THERMOGENESIS CORP
10-Q, 1999-02-11
LABORATORY APPARATUS & FURNITURE
Previous: CMS ENERGY CORP, SC 13G/A, 1999-02-11
Next: RARITAN BANCORP INC, SC 13G/A, 1999-02-11



                U.S. SECURITIES AND EXCHANGE COMMISSION
                        Washington D.C.  20549

                               FORM 10-Q


    X    Quarterly  Report  Pursuant  to Section 13 or 15(d) of  the Securities
     Exchange Act of 1934 for the quarterly period ended December 31, 1998.


                   Commission File Number:  0-16375
                      __________________________

                       THERMOGENESIS CORP.
       (Exact name of Registrant as specified in its charter)


DELAWARE                                          94-3018487
(State of Incorporation)                      (I.R.S. Employer
                                             Identification  No.)

                         3146 GOLD CAMP DRIVE
                       RANCHO CORDOVA, CA 95670
                            (916) 858-5100
          (Address, including zip code, and telephone number,
          including area code, of principal executive offices)

   Securities registered pursuant to section 12(b) of the Act:  NONE

      Securities registered pursuant to section 12(g) of the Act:

                                              NAME OF EACH EXCHANGE
           TITLE OF EACH CLASS                  ON WHICH REGISTERED

   Common Stock, $.001 Par Value               Nasdaq SmallCap Market

Indicate  by  check  mark whether the registrant  (1)  has  filed  all  reports
required to be filed by  section 13 or 15 (d) of the Securities Exchange Act of
1934 during the preceding  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  <checked-box>       No __


The  number  of  shares  of  the  registrant's  common stock, $.001 par  value,
outstanding on January 22, 1999 was 18,930,685.
                    _______________________________
                            
<PAGE>
                          THERMOGENESIS CORP.


                                INDEX
 
                                                            PAGE NUMBER
PART I FINANCIAL INFORMATION

Item 1.  Financial Statements (Unaudited):

      Balance Sheets at December 31, 1998
      and June 30, 1998................................................3

      Statements of Operations for the
      Three and Six Months ended December 31, 1998 and 1997........... 5

      Statements of Cash Flows for
      the Three and Six Months Ended December 31, 1998 and 1997....... 6

      Notes to Financial Statements................................... 7

Item 2. Management's Discussion and Analysis of
        Financial Condition and Results of Operations................  9


PART II OTHER INFORMATION

Item 1. Legal proceedings............................................  12
Item 2. Changes in Securities........................................  12 
Item 3. Default Upon Senior Securities...............................  12
Item 4. Submission of Matters to a Vote of Security Holders..........  12
Item 5. Other Information............................................  13
Item 6. Exhibits and Reports on Form 8-K ............................  13
                                                            


SIGNATURES...........................................................  14



                                    2
<PAGE>

PART  I    FINANCIAL INFORMATION

                          THERMOGENESIS CORP.
                            BALANCE SHEETS
                              (UNAUDITED)



<TABLE>
<CAPTION>
                                                           December 31,            June 30,
ASSETS                                                         1998                1998
<S>                                                       <C>                     <C>
Current Assets:
Cash and cash equivalents                                   $4,460,707              $1,975,042
Accounts receivable, net of allowance for doubtful
   accounts of $95,000 ($97,910 at June 30, 1998)            1,018,204               1,280,327
Inventory                                                    2,017,487               2,456,565
Other current assets                                           230,040                 180,214
     Total current assets                                    7,726,438               5,892,148
Equipment, at cost less accumulated depreciation
    of $1,094,091 ($861,750 at June 30, 1998)                1,486,669               1,679,201
Prepaid royalties, net of accumulated amortization
    of $471,363 ($443,637 at June 30, 1998)                     83,137                 110,863
Other assets                                                   178,743                 117,030
                                                           $ 9,474,987              $7,799,242
</TABLE>




            See accompanying notes to financial statements.
                                  3
<PAGE>
                          THERMOGENESIS CORP.
                      BALANCE SHEETS (CONTINUED)
                              (UNAUDITED)

