THERMOGENESIS CORP
10-Q, 1999-05-13
LABORATORY APPARATUS & FURNITURE
Previous: AMERICAN CABLE TV INVESTORS 5 LTD, 10-Q, 1999-05-13
Next: TAX FREE FUND OF COLORADO, 497, 1999-05-13



                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 March 31, 1999.


                   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 April 21, 1999 was 19,763,846.
                    _______________________________

                                     1      
<PAGE>
                          THERMOGENESIS CORP.


                                 INDEX

                                                                  PAGE NUMBER
PART I FINANCIAL INFORMATION

Item 1.  Financial Statements (Unaudited):

      Balance Sheets at March 31, 1999
      and June 30, 1998...................................................3

      Statements of Operations for the
      Three and Nine months ended March 31, 1999 and 1998  ..........     5

      Statements of Cash Flows for
      the Three and Nine months ended March 31, 1999 and 1998........     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..........................................      12
Item 6. Exhibits and Reports on Form 8-K...........................      12


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



                                     2
<PAGE>
PART  I    FINANCIAL INFORMATION

                          THERMOGENESIS CORP.
                            BALANCE SHEETS
                              (UNAUDITED)



<TABLE>
<CAPTION>
                                                                  March 31,               June 30,
ASSETS                                                            1999                      1998
<S>                                                        <C>                     <C>
Current Assets:
Cash and cash equivalents                                       $3,257,280              $1,975,042
Accounts receivable, net of allowance for doubtful
   accounts of $95,000 ($97,910 at June 30, 1998)                  947,816               1,280,327
Inventory                                                        2,500,393               2,456,565
Other current assets                                               173,417                 180,214
     Total current assets                                        6,878,906               5,892,148
Equipment, at cost less accumulated depreciation
    of $984,976 ($861,750 at June 30, 1998)                      1,395,458               1,679,201
Prepaid royalties, net of accumulated amortization
    of $485,226 ($443,637 at June 30, 1998)                         69,274                 110,863
Other assets                                                       165,366                 117,030
                                                                $8,509,004              $7,799,242
</TABLE>





            See accompanying notes to financial statements.

                                     3
<PAGE>
                          THERMOGENESIS CORP.
                      BALANCE SHEETS (CONTINUED)
                              (UNAUDITED)

<TABLE>
<CAPTION>
                                                                  March 31,               June 30,
LIABILITIES AND SHAREHOLDER'S EQUITY                                1999                    1998
<S>                                                       <C>                       <C>
Current liabilities:
   Accounts payable                                             $971,371              $1,301,141
   Accrued payroll and related expenses                          248,982                 345,875
   Accrued warranty reserves                                     246,570                 237,440
   Current portion of capital lease obligations                   26,482                 105,151
   Other current liabilities                                     294,212                 179,224
         Total current liabilities                             1,787,617               2,168,831
Long-term portion of capital lease obligations                    37,996                  57,519
Commitments and contingencies                                        ---                     ---
Redeemable convertible preferred stock, 1,200,000 shares
authorized; 1,044,000 issued and outstanding ($6,655,500 
aggregate involuntary liquidation value at March 31, 1999)     6,188,929                     ---

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;
   19,123,846 issued and outstanding
   (18,925,669 at June 30, 1998)                                  19,125                  18,926
 Paid in capital in excess of par                             30,263,551              26,293,511
 Accumulated deficit                                         (29,788,214)            (20,739,545)
        Total shareholders' equity                               494,462               5,572,892
                                                              $8,509,004              $7,799,242
</TABLE>


                See accompanying notes to financial statements.

                                      4
<PAGE>
                          THERMOGENESIS CORP.
                       STATEMENTS OF OPERATIONS
                              (UNAUDITED)
<TABLE>
<CAPTION>
                                              Three Months Ended                Nine months ended
                                                   March 31,                        March 31,
<S>                                  <C>                <C>             <C>              <C>
                                          1999             1998              1999            1998
Net sales                                 $866,094         $1,028,973        $3,290,287      $2,556,065
Cost of sales                            1,031,056          1,231,468         3,619,293       3,713,100
 Gross profit (loss)                      (164,962)          (202,495)         (329,006)     (1,157,035)
Expenses:
 General and administrative                794,197            510,282          2,171,026      1,613,234
   Selling and marketing                   470,480            550,303          1,217,117      1,706,936
   Research and development                498,418            837,690          1,465,915      3,040,232
   Issuance of stock options 
     for services                           15,000             13,000             41,000         55,000
   Interest and other                       16,159             17,956            112,656         44,098
      Total expenses                     1,794,254          1,929,231          5,007,714      6,459,500
Interest income                             31,085             11,930             51,791         52,618
Net loss                               ($1,928,131)       ($2,119,796)       ($5,284,929)   ($7,563,917)
Per share data:
Net loss                               ($1,928,131)       ($2,119,796)       ($5,284,929)   ($7,563,917)
Preferred stock discount                 1,307,700                 --          3,604,740             --
Net loss to common stockholders        ($3,235,831)       ($2,119,796)       ($8,889,669)   ($7,563,917)
Basic and diluted net loss per share         ($.17)            ($0.11)             ($.47)        ($0.44)
Shares used in computing per share      19,033,888         18,821,502         18,963,201     17,197,945
data
</TABLE>


                See accompanying notes to financial statements.

