VERSUS TECHNOLOGY INC
10QSB/A, 1997-07-03
COMMUNICATIONS EQUIPMENT, NEC
Previous: KOLL REAL ESTATE GROUP INC, S-4/A, 1997-07-03
Next: VERSUS TECHNOLOGY INC, 424B3, 1997-07-03



              SECURITIES AND EXCHANGE COMMISSION PRIVATE  
                     Washington, D. C. 20549

                           FORM 10-QSB


(X)  QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE
     SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD
     ENDED April 30, 1997

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

Commission File No. 0-17500


                     VERSUS TECHNOLOGY, INC.              
     (Exact name of Small Business Issuer as specified in its    
      charter)


           Delaware                           22-2283745     
(State or other jurisdiction of           (I. R. S. Employer
 Incorporation or Organization)         Identification Number)


                    2600 Miller Creek Road
                  Traverse City, Michigan 49684         
            (Address of principal executive offices)


                          616-946-5868                   
                 Registrant's telephone number


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

                       Yes    X       No      .


Number of shares of Common Stock, par value $.01 per share,
outstanding as of June 12, 1997: 38,158,549.

Transitional small business disclosure format:  

                                 Yes_____    No __X__

                     VERSUS TECHNOLOGY, INC.

                            Index 



PART I - FINANCIAL INFORMATION

     Item 1 - Financial Statements:

       Consolidated Balance Sheets as of 
         April 30, 1997 (Unaudited) and 
         October 31, 1996                                

       Consolidated Statements of Operations 
         for the three and six months ended 
         April 30, 1997 and 1996 (Unaudited)             

       Consolidated Statement of Cash Flows for 
         the six months ended
    April 30, 1997 and 1996 (Unaudited)            

       Notes to Consolidated Financial Statements       

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


PART II - OTHER INFORMATION                               

     Item 1 - Legal Proceedings	                    

     Item 4 - Submission of Matters to a Vote
              of Security Holders			  	     
     Item 5 - Other Information                         

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

 











                    VERSUS TECHNOLOGY, INC.
 Consolidated Balance Sheets
<TABLE>
<CAPTION>
ASSETS
                                  April 30,       October 31,
                                    1997             1996
                                  (Unaudited)
<S>                               <C>             <C>
Current Assets
  Cash and cash equivalents        $  3,188,000    $  4,931,000
  Accounts receivable, 
    net of allowance for doubtful
    accounts of $53,000 at April
    30, 1997 and October 31, 1996       289,000         154,000
  Notes receivable, net                  52,000          32,000
  Inventories - purchased parts
      and assemblies                    136,000         145,000
  Prepaid expenses and other
    current assets                      107,000          80,000

          Total Current Assets        3,772,000       5,342,000

Notes Receivable, net                     -              19,000

Property and Equipment, net
   of accumulated depreciation                          
   of $178,000 and $155,000             307,000         270,000

Software Development Costs,
    net of accumulated amortization
    of $50,000 and $12,000              550,000         588,000  

Goodwill, net of accumulated
    amortization of $104,000 and 
    $26,000                           2,235,000       2,313,000

Patents and Other Intangible Assets,      
    net of accumulated amortization
    of $237,000 and $170,000          1,729,000         255,000


                                    $ 8,593,000    $  8,787,000
                  
   
                  






</TABLE>

<TABLE>

                                    April 30,       October 31,
                                      1997            1996
                                   (Unaudited)
<S>                                <C>              <C>          
              
LIABILITIES AND SHAREHOLDERS'
EQUITY
Current Liabilities
  Accounts payable                 $    418,000     $   748,000
  Accounts payable, PTFM                250,000            - 
  Accrued expenses                      280,000         135,000
  Deferred revenue-customer 
   advance payments                       3,000          16,000
  Note payable -- current portion       344,000         367,000

          Total Current Liabilities   1,295,000       1,266,000

          Total Liabilities           1,295,000       1,266,000



Shareholders' Equity
  Common stock, $.01 par value;
    50,000,000 shares authorized; 
    38,113,549 and 36,543,573
    shares issued and outstanding       381,000         366,000
  Additional paid-in capital         32,868,000      31,910,000
  Accumulated deficit               (25,779,000)    (24,532,000)
  Unearned compensation                (172,000)    (   223,000)
  
          Total Shareholders' 
            Equity                    7,298,000       7,521,000

                                   $  8,593,000    $  8,787,000
</TABLE>
See accompanying notes to consolidated financial statements.

