               Condition and Results of Operations. . . . . . . . . . . .    8


PART II.       OTHER INFORMATION

     ITEM 1.   Legal Proceedings. . . . . . . . . . . . . . . . . . . . .   11

     ITEM 2.   Change in Securities . . . . . . . . . . . . . . . . . . .   11

     ITEM 3.   Defaults upon Senior Securities. . . . . . . . . . . . . .   11

     ITEM 4.   Submission of Matters to a Vote of Security Holders. . . .   11

     ITEM 5.   Other Information  . . . . . . . . . . . . . . . . . . . .   11

     ITEM 6.   Exhibits and Reports on Form 8-K . . . . . . . . . . . . .   12

SIGNATURES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   13
    

                                       2
<PAGE>

                         WAVETECH, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
           NOVEMBER 30, 1997 (UNAUDITED) AND AUGUST 31, 1997 (AUDITED)

                                     ASSETS
                                                     November 30     August 31
                                                        1997           1997
                                                     -----------    -----------
Current assets:
  Cash and cash equivalents                          $    64,364    $    13,329
  Accounts receivable, net of allowance of $527           29,672         26,273
  Prepaid expenses and other assets                        8,917          9,725
                                                     -----------    -----------
    Total current assets                                 102,953         49,327

Property and equipment, net                              371,983        410,182

Noncurrent assets:
  Investment in Switch Telecommunications Pty Ltd      2,316,165      2,316,165
  Intangibles, net                                        28,472         29,489
  Deposits and other assets                               35,633         35,633
                                                     -----------    -----------
    Total noncurrent assets                            2,380,270      2,381,287
                                                     -----------    -----------
    Total assets                                     $ 2,855,206    $ 2,840,796
                                                     ===========    ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable and accrued expenses              $   388,689    $   395,222
  Accrued interest payable                                 2,529          5,248
  Deferred revenue, current portion                       71,428         71,428
  Notes payable, current portion                          63,000        172,071
  Capital leases payable, current portion                 56,119         56,119
                                                     -----------    -----------
    Total current liabilities                            581,765        700,088

Noncurrent liabilities:
  Capital leases payable                                  45,642         53,892
  Deferred revenue                                        57,144         75,001
                                                     -----------    -----------
    Total liabilities                                    684,551        828,981

Stockholders' equity:
  Common stock, par value
  $.001 per share; 50,000,000 shares
  authorized, 15,141,364 and 15,076,807 shares
  issued and outstanding                                  15,141         15,077
Additional paid in capital                             7,520,982      7,024,823
Accumulated deficit                                   (5,365,468)    (5,028,085)
                                                     -----------    -----------
  Total stockholders' equity                           2,170,655      2,011,815
                                                     -----------    -----------
  Total liabilities and stockholders' equity         $ 2,855,206    $ 2,840,796
                                                     ===========    ===========

                                       3
<PAGE>

   
                         WAVETECH, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
    FOR THE THREE MONTH PERIODS ENDED NOVEMBER 30, 1997 AND NOVEMBER 30, 1996
                                   (UNAUDITED)

                                                        1997           1996
                                                     -----------    -----------

Revenues                                             $    68,887    $     8,399
Expenses:
   Cost of sales (exclusive of depreciation
     and amortization shown separately below)             52,570         51,230
   Development and administrative                        208,779        403,375
   Depreciation and amortization                          39,216         48,740
                                                     -----------    -----------
      Total expenses                                     300,565        503,345

Net loss from operations                                (231,678)      (494,946)

Other income and expense:
   Interest income                                             2          6,549
   Interest expense                                      (12,811)        (2,300)
   Debt conversion expense                               (92,894)            --
                                                     -----------    -----------
      Total other income and expense                    (105,703)         4,249

Net loss                                                (337,381)      (490,697)
                                                     ===========    ===========

Net loss per common share                            $     (0.02)   $     (0.03)
                                                     ===========    ===========

Weighted average number of shares outstanding         15,112,666     14,114,441
                                                     ===========    ===========
    


                                       4
<PAGE>

                         WAVETECH, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
    FOR THE THREE-MONTH PERIODS ENDED NOVEMBER 30, 1997 AND 1996 (UNAUDITED)