<TABLE>
<CAPTION>
                                                           December 31,                  June 30,
LIABILITIES AND SHAREHOLDER'S EQUITY                           1998                       1998
<S>                                                       <C>                     <C>
Current liabilities:
   Accounts payable                                         $1,032,043              $1,301,141
   Accrued payroll and related expenses                        357,611                 345,875
    Short-term debt                                            450,000                     ---
   Accrued warranty reserves                                   262,993                 237,440
   Current portion of capital lease obligations                 55,698                 105,151
    Other current liabilities                                  216,376                 179,224
                                                             2,374,721               2,168,831
Long-term portion of capital lease obligations                  47,596                  57,519
Commitments and contingencies                                      ---                     ---
Redeemable convertible preferred stock, 1,200,000 shares
authorized; 816,000 issued and outstanding ($5,100,000
aggregate involuntary liquidation value at December 31,      4,733,576                     ---
1998)
Shareholders' equity:
 Preferred stock, $.001 par value;
   800,000 shares authorized; no shares
   issued and outstanding                                          ---                     ---
 Common stock, $.001 par value;
   50,000,000 shares authorized;
   18,930,685 issued and outstanding
   (18,925,669 at June 30, 1998)                                 18,931                  18,926
Paid in capital in excess of par                             28,693,546              26,293,511
 Accumulated deficit                                        (26,393,383)            (20,739,545)
        Total shareholders' equity                            2,319,094               5,572,892
                                                             $9,474,987              $7,799,242
</TABLE>

            See accompanying notes to financial statements.
                                  4
<PAGE>
                          THERMOGENESIS CORP.
                       STATEMENTS OF OPERATIONS
                              (UNAUDITED)

<TABLE>
<CAPTION>
                            Three Months Ended                           Six Months Ended
                               December 31,                                  December 31,
                                 1998              1997              1998              1997
<S>                                <C>               <C>               <C>             <C>
Net sales                              $1,325,510         $815,992        $2,425,855       $1,527,092
Cost of sales                           1,308,940        1,386,575         2,604,431        2,481,632
     Gross profit (loss)                   16,570        (570,583)         (178,576)         (954,540)
Expenses:
   General and administrative             665,320          637,494         1,361,698        1,102,952
   Selling and marketing                  349,462          628,000           746,428        1,156,633
   Research and development               452,841        1,120,727           962,558        2,202,542
   Issuance of stock options for
     services                              15,000           21,000            26,000           42,000
   Interest                                88,430           13,716            96,303           26,142
      Total expenses                    1,571,053        2,420,937         3,192,987        4,530,269
Interest income                             2,179            9,327            14,765           40,688
Net loss                              ($1,552,304)     ($2,982,193)      ($3,356,798)     ($5,444,121)
Per share data:
Net loss                              ($1,552,304)     ($2,982,193)      ($3,356,798)     ($5,444,121)
Preferred stock discount               (2,297,040)               --       (2,297,040)               --
Net loss to common stockholders       ($3,849,344)     ($2,982,193)      ($5,653,838)     ($5,444,121)
Basic and diluted net loss per share       ($0.20)          ($0.18)           ($0.30)          ($0.33)
Shares used in computing
 per share data                        18,930,045       16,899,943        18,927,857       16,386,166
</TABLE>




            SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.
                                      5
<PAGE>
                          THERMOGENESIS CORP.
                       Statements of Cash Flows
              Six Months Ended December 31, 1998 and 1997
<TABLE>
<CAPTION>
Cash flows from operating activities:                           1998                     1997
<S>                                                        <C>                       <C>
    Net loss                                                ($3,356,798)             ($5,444,121)
    Adjustments to reconcile net loss to
       net cash used by operating activities:
        Depreciation, amortization and accretion                331,067                  225,844
        Issuance of stock or stock options for services          32,000                   42,000
        Net change in operating assets and liabilities:
            Accounts receivable                                 262,123                1,205,059
            Inventory                                           439,078                 (618,836)
            Other current assets                                (49,826)                 (16,370)
            Other assets                                        (61,713)                  23,109
            Accounts payable                                   (269,098)                (859,513)
            Accrued payroll and related expenses                 11,736                 (109,342)
            Accrued warranty reserves                            25,553                  147,285
            Other current liabilities                            37,152                  294,040
       Net cash used in operating activities                 (2,598,726)              (5,110,845)
Cash flows from investing activities:
   Capital expenditures                                         (39,809)                (222,815)
Cash flows from financing activities:
    Principal payments on long-term lease obligations           (59,376)                 (70,657)
    Proceeds from short-term debt                               450,000                      ---
    Issuance of redeemable convertible preferred stock        4,733,576                      ---
    Exercise of stock options and warrants                          ---                  206,301
    Issuance of common stock                                        ---                6,469,996
        Net cash provided by financing activities             5,124,200                6,605,640
    Net increase in cash and cash equivalents                 2,485,665                1,271,980
    Cash and cash equivalents at beginning of period          1,975,042                3,510,861
    Cash and cash equivalents at end of period               $4,460,707               $4,782,841
</TABLE>
            SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS
                                   6
<PAGE>
                          THERMOGENESIS CORP.
                     NOTES TO FINANCIAL STATEMENTS
                           DECEMBER 31, 1998
                              (UNAUDITED)