                     VERSUS TECHNOLOGY, INC.
              Consolidated Statement of Operations
                          (Unaudited)
<TABLE>
<CAPTION>
                        Three Months Ended       Six Months Ended 
                            April 30,               April 30,    
                        1997          1996      1997       1996
<S>                     <C>           <C>       <C>       <C>
Net Sales                $295,000       $58,000    $686,000   $ 93,000 

Cost of sales             149,000        35,000     339,000     64,000

Gross profit              146,000        23,000     347,000     29,000

Operating Expenses
  Research & development   47,000       131,000     145,000    291,000
  Sales, general and 
    administrative        905,000       280,000   1,391,000    520,000
  Litigation defense 
    costs, settlements
    and judgments          78,000        33,000     123,000     41,000 
                        1,030,000       444,000   1,659,000    852,000

Loss From Operations     (884,000)     (421,000) (1,312,000)  (823,000)

Other Income (Expense)
  Interest income          39,000        13,000      85,000     36,000
  Interest expense         (9,000)      (15,000)    (14,000)   (16,000)
  Other, net                1,000         5,000     ( 6,000)      -    
                           31,000         3,000      65,000     20,000

Net Loss                $(853,000)   $( 418,000)$(1,247,000) $(803,000)

Net Loss Per Share      $    (.02)   $    (.02) $     (.03) $    (.04)
     
</TABLE>
     See accompanying notes to consolidated financial statements.


















                           VERSUS TECHNOLOGY, INC.
                      Consolidated Statements of Cash Flow 
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                 Six Months Ended
                                                     April 30        
                                              1997               1996
<S>                                           <C>            <C>
Cash flows from operating activities:
  Net Loss                                    $(1,247,000)   $803,000)

  Adjustments to reconcile net loss to net
    cash used in operating activities:
      Depreciation and amortization               206,000      32,000
      Change in unearned compensation              25,000         -
      Loss on sale of equipment                     7,000         -  
  
  Changes in operating assets and
    liabilities:
      Accounts receivable                        (135,000)     75,000
      Inventories                                   9,000     (26,000)
      Prepaid expenses and
        other current assets                      (52,000)   (105,000)
      Accounts payable and
        other liabilities                        (332,000)   (169,000)
      Accrued expenses                            145,000     (23,000)
      Deferred revenues- customer
        advance payments                          (13,000)     (9,000)
    Total adjustments                            (140,000)   (225,000)
    Net cash used in operating activities      (1,387,000) (1,028,000)

Cash flows from investing activities
  Changes in note receivable                       (1,000)       -
  Payment for acquisition of license to
    intellectual property and associated
    costs                                        (265,000)       -
  Additions to property and equipment             (75,000)    (66,000)
  Proceeds from sale of equipment                   8,000        -
  Additions to deferred charges and
    other assets                                     -        (59,000)
 
Net cash provided by investing activities        (333,000)   (125,000)




Cash flows from financing activities
Payments on notes payable                        $(23,000)   $(28,000)
Purchase of treasury stock                           -        (85,000)

Net cash used in financing activities             (23,000)   (113,000)

Net decrease in cash and cash equivalents      (1,743,000) (1,266,000)

Cash and cash equivalents,
  beginning of period                           4,931,000   1,998,000
Cash and cash equivalents, 
  end of period                                $3,188,000  $  732,000

Supplemental disclosures of
  cash flow information 
  
Cash paid during the period for interest           $7,000    $15,000
</TABLE>

During the first six months of fiscal 1997 the Company 
repurchased non-vested Employee Incentive Stock from terminated 
employees at par value, pursuant to the 1996 Incentive Restricted 
Stock Bonus Plan, canceling the unearned compensation of $26,000 
related to these shares.

Effective January 31, 1997 the Company acquired a license to 
intellectual property from Precision Tracking, FM, Inc. for 
consideration of 1,600,000 shares of common stock, valued for 
accounting purposes at $1,000,000, and $500,000 of which $250,000 
was paid during the quarter ended April 30, 1997 and $250,000 is 
recorded as Accounts Payable, PTFM at April 30,1997.  Expenses 
related to the acquisition totaling $15,000 were capitalized and 
$25,000 of prepaid royalties were re-classified from prepaid 
expenses to intellectual properties to be amortized over 10 
years.