                                                       1997            1996
                                                   ------------    ------------
Cash flows from operating activities:
  Net Loss                                         $   (337,381)   $   (490,697)
  Adjustments to reconcile net loss to net cash 
    used in operating activities:
  Depreciation and amortization                          39,216          48,740
  Debt conversion expense                                92,894
  Common stock issued for services and 
    accrued interest                                     44,191
Changes in assets and liabilities:
  (Increase) decrease in accounts receivable and 
    other current assets                                 (2,591)         14,029
  (Increase) in inventory deposit                            --          (3,422)
  (Decrease) in accounts payable and 
    accrued expenses                                     (6,530)        (69,987)
  (Decrease) in accrued interest payable                 (2,720)             --
  (Decrease) in deferred revenue                        (17,857)             --
                                                   ------------    ------------
    Total Adjustments                                   146,603         (10,640)

    Net cash used in operating activities              (190,778)       (501,337)

Cash flows from investing activities:
  Purchase of property and equipment                                     (8,266)
  Decrease in  notes receivable                                           2,797
                                                   ------------    ------------
    Net cash used in investing activities                     0          (5,469)

Cash flows from financing activities:
  Proceeds from notes payable                           250,000
  Payments on capital lease payable                      (8,251)         (4,769)
  Proceeds from common stock issued                          64           5,002
                                                   ------------    ------------
    Net cash provided by financing activities           241,813             233

Net increase (decrease) in cash                          51,035        (506,573)

Cash and cash equivalents, beginning of period           13,329         857,488
                                                   ------------    ------------
Cash and cash equivalents, end of period           $     64,364    $    350,915
                                                   ============    ============

                                       5
<PAGE>

                         WAVETECH, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


NOTE 1 - BASIS OF PRESENTATION

     The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally  accepted  accounting  principles for
interim  financial  information.  Accordingly,  they do not  include  all of the
information and footnotes required by generally accepted  accounting  principles
for complete financial statements. In the opinion of management, all adjustments
(consisting of normal  recurring  adjustments)  considered  necessary for a fair
presentation  have been included.  Operation  results for the three month period
ended November 30, 1997 are not  necessarily  indicative of the results that may
be expected for the fiscal year ending August 31, 1998. For further information,
refer to the Company's  financial  statements for the year ended August 31, 1997
included in its Form 10-KSB.

     The  consolidated  financial  statements  include the accounts of Wavetech,
Inc.  (the  Company),   its  wholly  owned   subsidiaries,   Interpretel,   Inc.
(Interpretel) and Telplex  International  Communications,  Inc.  (Telplex).  All
material intercompany balances and transactions have been eliminated.

NOTE 2 - NOTES PAYABLE
   
     During the three months  ended  November  30,  1997,  the Company  received
proceeds of $250,000 from the issuance of convertible  notes payable.  The notes
were issued with attached  warrants (the "Warrants") to purchase an aggregate of
40,000 shares of the Company's Common Stock. Each of the Warrants is convertible
at any time prior to October 24, 1999 by the holder thereof at an exercise price
of $0.46 per share.  The  warrants  were granted at the fair market value of the
Common  Stock on the date of the grant.  The  warrants  were  valued at $18,400.
These  warrants  remained  outstanding  at November  30,1997.  The Notes  accrue
interest at a rate of 12% per annum and principal and accrued  interest  thereon
is payable on or before April 24, 1998 in cash or, at the option of each holder,
in a number of shares  of the  Company's  Common  Stock  equal to the  aggregate
unpaid  principal and accrued interest divided by a price per share equal to the
lesser of $0.35 or 80% of the closing bid price on the Nasdaq SmallCap Market on
the date of  conversion.  On November 30, 1997,  $200,000 in notes payable along
with accrued interest of $2,067 was converted to 577,333 shares of Common Stock.
The  beneficial  conversion  feature  of  $92,894  is  charged to expense in the
current period.
    
     On November  30, 1997,  the Company  converted  $165,335 in existing  notes
payable plus accrued interest of $4,172 to 484,307 shares of Common Stock.

NOTE 3 - PER SHARE DATA

     Per  share  data  is  based  on  the  weighted  average  number  of  shares
outstanding  throughout  the  periods.  The assumed  exercise  of stock  options
outstanding would not have a dilutive effect on the computation.