                                       5
<PAGE>
                             THERMOGENESIS CORP.
                           STATEMENTS OF CASH FLOWS
                   NINE MONTHS ENDED MARCH 31, 1999 AND 1998
<TABLE>
<CAPTION>
Cash flows from operating activities:                                1999                        1998
<S>                                                          <C>                          <C>
    Net loss                                                     ($5,284,929)               ($7,563,917)
    Adjustments to reconcile net loss to net cash used in
      operating activities:
        Depreciation, amortization and accretion                     505,590                    359,121
        Issuance of stock or stock options for services               92,235                     55,000
        Net change in operating assets and liabilities:
            Accounts receivable                                      332,511                  1,006,465
            Inventory                                                (88,828)                   (27,299)
            Other current assets                                       6,797                     77,088
            Other assets                                             (48,336)                    24,530
            Accounts payable                                        (329,770)                  (625,338)
            Accrued payroll and related expenses                     (96,893)                   (40,211)
            Accrued warranty reserves                                  9,130                     92,058
            Other current liabilities                                114,988                     83,446
       Net cash used in operating activities                      (4,787,505)                (6,559,057)
Cash flows from investing activities:
   Capital expenditures                                              (64,258)                  (570,096)
Cash flows from financing activities:
    Principal payments on long-term lease obligations                (98,192)                  (122,386)
    Issuance of redeemable convertible preferred stock             6,228,002                          -
    Exercise of stock options and warrants                             4,191                    539,549
    Issuance of common stock                                              --                  6,495,496
        Net cash provided by financing activities                  6,134,001                  6,912,659
   Net increase (decrease) in cash and cash equivalents            1,282,238                   (216,494)
   Cash and cash equivalents at beginning of period                1,975,042                  3,510,861
   Cash and cash equivalents at end of period                     $3,257,280                 $3,294,367
</TABLE>
                See accompanying notes to financial statements

                                     6
<PAGE>
                          THERMOGENESIS CORP.
                     NOTES TO FINANCIAL STATEMENTS
                            MARCH 31, 1999
                              (UNAUDITED)

1.  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 nine months ended
March 31, 1999 are not necessarily indicative of the results expected  for  the
full year.

REDEEMABLE CONVERTIBLE PREFERRED STOCK

On  January  14,  1999,  the Company completed a private placement of 1,077,540
shares of Series A Preferred  Stock, raising an aggregate of $6,734,625, before
commissions and direct expenses.   Commissions  of 7% of the gross proceeds and
warrants to purchase 200,000 shares of common stock  at  $1.70  per  share were
issued to the placement agent.  An initial closing for the preferred stock  was
held  on  December  31,  1998,  with  gross  proceeds of $5,100,000 having been
received. 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.

     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.   As  of
     March 31, 1999, 33,540 shares of Preferred Stock have been converted.

                                     7
<PAGE>
                            THERMOGENESIS CORP.
                NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                            MARCH 31, 1999
                              (UNAUDITED)


     REDEEMABLE CONVERTIBLE PREFERRED STOCK (continued)

     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,  and $1,307,700 on January 14, 1999,
     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 NINE MONTHS ENDED MARCH 31, 1999 AND 1998

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 nine months ended March 31, 1999 were $866,094  and
$3,290,287 compared to $1,028,973  and $2,556,065 for the three and nine months
ended March 31, 1998.  The 16% decrease  for  the  three months ended March 31,
1999 is due to the loss of a key sales rep at the end  of the previous quarter.
Also,  a  higher  than normal amount of backlog was shipped  during  the  third
quarter of fiscal 1998.   The  28%  increase  in  year-to-date  sales is due to
increased sales of the Company's BioArchive product line.  The increase  in the
BioArchive  product  line  was due to both sales of units (six were sold in the
nine months ended March 31,  1999,  two  were  sold in the corresponding fiscal
1998 period) and sales of disposable products associated  with  the  BioArchive
systems.