     See accompanying notes to consolidated financial statements.






         VERSUS TECHNOLOGY, INC. AND SUBSIDIARY
            Notes to Consolidated Financial Statements
                          April 30, 1997 
                            (Unaudited)



Note 1    Basis of Presentation

The accompanying unaudited consolidated financial statements, 
which are for interim periods, do not include all disclosures 
provided in the annual consolidated financial statements. They 
should be read in conjunction with the consolidated financial 
statements and the footnotes thereto contained in the Annual 
Report on Form 10-KSB for the year ended October 31, 1996 of 
Versus Technology, Inc. and subsidiary (the Company), as filed 
with the Securities and Exchange Commission.  The October 31, 
1996 balance sheet contained herein was derived from audited 
consolidated financial statements, but does not include all 
disclosures required by generally accepted accounting principles 
as filed in the Company's Annual Report on Form 10-KSB referenced 
above.    

In the opinion of the Company, the accompanying unaudited 
consolidated financial statements include all adjustments, 
consisting only of normal recurring adjustments, necessary to 
present fairly the financial position as of April 30, 1997, the 
results of operations for the three months and six months ended 
April 30, 1997 and 1996 and cash flows for the six months ended 
April 30, 1997 and 1996. The results of operations for the three 
months and six months ended April 30, 1997, are not necessarily 
indicative of the results to be expected for the full year.

Note 2    Acquisition

As described more fully in Note 3 to the Consolidated Financial 
Statements included in the Form 10-KSB for the year ended October 
31, 1996, on August 26, 1996, the Company acquired Olmsted 
Engineering, Co. in a transaction accounted for using the 
purchase method.  While the acquisition occurred on August 26, 
1996, the following pro forma information reflects operations for 
the three months and six months ended April 30, 1996 as if the 
acquisition took place on November 1, 1995.
<TABLE>
<CAPTION>
                                   Three Months   Six Months

<S>                                <C>            <C>
Net sales                          $ 184,000      $ 345,000
Net loss                            (466,000)      (900,000)
Net loss per common share               (.02)          (.04)
</TABLE>

 

Note 3    Contingencies

     Litigation

     The following summarizes changes in material litigation from 
that disclosed in the Company's Annual Report on Form 10-KSB for 
the year ended October 31, 1996:

In May 1997, the Company filed a malpractice law suit against one 
of its former law firms, seeking indemnity against any loss the 
Company might incur in connection with the foregoing class action 
law suits, and also seeking equitable relief against the claim by 
the law firm that the Company is indebted to the law firm for 
prior legal services.

Note 4   Related Party Transactions

The President and Chief Executive Officer of the Company was also 
the Chief Executive Officer, a member of the Board of Directors 
and a stockholder of Olmsted which was acquired by the Company 
effective August 26, 1996.

Olmsted provided a number of resources to the Company for the 
period ended April 30, 1996 including research and development, 
pass-through billings, use of office space and development of a 
business plan.  Related party billings for the three months and 
six months ended April 30, 1996 totaled $160,000 and $437,000 
respectively.

The Company believes that services provided by Olmsted were 
negotiated at arms length at the fair value of goods and 
services received.  

The Company and Olmsted moved their principal operating 
facilities in December 1996 to a building which is beneficially 
owned by the Company's President.  The Company and Olmsted have 
entered into separate five-year lease agreements calling for 
aggregate annual rents of $111,000, increasing 4% annually after 
the first year.  The Company and Olmsted have made combined non 
refundable contributions to leasehold improvements amounting to 
$104,000, in accordance with terms of the lease agreements.  Rent 
expense for the quarter and six months ended April 30, 1997 
amounted to $27,750 and $48,750, of which $39,750 applied to the 
lease of the new facility from December 20, 1996 to April 30, 
1997.


Item 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITIONS AND RESULTS OF OPERATIONS

General

Versus Technology, Inc. (Versus) and its wholly-owned subsidiary, 
Olmsted Engineering Co. (Olmsted), collectively referred to as 
"the Company" operate in two business segments:  security; and 
systems design and engineering.  All Company operations are 
located in one facility in Traverse City, Michigan.