                                       6
<PAGE>

   
NOTE 4 - RESTATEMENT OF FINANCIAL STATEMENTS

     The Company's financial  statements for the quarter ended November 30, 1997
have  been  restated  to  recognize  revenue  from  the  licensing  fee over the
seven-year term of the licensing agreement. Revenue previously recognized on the
licensing  fee was  zero  for the  quarter  ended  November  30,  1997.  Revenue
recognized  for  the  licensing  fee in the  restated  financial  statements  is
$17,857.  The  correction  resulted in an increase in revenue  recognized in the
amount of $17,857  for the  quarter  ended  November  30,  1997.  The  financial
statements have also been restated to report $92,894 in debt conversion  expense
related  to the  conversion  of notes  payable  to common  stock  (Note 2).  The
restated financial statements reflect a net increase in net loss of $75,037. The
correction resulted in no change in the net loss per common share of $(0.02) per
common share.
    

                                       7
<PAGE>

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

OPERATIONS OVERVIEW

The Company specializes in creating  interactive  communication  systems through
the  application of  "intelligent"  call  processing  technology and proprietary
software to reflect or target the needs of an identified audience. These systems
are often used as  privatized  networks  for  organizations  and their  members,
companies  and their  suppliers  and/or  customers and special  purpose  groups.
During the three-month  period ended November 30, 1997, several client contracts
were  renewed  and the  Company is  working  with  those  clients  on  revamping
marketing  efforts to stimulate  activation and usage. The Company  continues to
support its existing customer base.

On  January 5, 1998,  the  Company  executed  a  Reorganization  Agreement  with
Imagitel, Inc., a privately-held  telecommunications  company in Houston, Texas.
The transactions  contemplated by the  Reorganization  Agreement would result in
Imagitel,  Inc. becoming a wholly-owned subsidiary of the Company and the former
shareholders  of  Imagitel  holding,  in  the  aggregate,   a  majority  of  the
outstanding  voting stock of the Company.  The  consummation of the transactions
contemplated by the Reorganization Agreement are subject to shareholder approval
and other customary conditions. There can be no assurance that such transactions
will be consummated.
   
Wavetech  currently has 306  cardholders  active on its system.  8 new customers
subscribed  during the quarter  ended  November 30,  1997.  Although the Company
gained  a few  new  customers  several  existing  customers  were  lost  through
attrition.
    
RESULTS OF OPERATIONS

THREE MONTHS ENDED NOVEMBER 30, 1997 COMPARED TO
THREE MONTHS ENDED NOVEMBER 30, 1996

REVENUES.  Revenues increased to $68,887 for the three months ended November 30,
1997 from $8,399 for the three months ended  November 30, 1996.  $39,320 of this
increase  was  related to the resale of  international  minutes  and $17,857 was
revenue recognized pursuant to the licensing agreement with Switch.
   
COST OF SALES.  Cost of sales  increased to $52,570 for the  three-month  period
ended November 30, 1997 from $51,230 for the  three-month  period ended November
30, 1996.  Costs of sales  associated with the resale of  international  minutes
increased  $32,009 during the three months ended  November 30, 1997.  During the
three months ended November 30, 1997,  commission costs decreased by $22,908 due
to expenses  incurred  for several  sales  positions  in the three  months ended
November 30, 1996. Call center costs decreased by $6,285 during the three months
ended November 30, 1997 due to handling  customer service calls in-house instead
of using an outsourced call center.

DEVELOPMENT AND ADMINISTRATIVE  EXPENSES. There were no development costs during
the  quarter  ended  November  30,  1997 as  development  on the system had been

                                       8
<PAGE>

completed.  General and  administrative  expenses  decreased to $208,779 for the
three-month  period ended  November 30, 1997 from  $403,375 for the  three-month
period ended November 30, 1996. During the three-month period ended November 30,
1997,  payroll and related expenses  decreased by $105,536 due to a reduction in
workforce  within the Company.  Marketing and  advertising  efforts were cutback
resulting in a decrease of $40,208. Travel related expenses decreased by $27,492
due to fewer sales  presentations  during the three  months  ended  November 30,
1997, and also because higher travel costs were incurred during the three months
ended November 30, 1996 to install the Interpretel  System  purchased by Switch.
Investor  relations  expenses decreased by $17,627 during the three months ended
November 30,  1997,  due to a Company  decision  not to attend a major  investor
relations conference.

DEPRECIATION AND AMORTIZATION EXPENSES.  Depreciation and amortization
expenses  decreased to $39,216 for the three months ended November 30, 1997 from
$48,740 for the three months ended November 30, 1996.

INTEREST  EXPENSE.  Interest  expense  increased to $12,811 for the three months
ended  November  30, 1997 from $2,300 for the three  months  ended  November 30,
1996.  The increase in interest  expense was related to interest  from  existing
notes payables, the convertible notes payable and capital leases.

