WAVETECH INTERNATIONAL INC
10QSB/A, 1998-09-23
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: LEVEL 3 COMMUNICATIONS INC, POS AM, 1998-09-23
Next: WAVETECH INTERNATIONAL INC, 10KSB/A, 1998-09-23




                     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 May 31, 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 May 31, 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: July 10, 1997
                                           -------------

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

     Common Stock. Par Value $.001                   14,954,813

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

<PAGE>
   
                                      INDEX

                         WAVETECH, INC. AND SUBSIDIARIES


PART I.  FINANCIAL INFORMATION                                        Page
                                                                      ----
ITEM 1.  Financial Statements

         Condensed Consolidated Balance Sheets
         May 31, 1997 (unaudited) and August 31, 1996 . . . . . . .     3

         Condensed Consolidated Statements of Operations -
         Nine Months Ended May 31, 1997 and May 31, 1996
         (unaudited). . . . . . . . . . . . . . . . . . . . . . . .     4

         Condensed Consolidated Statements of  Operations -
         Three Months Ended May 31, 1997 and May 31, 1996
         (unaudited). . . . . . . . . . . . . . . . . . . . . . . .     5

         Condensed Consolidated Statements of Cash Flows -
         Nine Months Ended May 31, 1997 and May 31, 1996
         (unaudited). . . . . . . . . . . . . . . . . . . . . . . .     6

         Notes to Condensed Consolidated Financial Statements -
         May 31, 1997 and May 31, 1996
         (unaudited). . . . . . . . . . . . . . . . . . . . . . . .     7

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


PART II. OTHER INFORMATION

ITEM 1.  Legal Proceedings. . . . . . . . . . . . . . . . . . . . .    10

ITEM 2.  Change in Securities . . . . . . . . . . . . . . . . . . .    10

ITEM 3.  Defaults upon Senior Securities. . . . . . . . . . . . . .    10

ITEM 4.  Submission of Matters to a Vote of Security Holders. . . .    10

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
                  MAY 31, 1997 (UNAUDITED) AND AUGUST 31, 1996

                                     ASSETS
                                                        May 31       August 31
                                                         1997           1996
Current assets:                                      -----------    -----------
  Cash and cash equivalents                          $    20,909    $   857,488
  Accounts receivable, net of allowance of $527           40,823             --
  Inventory deposit                                           --        241,037
  Other current assets                                    66,975         82,388
                                                     -----------    -----------
    Total current assets                                 128,707      1,180,913

Property and equipment, net                              474,127        539,528
Other assets:
  Investment in Switch Telecommunications Pty Ltd      2,316,165      2,316,165
  Deposits and other assets                               66,139         43,633
                                                     -----------    -----------
    Total other assets                                 2,382,304      2,359,798
                                                     -----------    -----------
    Total assets                                     $ 2,985,138    $ 4,080,239
                                                     ===========    ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable and accrued expenses              $   402,274    $   130,715
  Deferred revenue                                        71,428        299,985
  Notes payable, current portion                          85,710         53,639
  Capital leases payable, current portion                 37,527         31,091
                                                     -----------    -----------
    Total current liabilities                            596,939        515,430

Other liabilities:
  Capital leases payable                                  81,703         55,099
  Deferred revenue                                        92,858             --
                                                     -----------    -----------
    Total other liabilities                              174,561         55,099
                                                     -----------    -----------
    Total liabilities                                    771,500        570,529

Stockholders' equity:
  Common Stock, par value
  $.001 per share; 50,000,000 shares
  authorized, 14,715,538 and 14,114,441 shares
  issued and outstanding                                  14,715         14,114
Additional paid in capital                             6,824,866      6,747,967
Retained earnings (accumulated deficit)               (4,625,943)    (3,252,371)
                                                     -----------    -----------
    Total stockholders' equity                         2,213,638      3,509,710
                                                     -----------    -----------
    Total liabilities and stockholders' equity       $ 2,985,138    $ 4,080,239
                                                     ===========    ===========
    
                                       3
<PAGE>
   
                         WAVETECH, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
   FOR THE NINE MONTH PERIODS ENDED MAY 31, 1997 AND MAY 31, 1996 (UNAUDITED)