Versus develops and markets products using infrared technology 
for the health care industry and other markets located throughout 
North America.  These products permit the instantaneous  
identification and tracking of the location of people and 
equipment, and can be used to control access and permit 
instantaneous two-way communication.  Versus also develops, 
markets and integrates cellular products for the security 
industry.

Versus acquired Olmsted in August 1996.  Olmsted writes and 
maintains complex software programs for the computer-aided design 
and computer-aided manufacturing (CAD/CAM) industry.  It sells 
its own software under the ACU.CARV name, resells third party 
software and provides systems support services throughout North 
America.  It receives monthly maintenance and enhancement fees 
from customers in order to receive technical support and semi-
annual releases.  Olmsted also provides software programming 
services to Versus.

The following discussion and analysis focuses on the significant 
factors which affected the Company's consolidated financial 
statements during the three months and six months ended April 30, 
1997, with comparisons to similar periods in 1996 where 
appropriate.  It also discusses the Company's liquidity and 
capital resources.  The discussion should be read in conjunction 
with the consolidated financial statements and related notes 
included elsewhere in this Form 10-QSB and the consolidated 
financial statements and footnotes thereto contained in the 
Annual Report on Form 10-KSB for the year ended October 31, 1996.


The following table sets forth selected financial data for the 
Company:


<TABLE>
<CAPTION>
(in thousands except per share amounts)

                                      Three Months Ended     Six Months Ended
                                      1997          1996     1997        1996

<S>                        <C>       <C>       <C>      <C>
Statement of Operations
Data                      
Net sales                            $295         $ 58       $686       $ 93 
Net loss                             (853)        (418)    (1,247)      (803)
Net loss per common share            (.02)        (.02)      (.03)      (.04)
Weighted average number
of common shares
outstanding                    38,120,387   18,485,697 37,322,535 18,697,197 
</TABLE>
<TABLE>
Balance Sheet Data:                April 30,1997  October 31,1996
<S>                                  <C>              <C>
Working capital                      $2,477,000       $4,076,000 
Total assets                          8,593,000        8,787,000
Total liabilities                     1,295,000        1,266,000
Shareholders' equity                  7,298,000        7,521,000
</TABLE>

Results of Operations

Three Months Ended April 30, 1997 and April 30, 1996

Net sales for the second quarter of fiscal 1997 of $295,000 were 
$237,000 above sales of $ 58,000 for the corresponding quarter in 
fiscal 1996. This increase is primarily due to the addition of 
Olmsted sales and growth in sales of the infrared tracking 
systems with sales generated from the PTFM relationship.  Of the 
total sales in the second quarter of fiscal 1997, approximately 
22% were attributable to infrared tracking system sales, 68% to 
Olmsted sales, and 10% to cellular sales.  The Company is 
continuing its development and marketing of infrared products and 
expects this product line to be the Company's primary focus in 
fiscal 1997.  The Company's marketing staff has now been 
developed and a distributor agreement has been established, which 
provide a foundation for future marketing and sales efforts.

Cost of sales as a percentage of sales in the second quarter of 
fiscal 1997 decreased to 51% from 60% for the same quarter in 
fiscal 1996. This change was largely attributable to the increase 
in infrared sales and the inclusion of Olmsted sales in second 
quarter fiscal 1997, both of which had higher gross profit 
margins. 

The Company's selling, general and administrative expenses for 
the second quarter of fiscal 1997 increased $625,000, or 223%, 
over the second quarter of fiscal 1996. This increase was 
primarily due to the Company's acquisition of Olmsted in August 
1996, and the inclusion of the expenses for Olmsted's operations 
in the consolidated financial statements in 1997. Research and 
development expenses for the second quarter of fiscal 1997 were 
$47,000 compared to $131,000 for the second quarter of fiscal 
1996. The Company's acquisition of Olmsted, the Company's primary 
source of research and development for the IR Tracking System in 
the first quarter of fiscal 1996, resulted in reduced research 
and development costs in the second quarter of fiscal 1997.

In the second quarter of fiscal 1997, other income, net increased 
$28,000, or 10 times the 1996 level due primarily to the increase 
in interest earned on the proceeds from the August 1996 private 
placement.