INTERIM REPORTING

These  Financial  Statements  should  be read in conjunction with the Company's
Annual  Report  (Form 10-K) for the year  ended  June  30,  1998.   All  sales,
domestic  and  foreign,  are  made  in  U.S.  dollars  and  therefore  currency
fluctuations are believed to have no impact on the Company's net sales.  In the
opinion  of  management,  all  adjustments  (which  consist  only  of  normally
recurring adjustments)  necessary  for  a  fair  presentation  of the Financial
Statements have been made.  The results of operations for the six  months ended
December  31,  1998 are not necessarily indicative of the results expected  for
the full year.

SHORT-TERM DEBT AND RELATED PARTY TRANSACTION

In November 1998,  the  Company  completed  a  debt  financing  for  a total of
$450,000.   The  debt matures on May 19, 1999 or on the fifth day following  an
equity placement by  the Company, whichever first occurs.  The interest rate is
10% per annum, payable  quarterly.  The holders of the debt received three year
warrants representing the  right  to  acquire 10,000 shares of common stock for
each $50,000 loaned for a purchase price  of  $1.50  per  share.   The debt was
repaid  by  January  31, 1999.  The warrants expire in November 2001.   Of  the
$450,000 financed, $200,000 was received from members of the Company's board of
directors.

REDEEMABLE CONVERTIBLE PREFERRED STOCK

On December 30, 1998,  816,000 shares of Redeemable Convertible Preferred Stock
("Preferred Stock") were sold in the initial closing of a private placement for
net proceeds after payment  of  placement fees and expenses of $4,733,576.  The
final closing occurred on January  14,  1999  for 261,540 additional shares and
net proceeds of $1,523,000. The significant features of the Preferred Stock are
as follows:

     Voting Rights - The holders of shares of Preferred  Stock  are entitled to
     voting rights equal to the number of shares of common stock  to  be issued
     upon  conversion  of  the  Preferred  Stock.  Additionally, so long as  in
     excess  of  35%  of  the  original  amount  of   Preferred  Stock  remains
     outstanding, the holders of the Preferred Stock shall  be entitled, voting
     as  a  separate  class,  to elect one director, who shall be  one  of  the
     authorized number of directors of the Corporation.

     Liquidation Preferences -  In  the  event of liquidation or dissolution of
     the Company, the preferred stockholders  are  entitled  to  priority  over
     common  stockholders  with  respect  to  distribution of Company assets or
     payments to stockholders.  The liquidation  preference  is  equal to $6.25
     per share compounded annually at 8% per share per year.

     Redemption - The Preferred Stock shall be redeemable upon the  request  of
     any  holder of Preferred Stock at any time following the fifth anniversary
     of the  date  of  issuance.  The redemption price shall be the liquidation
     preference as stated  above.   The excess of the redemption value over the
     carrying value will be accreted using the interest method over five years.
   
                                       7
<PAGE>
                          THERMOGENESIS CORP.
               NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                           DECEMBER 31, 1998
                              (UNAUDITED)

REDEEMABLE CONVERTIBLE PREFERRED STOCK (continued)

     Conversion Rights - Holders of the  Preferred  Stock  have  the  right  to
     convert the preferred stock at the option of the holder, at any time, into
     shares  of  common  stock  of  the  Company  at the conversion rate of one
     preferred share for five shares of common stock.   The  conversion rate is
     subject to adjustment for changes in the Company's capital structure which
     would otherwise have a dilutive effect on the conversion rate.

     Beneficial  Conversion  Feature  -  The  value assigned to the  Beneficial
     Conversion Feature, as determined using the  quoted  market  price  of the
     Company's  common stock on the date the Preferred Stock was sold, amounted
     to $2,297,040  on  December  31,  1998, which represents a discount to the
     value of the Preferred Stock.

     Automatic  Conversion  - At the option  of  the  Company,  each  share  of
     Preferred Stock may be converted  into  shares  of  Common  Stock  at  the
     conversion  rate  of  1:5 provided that the shares of the Company's common
     stock trade at an average  price equal to or greater than $5 per share for
     30 consecutive trading days.