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

Revenue                                            $    633,693    $      2,837

Cost of sales:
  Direct costs                                          599,474         141,775
                                                   ------------    ------------
Gross profit (loss)                                      34,219        (138,938)

Other costs:
  Development and administrative expenses             1,252,423         995,813
                                                   ------------    ------------
Net loss from operations                             (1,218,204)     (1,134,751)

Other income (expense):
  Interest income                                         8,497          19,051
  Interest expense                                      (16,947)         (1,104)
  Depreciation and amortization                        (146,915)        (64,013)
                                                   ------------    ------------
    Total other income (expense)                       (155,365)        (46,066)
                                                   ------------    ------------
Net loss                                           $ (1,373,569)   $ (1,180,817)
                                                   ============    ============
Per share data:
  Net loss per common share                        $      (0.10)   $      (0.11)
                                                   ============    ============
Weighted average number of shares outstanding        14,364,769      10,789,422
                                                   ============    ============
    


                                       4

<PAGE>
   
                         WAVETECH, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
   FOR THE THREE MONTH PERIODS ENDED MAY 31, 1997 AND MAY 31, 1996 (UNAUDITED)



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

Revenue                                            $    110,700    $        854

Cost of sales:
  Direct costs                                           84,060          33,993
                                                   ------------    ------------
Gross profit (loss)                                      26,640         (33,139)

Other costs:
  Development and administrative expenses               445,011         466,443
                                                   ------------    ------------
Net loss from operations                               (418,371)       (499,582)

Other income (expense):
  Interest income                                           391           8,502
  Interest expense                                      (11,109)           (272)
  Depreciation and amortization                         (48,740)        (21,338)
                                                   ------------    ------------
    Total other income (expense)                        (59,458)        (13,108)
                                                   ------------    ------------
Net loss                                           $   (477,829)   $   (512,690)
                                                   ============    ============
Per share data:
  Net loss per common share                        $      (0.03)   $      (0.04)
                                                   ============    ============
Weighted average number of shares outstanding        14,640,260      11,570,331
                                                   ============    ============
    



                                       5
<PAGE>
   
                         WAVETECH, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
       FOR THE NINE MONTH PERIODS ENDED MAY 31, 1997 AND 1996 (UNAUDITED)


                                                         1997           1996
                                                     -----------    -----------
Cash flows from operating activities:
  Net Loss                                           $(1,373,569)   $(1,180,818)
  Adjustments to reconcile net loss to net cash
    used in operating activities:
  Depreciation and amortization                          146,915         64,013
  Common stock issued for services                        57,500           --
Changes in assets and liabilities:
  (Increase) in  other current assets                    (25,412)        (7,260)
  Decrease in inventory deposit                          241,037           --
  (Increase) in intangibles due to asset
    purchase of Telplex, Inc.                            (25,000)          --
  Increase (Decrease) in accounts payable  
    and accrued expenses                                 271,558        (57,066)
  Decrease in unearned revenue                          (135,699)          --
                                                     -----------    -----------
    Total Adjustments                                    530,899           (313)
                                                     -----------    -----------
    Net cash used in operating activities               (842,670)    (1,181,131)

Cash flows from investing activities:
  Purchase of property and equipment                     (25,238)       (77,105)
  (Increase) in other assets                                --          (68,555)
                                                     -----------    -----------
    Net cash used in investing activities                (25,238)      (145,660)

Cash flows from financing activities:
  Proceeds from (payment) of notes payable, net           32,071       (324,600)
  Payment of capital lease payable                       (20,742)       (25,983)
  Proceeds from sale of warrants                          20,000           --
  Proceeds from common stock issued                         --        2,693,114
                                                     -----------    -----------
    Net cash provided by financing activities             31,329      2,342,531
                                                     -----------    -----------
Net (decrease) increase in cash                         (836,579)     1,015,740

Cash and cash equivalents, beginning of period           857,488        285,793
                                                     -----------    -----------
Cash and cash equivalents, end of period             $    20,909    $ 1,301,533
                                                     ===========    ===========
    

                                       6
<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.  The  balances  as of August 31, 1996 were  derived  from
audited  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  and
nine-month  periods  ended May 31, 1997 are not  necessarily  indicative  of the
results  that may be expected for the fiscal year ending  August 31,  1997.  For
further  information,  refer to the Company's financial  statements for the year
ended August 31, 1996 included in its Form 10-KSB/A.