Six Months Ended April 30, 1997 and April 30, 1996

Net sales for the six months ended April 30, 1997 were $686,000 
or 7 times the 1996 level of $93,000.  Infrared tracking sales, 
which totaled $235,000 are up significantly from the 1996 levels. 
Sales for 1997 reflect $235,000 of infrared sales and $391,000 in 
Olmsted sales.  The sales mix for the first six months of 1997 
was 34% infrared, 9% cellular and 57% Olmsted services and 
products.  The Company continued development of its marketing and 
distribution channels.  The January agreement with Precision 
Tracking added significantly to its infrared tracking 
distribution network.  

Cost of sales as a percentage of sales decreased 20% from the 
1996 level of 69% to 49% in the first six months of 1997.  This 
decrease was attributable to the inclusion of sales generated 
from the PTFM relationship and Olmsted sales in the 1997 results. 
The Olmsted sales are relatively high margin sales.  The 
Precision Tracking agreements resulted in Versus not expending 
royalty payments (previously included in inventory and cost of 
sales) to PTFM as was the case in 1996.

The Company's selling, general and administrative expenses 
increased from $520,000 in the first six months of 1996 to 
$1,391,000 for the similar period in 1997.  The increase was 
primarily due to the inclusion of Olmsted Engineering expenses in 
1997 and Precision Tracking costs associated with the Precision 
Tracking Engineering Agreement.  Research and development costs 
decreased $146,000 (50%) from the 1996 level.  As mentioned 
earlier, the Company's acquisition of Olmsted Engineering reduced 
research and development costs for the first six months of 1997.

Other income, net increased $45,000 or 225% over the first six 
months of 1996.  Interest earned on funds from the August 1996 
private placement was the primary cause of the increase.

Liquidity and Capital Resources

During the three months ended April 30, 1997, the Company relied 
on cash balances from the most recent private placement offering 
in August 1996, which generated net proceeds of $5.2 million. The 
Company believes that current working capital should be 
sufficient to meet projected cash needs over the next six months.

As discussed in prior filings, as of January 31, 1997, the 
Company and PTFM signed an Agreement (License Agreement) for the 
Company to become the exclusive licensee of PTFM`s patents and 
other intellectual property rights related to infrared tracking 
technology for ten years, and non-exclusive thereafter. PTFM has 
previously been a supplier of infrared components to the Company.

Concurrent with executing the License Agreement,  a one year 
Engineering and License Agreement (Engineering Agreement) was 
entered into by the parties to assist the Company in the 
technology transfer and to support the Company in use and 
development of the technology. 

In consideration of the License Agreement, based on negotiations 
between the parties, the Company agreed to pay $500,000 in cash 
and 1.6 million restricted shares of the Company's common stock. 
During the quarter ended April 30, 1997, $250,000 of the $500,000 
obligation was paid.  The remaining $250,000 is required to be 
paid on the completed transfer date, defined in the contract as 
the date PTFM certifies all knowledge has been transferred.  
Under the Engineering Agreement, the Company is required to 
reimburse PTFM for expenses incurred in providing the services 
covered by the agreement.  Such expense reimbursement payments 
are estimated at $40,000 per month during the one-year term, with 
additional reimbursement of authorized expenses as applicable. 

     Significant liquidity factors are as follows:
<TABLE>
<CAPTION>
                                  April 30,     October 31,
                                    1997           1996
<S>                                <C>            <C>
       Current ratio               2.9:1          4.2:1
       Quick ratio                 2.7:1          4.0:1
</TABLE>


PART II - OTHER INFORMATION

Item 1 - Legal Proceedings


     The following summarizes changes in material litigation from 
that disclosed in the Company's Annual Report on Form 10-KSB for 
the year ended October 31, 1996:

        Versus Technology, Inc. v. Duane, Morris & Hecksher:

        Complaint filed:   May 23, 1997
        Court:  United States District Court for the Southern    
                District of New York
        Civil Action No.  97 Civ. 3798

     The Company has filed a malpractice law suit against one of 
its former law firms, seeking indemnity against any loss the 
Company might incur in connection with the class action law suits 
(referenced in the Company's October 31, 1996 Annual Report on 
Form 10-KSB) and also seeking equitable relief against the claim 
that the Company is indebted to the law firm for prior legal 
services. 