     Dividends - The holders of Preferred  Stock  shall  be entitled to receive
     dividends at the same rate and at the same time as any  dividends declared
     on the Company's common stock.

     Preemptive  Rights  -  Each  holder  of  Preferred Stock has been  granted
     preemptive rights entitling such holder to  purchase  any new issue of the
     Company's  stock  in order to maintain their ownership percentage  in  the
     Company.

In addition, preferred shares  are subject to certain transfer restrictions and
are entitled to certain registration rights.

                                     8
<PAGE>

                         THERMOGENESIS CORP.
               MANAGEMENT'S DISCUSSION AND ANALYSIS OF
            FINANCIAL CONDITION AND RESULTS OF OPERATIONS
       FOR THE THREE AND SIX MONTHS ENDED DECEMBER 31, 1998 AND 1997

The Company's core business was  principally  the  sale  of  ultra-rapid  blood
plasma  freezing  and  thawing systems, until the fourth quarter of fiscal 1998
when the Company launched  its  BioArchive  Stem  Cell  System.   The Company's
principal  revenues  were  previously from sales of its core line blood  plasma
freezers to blood banks and  blood  plasma thawers to hospitals and transfusion
centers.  All core line blood plasma  freezer and thawer products are FDA Class
I medical devices purchased as capital equipment.

Approximately five years ago, management  initiated  a  plan to develop two new
Biopharmaceutical drug micro manufacturing platforms, the  BioArchive  Platform
and the CryoSeal Platform.  Biopharmaceutical drugs are composed of the  body's
naturally  occurring proteins, enzymes, growth factors, hormones and progenitor
cells and are  utilized for the treatment of human disease or a serious medical
condition.  Each  of these two platforms are expected to generate several micro
manufacturing systems  which  utilize  single use, sterile disposables that are
expected  to  provide  an ongoing revenue stream  with  system  use.   Products
developed under the  micro manufacturing platforms will compete in markets that
exceed $100 million annually.   The  Company  initially focused it's efforts on
three  products from these platforms.  This quarter  marked  the  international
launch of  the  CryoSeal  AFG  system to three international distributors.  The
BioArchive Stem Cell System was  launched in the fourth quarter of fiscal 1998,
and the CryoSeal AHF System will be  launched  in  fiscal  1999.   The CryoSeal
platform   products   are   regulated  under  the  FDA  Class  II  designation.
Accordingly, the Company incurred  significant  expenditures  to  develop these
products  and create the manufacturing, marketing and management infrastructure
required to produce and market these Class II products.

The following  is  Management's  discussion and analysis of certain significant
factors which have affected the Company's  financial  condition  and results of
operations during the period included in the accompanying financial statements.

RESULTS OF OPERATIONS

SALES AND REVENUES:
Sales for the three and six months ended December 31, 1998 were $1,325,510  and
$2,425,855  compared  to  $815,992  and $1,527,092 for the three and six months
ended December 31, 1997, an increase of 62% and 59%, respectively.  Also, sales
for the quarter ended December 31, 1998 reflected a 20% increase over the prior
quarter.  The increase in sales for these  periods is due to increased sales in
all three of the Company's product lines.  The  international  market launch of
the  CryoSeal  AFG system accounted for 6% of the quarter's revenues.   Systems
were delivered to  China,  Japan  and  Europe.   The increase in the BioArchive
product line was due to both sales of units (five  were  sold in the six months
ended December 31, 1998, two were sold in the corresponding fiscal 1998 period)
and sales of disposable products associated with the BioArchive  systems.   The
increase  in  core-line  sales  was  primarily  due to customer service revenue
associated with service contracts, repairing units and replacement parts.

                                      9
<PAGE>
                     THERMOGENESIS CORP.
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF
        FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FOR THE THREE AND SIX MONTHS ENDED DECEMBER 31,1998 AND 1997 (CONT'D)

RESULTS OF OPERATIONS (CONT'D)

COST OF SALES:
Cost of sales as a percent of sales  was  approximately  99%  and  107% for the
three and six months ended December 31, 1998, a significant decline as compared
to 170% and 163% for the corresponding fiscal 1998 period.  The cost  of  sales
percentage  decrease  was due to the increase in sales volume and the Company's
cost reduction efforts.   However,  cost  of sales remains higher than expected
primarily  due  to  the significant overhead costs  incurred  in  building  and
maintaining  an  infrastructure   that  is  required  to  meet  FDA  regulatory
requirements and standards for production  of  Class  II  medical devices.  The
Company  has  built  up  the  infrastructure  in anticipation of  its  two  new
products.