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

NOTE 2 - NOTES PAYABLE

During the quarter ended May 31, 1997 the Company  borrowed  $200,000  through a
short-term,  14% interest  note. The note included  warrants to purchase  30,000
shares of Wavetech,  Inc.'s  common  stock at $0.91 per share.  The note accrued
interest  through May 22, 1997, at which time all principal and accrued interest
were paid.

NOTE 3 - PER SHARE DATA

Per share data is based on the  weighted  average  number of shares  outstanding
throughout  the  periods.  There is no  difference  between  primary  and  fully
dilutive  earnings  per share,  because  the assumed  exercise of stock  options
outstanding would not have a dilutive effect on the computation.


                                       7
<PAGE>

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  technologies 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 1995 and 1996 the Company has remained  focused on the development of the
software  infrastructure  for its call processing and data  management  systems.
Beta sites and limited  operations  commenced  in late 1995.  During  1996,  the
Company signed a licensing agreement with Switch  Telecommunications Pty Limited
in Australia. Switch launched commercial operations of the Interpretel System in
Australia in December, 1996. Early 1997 saw the completion of the infrastructure
development.  Customized  applications were also completed for various companies
in Canada and the  United  States.  Marketing  strategies  are being  revised to
properly launch these initiatives.

RESULTS OF OPERATIONS

THREE MONTHS ENDED MAY 31, 1997 COMPARED TO
THREE MONTHS ENDED MAY 31, 1996
   
REVENUES. Revenues increased to $110,700 for the three months ended May 31, 1997
from $854 for the three months  ended May 31, 1996.  $57,802 was revenue for the
resale of international  long distance minutes.  $15,660 in revenue was for long
distance and voice and fax mail service.  The Company received  $200,000 per the
terms  of the  licensing  agreement  with  Switch.  A total  of  $500,000  for a
seven-year  license  is to be paid over a period  of three  years.  The  $35,714
represents  the revenue  recognized  pursuant to this  licensing  agreement with
Switch.

COST OF SALES. Cost of sales increased to $84,060 for the three months ended May
31, 1997 from $33,993 for the three  months  ended May 31, 1996.  $48,915 of the
increase  was due to the  costs  associated  with the  resale  of  international
minutes.

EXPENSES. Expenses decreased to $445,011 for the three months ended May 31, 1997
from $466,443 for the three months ended May 31, 1996. The major expenses during
the three months  ended May 31, 1997  included  payroll and related  expenses of
$144,186.  Investor  relations  expenses  were $54,918  primarily for the annual
meeting  expenses and fees paid to an investor firm.  Rent expenses were $24,867
and platform  services were  $31,879.  As compared to the three months ended May
31, 1996,  some expenses  during the three months ended May 31, 1997  decreased,
such as fees paid to NASDAQ to issue stock, and other expenses  increased,  such
as  investor  relations,  due to costs  associated  with the annual  meeting and
utilizing services of an investor relations firm.

NINE MONTHS ENDED MAY 31, 1997 COMPARED TO
NINE MONTHS ENDED MAY 31, 1996

REVENUES. Total revenues increased to $633,693 for the nine months ended May 31,
1997 from $2,837 for the nine months  ended May 31,  1996.  $474,160 was revenue

                                       8
<PAGE>

from the sale of the Interpretel System to Switch.  $92,838 was revenue from the
resale of international minutes.  $35,714 was revenue recognized pursuant to the
licensing  agreement  with  Switch.  $28,000 was an increase in revenue for long
distance,  voice and fax mail services,  and customized  application  generation
charges.

COST OF SALES.  Total cost of sales  increased  to $599,474  for the nine months
ended May 31, 1997 from  $141,775 for the nine months  ended May 31,  1996.  The
majority  of the  increase  was from  costs for the  hardware  and  third  party
software  for the sale of the  Interpretel  System to  Switch,  resulting  in an
increase of $378,009.  Another increase of $77,095 was for costs associated with
the resale of international minutes.