DEBT CONVERSION  EXPENSE.  Debt conversion costs of $92,894 were recorded during
the quarter ended November 30, 1997.  This expense  relates to the notes payable
and accrued  interest  that were  converted at the lesser of $0.35 or 80% of the
closing bid price, which was $0.4375.  The difference resulted in an increase in
expenses which was charged to debt conversion expense.
    
LIQUIDITY AND CAPITAL RESOURCES

The Company had cash of $64,364 as of November  30, 1997.  The Company  borrowed
$250,000  during the three months  ended  November 30, 1997 and $200,000 of this
debt along with accrued  interest was  converted to equity at November 30, 1997.
Other loans  totaling  $169,507  were also  converted  to equity at November 30,
1997.

As  part of the  continuing  strategy  to  preserve  capital,  the  Company  was
aggressively   pursuing  a  number  of   financing,   merger   and   acquisition
opportunities.  Once the Company reaches a definitive  agreement with a suitable
merger partner,  it is anticipated that the Company will be able to do an equity
placement  of its stock for  approximately  $500,000 to  $1,000,000  to fund its
ongoing  operations.  A merger or private  placement is expected to be completed
within three to four months.

INFLATION

Although the Company's  operations are influenced by general economic trends and
technology  advances in the  telecommunications  industry,  the Company does not
believe that inflation has a material effect on its operations.

                                       9
<PAGE>
   
RISKS ASSOCIATED WITH YEAR 2000

Many computer  programs were designed to recognize  calendar years by their last
two  digits.  As a result,  such  programs  are  expected to  misidentify  dates
commencing in calendar year 2000.  This problem is referred to as the "Year 2000
Issue."  These  errors are likely to lead to computer  errors,  miscalculations,
delays and business  interruptions if not properly corrected in a timely manner.
The Company's main billing  program was originally  written to accept dates from
the year 2000 and beyond.  However,  the Company plans on having an  independent
consultant  review the billing system for the purpose of thoroughly  testing its
operation for readiness associated with the Year 2000 Issue. Estimated costs for
the  consultant  and  associated   testing   activities  is  $700.  The  Company
anticipates that such assessment activities will be completed by March 31, 1999.
The Company has completed an assessment  of all other  internal  systems and has
determined  that no  modifications  to such systems are  necessary.  Total costs
incurred  to date by the  Company  in  connection  with  its  assessment  of its
internal vulnerability to the Year 2000 Issue equal approximately $5,000.

The  Company  has also  contacted  its major  supplier,  which  handles the call
processing   software  and  supports  platform  services.   The  Company's  call
processing  hardware and operating systems are not currently able to address the
Year 2000 Issue.  Modifications  to this system have begun and the host server's
operating  system is expected to be compliant no later than the end of the first
quarter of calendar year 1999. The Company currently estimates that its costs to
be incurred with such  modification will be approximately  $50,000.  The Company
does not have material  relationships  with any other third  partners upon which
its business and operations are substantially dependent.  However, it intends to
seek  assurances  from any third parties with which it enters into agreements in
the future that the systems are compliant with the Year 2000 Issue.

Presently,  the  Company  does not have a  contingency  plan in the  event it is
unable to correct any  vulnerability  to the Year 2000 Issue,  but is  reviewing
alternatives,  such as using a service bureau to  temporarily  process calls and
run applications, should any problems arise in system operations.

The  Company  believes  there exist  multiple  alternative  suppliers  for these
services.  However,  if it is  unable  to  obtain  such  services  and at  terms
acceptable to it, it may be forced to interrupt or suspend its services. In
addition, even if available,  the Company may be required to incur substantially
higher  costs in order to  provide  such  services.  The  Company  has  adequate
resources to complete its Year 2000 assessment and any necessary modifications.
    


                                       10

<PAGE>
                                    PART II

ITEM 1. LEGAL PROCEEDINGS

None.

ITEM 2. CHANGE IN SECURITIES

On October 24, 1997, the Company issued convertible  unsecured  promissory notes
(the  "Notes")  in the  aggregate  principal  amount of  $315,335  and  attached
warrants  (the  "Warrants")  to purchase an  aggregate  of 40,000  shares of the
Company's Common Stock. The Notes accrue interest at a rate of 12% per annum and
principal and accrued interest thereon is payable on or before April 24, 1998 in
cash or, at the option of each  holder,  in a number of shares of the  Company's
Common  Stock equal to the  aggregate  unpaid  principal  and  accrued  interest
divided by a price per share  equal to the lesser of $0.35 or 80% of the closing
bid price on the Nasdaq SmallCap  Market on the date of conversion.  Each of the
Warrants  is  convertible  at any time prior to October  24,  1999 by the holder
thereof at an exercise price of $0.46 per share.