GENERAL AND ADMINISTRATIVE EXPENSES:
General and administrative expenses were $665,320  and $1,361,698 for the three
and six months ended December 31, 1998 compared to $637,494  and $1,102,952 for
the  fiscal 1998 periods.  The increase for the six months ended  December  31,
1998 was  primarily  due  to  the last phase of restructuring within the senior
management  team; approximately  $100,000  of  the  increase  was  due  to  the
severance payment accrual to a departing executive.

SALES AND MARKETING EXPENSES:
Selling and marketing  expenses for the three and six months ended December 31,
1998 were $349,462 and $746,428,  a significant decline as compared to $628,000
and $1,156,633 for the comparable fiscal  1998  periods,  a decrease of 44% and
35%.  These decreases were primarily due to the restructuring  of the sales and
marketing  departments  during fiscal 1998, which was designed to  bring  these
expenses in line proportionately  with  sales levels as well as to increase the
focus on the marketing skills needed for  successful  launch  of the BioArchive
and  CryoSeal  systems.   The  restructuring  included  hiring  a  Director  of
Corporate Marketing at the end of the first quarter to drive revenues.

RESEARCH AND DEVELOPMENT EXPENSES:
Research and develoment expenses for the three and six months ended December 31,
1998 were $452,841 and $962,558 compared to $1,120,727 and $2,202,542  for  
the  corresponding  fiscal 1998 periods, a decrease of 60% and
56%.  These significant decreases are  indicative  of  the Company's transition
from  development  of  the BioArchive and CryoSeal systems  to  production  and
market launch.  In recognition of this transition, the Company restructured the
Research  and Development  function  in  the  first  quarter  of  fiscal  1999,
terminating  certain  employees  and  transferring  others to the manufacturing
function.   Management believes they have the proper staffing  to  oversee  the
development of  the  additional  products  which  will  be  generated  from the
BioArchive and CryoSeal platforms.
                                        10
<PAGE>
                     THERMOGENESIS CORP.
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF
        FINANCIAL CONDITION AND RESULTS OF OPERATIONS
    FOR THE THREE AND SIX MONTHS ENDED DECEMBER 31, 1998

RESULTS OF OPERATIONS (CONT'D)

LIQUIDITY AND CAPITAL RESOURCES

Working  capital  increased  by  $1,628,400  from June 30, 1998 to December 31,
1998.  The  increase  was due to the net proceeds  received  from  the  private
placement.

As discussed in the Notes  to  Financial  Statements,  on  December  30,  1998,
816,000  shares  of  Redeemable Convertible Preferred Stock ("Preferred Stock")
were sold in the initial  closing of a private placement for net proceeds after
payment  of placement fees and  expenses  of  $4,733,576.   The  final  closing
occurred on  January 14, 1999 for 261,540 additional shares and net proceeds of
$1,523,000.

The Company used  $2,598,726  for  operations for the six months ended December
31, 1998. This was due to lower sales  volume  in relationship to manufacturing
fixed costs and operating expenses incurred in maintaining  the  infrastructure
necessary  to  develop,  market and manage the two new Class II products.   The
Company believes, based upon  its  current  business  plan,  its  existing cash
equivalents and/or future investment capital, that it has adequate  capital  to
satisfy  its  immediate  current  working  capital  needs.  The Company is also
pursuing bank lines of credit to assist in product distribution.  No assurances
can be made, however, that revenues from operations will be adequate short-term
to fully execute the Company's business plan, or that  debt or future financing
will be available on terms favorable to the Company.

Management does not anticipate that the Company will incur  any  material costs
to  be "Year 2000" compliant.  The Company has completed an assessment  of  its
internal  systems  and  products  and  determined that substantially all of the
Company's  systems and products operate using  third  party  software  that  is
compliant, or  operate  using  Company  product  software  which  is  Year 2000
compliant.   The  Company  has  formed  a  task  force  to identify and address
potential year 2000 issues with significant vendors, customers  and other third
parties.   To  date,  no significant issues have been identified.  The  Company
intends to complete its  Year  2000  assessments  and  any required remediation
programs by the fourth quarter of fiscal 1999.