EXPENSES.  Expenses  increased to  $1,252,423  for the nine months ended May 31,
1997 from  $995,813  for the nine  months  ended May 31,  1996.  Legal and other
professional  fees  accounted  for $75,846 of the increase.  Investor  relations
costs  represented new expenses for the Company during the nine months ended May
31,  1997.  The  Company's  first  annual  meeting  was held  during this period
increasing costs by $33,640.  Other investor relations expenses included fees to
an outside  investor  relations  firm and  attending a major  conference  for an
increase of $72,972.  Platform services and fees increased by $46,128.  Overhead
costs  associated  with the asset purchase of Telplex,  Inc.  increased costs by
$31,376.  Rent escalation accounted for an increase of $25,085.  Enhancements to
the Company's  interactive  voice response  system  increased  costs by $10,097.
Expenses for licenses and fees decreased by $44,848 during the nine months ended
May 31,  1997 due to NASDAQ fees for  issuance  of stock  during the nine months
ended May 31, 1996.
    
LIQUIDITY AND CAPITAL RESOURCES

At May 31,  1997 the  Company  had  $20,909  in cash.  In order to  address  its
short-term  working  capital needs,  the Company  borrowed  $32,000 from certain
Board Members at the end of May.

The  Company's  liquidity  position  is  strained.  Because  the Company has not
achieved positive cash flow from its operating activities, the Company's ability
to continue  operations is dependent upon its ability to raise additional equity
and/or  debt  financing  or to  negotiate  acquisitions  or  mergers  with other
entities. The Company is currently negotiating agreements for financing although
it does not presently have any agreements,  binding or non-binding, with respect
to any  financing.  There can be no  assurance  that the Company will be able to
consummate the transaction  and/or raise the additional  financing  necessary to
continue its operations.

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>

"SAFE HARBOR" STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF
1996 

This Form 10-QSB may contain  forward-looking  statements that involve risks and
uncertainties, including, but not limited to, the impact of competitive products
and pricing,  product demand, the presence of competitors with greater financial
resources, product development risks, the results of financing efforts and other
risks  identified  from time to time in the  Company's  Securities  and Exchange
Commission filings.


                           PART II. OTHER INFORMATION


ITEM 1.  LEGAL PROCEEDINGS - NOT APPLICABLE

ITEM 2.  CHANGE IN SECURITIES - NOT APPLICABLE

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES - NOT APPLICABLE

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

     (a)  The Company held its 1997 Annual Meeting of  Stockholders on March 26,
          1997.

     (b)  At the 1997 Annual  Meeting,  the  stockholders  elected the following
          persons to serve as  Directors  until the next  Annual  Meeting of the
          stockholders: Terence E. Belsham, Richard P. Freeman, Gerald I. Quinn,
          Richard Baillie,  Terry Cuthbertson and Terrence H. Pocock.  Following
          such  election,  Messrs.  Baillie and  Cuthbertson  declined to accept
          their respective membership on the Company's Board of Directors.

     (c)  At the 1997 Annual Meeting,  the following matters were submitted to a
          vote by the stockholders:

          (i)   to  elect  Terence  E.  Belsham,  Richard  P. Freeman, Gerald I.
                Quinn,  Richard  Baillie,  Terry   Cuthbertson  and  Terrence H.
                Pocock as Directors, each to serve a one-year term;

          (ii)  to  amend the Company's  Certificate of  Incorporation to change
                its name from Wavetech, Inc. to Telplex International, Inc.;

          (iii) to change the Company's state of  incorporation  from New Jersey
                to Nevada; and

          (iv)  to ratify the  adoption  of the 1997  Stock  Incentive  Plan for
                employees (including directors, officers and consultants).