At November 30, 1997,  an aggregate of $371,574 of the  principal  amount of the
convertible  notes, plus accrued  interest,  were converted into an aggregate of
1,061,640 shares of Common Stock.

The issuance of the Notes and Warrants was deemed exempt from registration under
the Securities Act of 1993 pursuant to Section 4(2) thereof.  Restrictions  have
been  imposed on the  resale of such  securities  and the share of Common  Stock
issuable  thereunder,  including  the placement of legends  thereon  noting such
restrictions,  and written  disclosure of such  restrictions  were made prior to
issuance of the securities.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

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

None.

ITEM 5. OTHER INFORMATION

On January  7, 1998,  following  the end of the  quarterly  period to which this
report relates, the Company announced that it signed a definitive reorganization
agreement  with  Imagitel,  Inc., a privately  held  company in Houston,  Texas.
Following  the  reorganization,  the new  combined  company  will  use the  name
Imagitel and will  continue to offer  enhanced  telecommunications  products and
services.  Under the terms of the  agreement,  Wavetech  will receive all of the
capital stock of Imagitel,  Inc. and former shareholders of Imagitel,  Inc. will
own  approximately  82.6 percent of the Company's  Common Stock.  The merger has
already  been  approved  by the  Board  of  Directors  of  both  companies.  The
agreement,  which must be approved by Wavetech's  shareholders and is subject to
certain  adjustments  for working  capital and funded debt of the  companies and
other terms, is expected to be completed in the second quarter of 1998.

                                       11
<PAGE>

ITEM 6. EXHIBITS AND REPORTS ON FORM 8K

a)   Exhibits.

Number     Description                                         Method of Filing
- ------     -----------                                         ----------------

3.1        Certificate of Incorporation                              *
3.2        By-laws                                                   *
27         Financial Data Schedule                                   **

- --------------

*    Incorporated  by reference to the like  numbered  exhibit to the  Company's
     Form 10-QSB for the quarterly period ended February 28, 1997

**   Filed herewith

b)   Reports on Form 8-K

None.

                                       12

<PAGE>

                                   SIGNATURES

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


Dated:  December 4, 1998              WAVETECH, INC.



                                      By:  /s/ Gerald I. Quinn
                                           -----------------------------------
                                           Gerald I. Quinn
                                           President and Chief Executive Officer



                                      By:  /s/ Lydia M. Montoya
                                           -----------------------------------
                                           Lydia M. Montoya
                                           Chief Financial Officer
    

                                       13

<TABLE> <S> <C>

<ARTICLE>       5
<LEGEND>
The  schedule  contains  summary  financial   information   extracted  from  the
Consolidated  Balance Sheet and  Consolidated  Statements of  Operations,  ended
November  30,  1997  and is  qualified  in its  entirety  by  reference  to such
financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                       AUG-31-1998
<PERIOD-START>                          SEP-01-1997
<PERIOD-END>                            NOV-30-1998
<CASH>                                       64,364
<SECURITIES>                                      0
<RECEIVABLES>                                30,199
<INVENTORY>                                       0
<ALLOWANCES>                                    527
<CURRENT-ASSETS>                            102,953
<PP&E>                                      788,110
<DEPRECIATION>                             (416,217)
<TOTAL-ASSETS>                            2,855,206
<CURRENT-LIABILITIES>                       581,765
<BONDS>                                           0
                             0
                                       0
<COMMON>                                     15,141
<OTHER-SE>                                2,155,514
<TOTAL-LIABILITY-AND-EQUITY>              2,855,206
<SALES>                                      68,887
<TOTAL-REVENUES>                             68,887
<CGS>                                        52,570
<TOTAL-COSTS>                                52,570
<OTHER-EXPENSES>                            340,889
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                           12,811
<INCOME-PRETAX>                            (337,381)
<INCOME-TAX>                                      0
<INCOME-CONTINUING>                               0
<DISCONTINUED>                                    0
<EXTRAORDINARY>                                   0
<CHANGES>                                         0
<NET-INCOME>                               (337,381)
<EPS-PRIMARY>                                 (0.02)
<EPS-DILUTED>                                 (0.02)    
        

</TABLE>


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