At  December  31,  1998,  the  Company  has no significant outstanding  capital
commitments.

                                      11
<PAGE>
PART II -  OTHER INFORMATION

Item 1.    Legal proceedings.

On November 8, 1998, Metropolitan Creditors  Service of Sacramento, assignee of
On-Time  Manufacturing,  filed  an  action  in the  Sacramento  Superior  Court
(METROPOLITAN CREDITORS SERVICE OF SACRAMENTO VS. THERMOGENESIS CORP., CASE NO.
98AS05815) alleging monies owed from product delivered by the assignor, On-Time
Manufacturing.   The amounts claimed related  to products delivered pursuant to
invoices dated in 1997, and totaled approximately  $90,000  in  the  aggregate.
The  Company  has  answered the complaint disputing the claims, and intends  to
fully  defend  the action.   Notwithstanding  the  Company's  position  on  the
dispute,  a  reserve  was  previously  recorded  on  the  Company's  books  and
management does  not  anticipate that the dispute will have any material impact
on operations or financial condition.

Item 2.    Changes in Securities.
           None.

Item 3.    Default Upon Senior Securities.
           None.

Item 4.    Submission of Matters to a Vote of Security Holders.

American Securities Transfer & Trust, Inc. reports the following totals for all
the proposals  voted on  at  the  Annual  Meeting shareholders held February 2,
1998.

Proposal #1    ELECTION OF DIRECTORS           For        Withhold

               PHILIP H. COELHO           15,373,632       273,682
               HUBERT HUCKEL              15,250,293       278,367
               PATRICK McENANY            15,125,388       521,926
               JAMES GODSEY               15,368,947       397,021

Proposal #2  Amendment to Certificate of Incorporation to Effect 1:4 Stock
             Consolidation

                     For         Against        Abstain

                13,244,556       2,356,345         46,413


Proposal #3  Approval of Equity Transaction in Excess of 20% of Outstanding
             Shares

                    For           Against        Abstain

                 9,950,074       1,913,633       153,180
                                   
                                   12
<PAGE>

All proposals submitted to stockholders for approval were passed, and the Board
of Directors was granted discretion with respect to the appropriate  timing for
the  announcement  of  the  stock  consolidation.   After   the  proposed stock
consolidation was submitted to stockholders, the trading price of the Company's
common stock improved significantly.  Due to the improved stock performance and
other changed circumstances, the Board of Directors may determine  in  the near
future  to  resubmit the proposed stock consolidation to stockholders and  seek
further approval  to either withdraw the proposed consolidation or decrease the
proposed ratio of the consolidation to one-for-two.

Item 5.    Other Information.
           None

Item 6.    Exhibits and Reports on Form 8-K.
           (a) Exhibits
                None.
           (b) Reports on Form 8-K.
                None.
                               
                                     13
<PAGE>
                          THERMOGENESIS CORP.

                              Signatures


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


                             THERMOGENESIS CORP.
                               (Registrant)


Dated February 10, 1999



                                 S/PHILIP H. COELHO 
                                 Chief Executive Officer
                                 (Principal Executive Officer)







                                  S/RENEE M. RUECKER 
                                  Vice President of Finance
                                  (Principal Financial Officer)




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
FORM 10-Q FOR QUARTER ENDED 12-31-98 AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<RESTATED> 
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JUN-30-1999
<PERIOD-START>                             OCT-01-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                       4,460,707
<SECURITIES>                                         0
<RECEIVABLES>                                1,018,204
<ALLOWANCES>                                    95,000
<INVENTORY>                                  2,017,487
<CURRENT-ASSETS>                             7,726,438
<PP&E>                                       2,580,760
<DEPRECIATION>                               1,094,091
<TOTAL-ASSETS>                               9,474,987
<CURRENT-LIABILITIES>                        2,374,721
<BONDS>                                              0
                        4,733,576
                                          0
<COMMON>                                        18,931
<OTHER-SE>                                   2,570,163
<TOTAL-LIABILITY-AND-EQUITY>                 9,474,987
<SALES>                                      2,425,855
<TOTAL-REVENUES>                             2,440,620
<CGS>                                        2,604,431
<TOTAL-COSTS>                                2,604,431
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                24,089
<INTEREST-EXPENSE>                              96,303
<INCOME-PRETAX>                            (3,356,798)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (3,356,798)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (3,356,798)
<EPS-PRIMARY>                                   (0.30)
<EPS-DILUTED>                                   (0.30)
        

</TABLE>


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