                                       10
<PAGE>

The voting results as to the foregoing matters were as follows:

<TABLE>
<CAPTION>
                                       Votes         Votes         Votes                       Brokers
        Proposal                        For         Against      Withheld     Abstentions     Non-Votes
- --------------------------------     ---------     ---------     --------     -----------     ---------
<S>                                  <C>               <C>        <C>              <C>            <C>
Election of Terence E. Belsham       7,073,119         0          543,355          0              0

Election of Richard P. Freeman       7,073,119         0          543,355          0              0

Election of Gerald I. Quinn          7,073,119         0          543,355          0              0

Election of Richard Baillie          7,073,119         0          543,355          0              0

Election of Terry Cuthbertson        7,073,119         0          543,355          0              0

Election of Terrence E. Pocock       7,073,119         0          543,355          0              0

Amendment to Certificate of 
Incorporation to change name         7,613,874         0             0            2,600           0

Change of state of incorporation     7,417,716      172,558          0           26,200           0

Ratification of adoption of 
1997 Stock Incentive Plan            5,477,201     1,782,125         0          357,148           0
</TABLE>

ITEM 5.  OTHER INFORMATION

The Company  currently  lacks  adequate  funds to finance  its  ongoing  working
capital needs. As a result of such circumstances, during May of 1997, two of the
Company's  Directors made short-term loans to the Company in an aggregate amount
of $32,000.  In  addition,  the Company has  entered  into  agreements  with its
employees to compensate  such  persons'  salaries with a number of shares of the
Company's Common Stock with a fair market value on the last day of a regular pay
period  equal  to each  respective  employee's   salary  plus a 10%  premium  as
consideration  for  entering  into such  agreements.  All of the shares  will be
issued as Deferred  Shares  pursuant to the Company's 1997 Stock Incentive Plan.
The Company intends to continue such  arrangements,  subject to the agreement of
each employee, until it has secured additional working capital financing.

The Company is currently  seeking to secure adequate sources of funds to finance
its immediate and long-term  working  capital needs.  Such sources may include a
private placement of equity by the Company, commercial financing, or a strategic
alliance or other business combination.  The Company does not currently have any
agreements,  binding or  non-binding,  with  respect  to any such  above  stated
arrangements.  Further,  there can be no assurance that the Company will be able
to secure adequate sources of funds and its inability to do so would result in a
material  adverse affect upon the Company's  business and results of operations.
In addition,  if the Company succeeds in acquiring  additional  financing,  such
efforts may result in additional dilution to the Company's stockholders;  impose
restrictions  upon the Company's  ability to incur  additional  debt, pay future


                                       11
<PAGE>

dividends,  enter into future business  combinations or other  restrictions upon
the Company to act in a manner which its Board of Directors may deem  advisable;
or result in a change in control of the Company.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits

          No. 27 - Financial Data Schedule

     (b)  Reports on Form 8-K

          The  Company  filed a report on Form 8-K on April 1, 1997,  disclosing
          the  issuance on March 17, 1997 of a  promissory  note and warrants to
          purchase  30,000 shares of its Common Stock in a transaction  pursuant
          to Regulation S of the Securities Act of 1933, as amended.






                                       12
<PAGE>

                                   SIGNATURES


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


Dated:  September 22, 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 May
31,  1997 and is  qualified  in its  entirety  by  reference  to such  financial
statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                       AUG-31-1997
<PERIOD-START>                          SEP-01-1996
<PERIOD-END>                            MAY-31-1997
<CASH>                                       20,909
<SECURITIES>                                      0
<RECEIVABLES>                                41,350
<INVENTORY>                                       0
<ALLOWANCES>                                    527
<CURRENT-ASSETS>                            128,707
<PP&E>                                      788,110
<DEPRECIATION>                             (313,983)
<TOTAL-ASSETS>                            2,985,138
<CURRENT-LIABILITIES>                       596,939
<BONDS>                                           0
                             0
                                       0
<COMMON>                                     14,715
<OTHER-SE>                                2,198,923
<TOTAL-LIABILITY-AND-EQUITY>              2,985,138
<SALES>                                     633,693
<TOTAL-REVENUES>                            633,693
<CGS>                                       599,474
<TOTAL-COSTS>                               599,474
<OTHER-EXPENSES>                          1,399,338
<LOSS-PROVISION>                                  0
<INTEREST-EXPENSE>                           16,947
<INCOME-PRETAX>                          (1,373,569)
<INCOME-TAX>                                      0
<INCOME-CONTINUING>                               0
<DISCONTINUED>                                    0
<EXTRAORDINARY>                                   0
<CHANGES>                                         0
<NET-INCOME>                             (1,373,569)
<EPS-PRIMARY>                                 (0.10)
<EPS-DILUTED>                                 (0.10)
        

</TABLE>


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