                                      9
<PAGE>
                          THERMOGENESIS CORP.
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF
             FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 FOR THE THREE AND NINE MONTHS ENDED MARCH 31, 1999 AND 1998 (CONT'D)

RESULTS OF OPERATIONS (CONT'D)

COST OF SALES:
Cost  of  sales  as a percent of sales was approximately 119% and 110% for  the
three and nine months  ended  March  31, 1999, as compared to 120% and 145% for
the corresponding fiscal 1998 periods. The cost of sales percentage decrease is
due to 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 $794,197  and $2,171,026 for the three
and nine months ended March 31, 1999 compared to $510,282  and  $1,613,234  for
the  fiscal  1998  periods.   The  increase for the three and nine months ended
March 31, 1999 was primarily due to  $215,000  for expenses associated with the
Quality Assurance and Regulatory departments which  were  included  in R&D last
year  and  have  been  included  in  G&A  this  year due to the transfer of the
BioArchive  and CryoSeal product lines to manufacturing.   Other  additions  to
General and Administrative  Expense  over  the  prior year include professional
fees paid to an investor relations firm, $50,000, and the recording of reserves
for various items, $125,000.

SELLING AND MARKETING EXPENSES:
Selling and marketing expenses for the three and  nine  months  ended March 31,
1999  were  $470,480  and  $1,217,117,  a  decline as compared to $550,303  and
$1,706,936  for  the  comparable fiscal 1998 periods.   Selling  and  Marketing
expenses increased 35%  or  $121,018  from the prior quarter due to the Company
focusing its attention and resources to building a sales and marketing function
to drive revenues of the BioArchive and  CryoSeal  systems.  The decreases from
the prior year were primarily due to the restructuring of the sales and 
marketing departments during the fiscal 1998, which was designed to
bring these expenses in line proportionately with sales levels.

RESEARCH AND DEVELOPMENT EXPENSES:
Research and development expenses for the three and nine months ended March 31,
1999 were $498,418 and $1,465,915 compared to $837,690  and  $3,040,232 for the
corresponding  fiscal  1998  periods,  a  decrease  of  41%  and  52%.    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 NINE MONTHS ENDED MARCH 31, 1999

RESULTS OF OPERATIONS (CONT'D)

LIQUIDITY AND CAPITAL RESOURCES

Working capital increased by $1,367,972  from  June 30, 1998 to March 31, 1999.
The increase was due to the net proceeds received from the private placement.

As discussed in the Notes to Financial Statements,  on  January  14,  1999, the
Company completed a private placement of 1,077,540 shares of Series A Preferred
Stock,  raising  an  aggregate  of  $6,734,625,  before  commissions and direct
expenses.

The Company used $4,787,505 for operations for the nine months  ended March 31,
1999. 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.  The report of independent
auditors  on  the  Company's  June  30, 1998 financial statements  includes  an
explanatory paragraph indicating there is substantial doubt about the Company's
ability  to  continue as a going concern.   The  financial  statements  do  not
include  any  adjustments   to   reflect   the  uncertainties  related  to  the
recoverability and classification of assets  or  the amounts and classification
of liabilities that may result from the inability of the Company to continue as
a going concern.

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 in the first quarter of fiscal 2000.

At  March  31,  1999,  the  Company  had  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.
        None

Item 5. Other Information.
        None

Item 6. Exhibits and Reports on Form 8-K.

     (a) Exhibits
         None.

     (b) Reports on Form 8-K.
         Current Report on Form 8-K for event date January 14, 1999.

                                   12
<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 May 12, 1999

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





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

                                     13

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
THE COMPANY'S FORM 10-Q FOR THE PERIOD ENDED MARCH 31, 1999 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          JUN-30-1999
<PERIOD-END>                               MAR-31-1999
<CASH>                                       3,257,280
<SECURITIES>                                         0
<RECEIVABLES>                                1,042,816
<ALLOWANCES>                                    95,000
<INVENTORY>                                  2,500,393
<CURRENT-ASSETS>                             6,878,906
<PP&E>                                       2,380,434
<DEPRECIATION>                                 984,976
<TOTAL-ASSETS>                               8,509,004
<CURRENT-LIABILITIES>                        1,787,617
<BONDS>                                              0
                        6,188,929
                                          0
<COMMON>                                        19,125
<OTHER-SE>                                     475,337
<TOTAL-LIABILITY-AND-EQUITY>                 8,509,004
<SALES>                                      3,290,287
<TOTAL-REVENUES>                             3,342,078
<CGS>                                        3,619,293
<TOTAL-COSTS>                                3,619,293
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                32,000
<INTEREST-EXPENSE>                             112,656
<INCOME-PRETAX>                            (5,284,929)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (5,284,929)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (5,284,929)
<EPS-PRIMARY>                                    (.47)
<EPS-DILUTED>                                    (.47)
        

</TABLE>


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