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

The following directors, which comprised all of the current 
directors of the Company, were elected at the 1997 Annual Meeting 
of Shareholders of Versus Technology, Inc. held on Friday May 9, 
1997:   Julian C. Schroeder, Gary T. Gaisser and Elliot G. 
Eisenberg.

Total shares voted were 23,297,208 (61%).  The tabulation of 
votes was as follows:
<TABLE>
<CAPTION>
                                FOR           WITHHELD/AGAINST
<S>                           <C>                  <C>
Julian C. Schroeder           23,221,958           75,250
Gary T. Gaisser               23,221,958           75,250
Elliot G. Eisenberg           23,221,958           75,250
</TABLE>


Item 5 - OTHER INFORMATION

Registration on Form SB-2

Pursuant to private placements of its securities in 1995 and 1996 
the Company entered into registration rights agreements with the 
purchasers of the Company's Common Stock.  Additional restricted 
shares were received by Olmsted shareholders in the August 26, 
1996 merger.  Restricted shares were sold to Precision Tracking 
FM, Inc. ("PTFM") to acquire certain intellectual property used 
in the infrared tracking business.  Restricted shares were 
delivered in satisfaction of the indebtedness owed to one other 
person.  During the second quarter the Company has registered for 
resale a portion of these shares.  All of the net proceeds from 
the offering registered will be received by the Selling 
Shareholders of the securities.  The total number of shares which 
may be offered pursuant to the Prospectus filed is 12,648,000 
shares of common stock.  Of these shares, 1,600,000 are 
restricted from sale prior to October 1, 1997 (the PTFM shares). 

During the second quarter of fiscal year 1997 the Company 
expended $48,000 in professional fees for preparation of the 
required Prospectus for registration of the shares referenced 
above.

Item 6 (a) Exhibits 

  Exhibit 11 - Statement re Computation of Per Share Earnings

  Exhibit 27 - Financial Data Schedule

Item 6 (b) Reports on Form 8-k

  There were no reports on Form 8-K during the 3 months ended    
  April 30, 1997


                         SIGNATURES

       Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized.


                                   VERSUS TECHNOLOGY, INC.       
                                         (Registrant)


                         By: GARY T. GAISSER                     
                             Gary T. Gaisser
                             President and 
                             Chief Executive Officer


                         By: ROBERT BUTLER                      
                             Robert Butler
                             Controller and 
                             Principal Accounting Officer



June 16, 1997



















Exhibit 11 - Statement re Computation of Per Share Earnings
<TABLE>
<CAPTION>
                           Three Months Ended        Six Months Ended 
                                   April 30,         _   __ April 30,    ____
                               1997           1996   1997                1996
<S>                           <C>         <C>        <C>            <C>
Net loss                      $(853,000)  $(418,000) $(1,247,000)   $(803,000)

Calculation of weighted
  average common shares
  outstanding:

  Outstanding common shares
    at beginning of period   38,123,674  18,485,697   36,543,573   18,910,697 
 
  Impact of repurchase of
    Former Chairman of the
    Board and CFO's shares                                           (221,840)
  Impact of January 31, 1997
    Precision Tracking issue                             795,580
  Other                         ( 3,287)               (  16,618)       8,340

Total weighted average
  common shares              38,120,387  18,485,697   37,322,535   18,697,197


Primary and Fully Diluted
  Loss per Share              $(.02)       $(.02)        $(.03)       $(.04)

NOTE:  The weighted average effect of common stock equivalents was anti-
dilutive for 1996 and 1997 and, therefore, was not considered in the above  
calculation.
</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          OCT-31-1997
<PERIOD-END>                               APR-30-1997
<CASH>                                       3,188,000
<SECURITIES>                                         0
<RECEIVABLES>                                  341,000
<ALLOWANCES>                                    53,000
<INVENTORY>                                    136,000
<CURRENT-ASSETS>                             3,772,000
<PP&E>                                         485,000
<DEPRECIATION>                                 178,000
<TOTAL-ASSETS>                               8,593,000
<CURRENT-LIABILITIES>                        1,295,000
<BONDS>                                              0
                                0
                                          0
<COMMON>                                       381,000
<OTHER-SE>                                   6,917,000
<TOTAL-LIABILITY-AND-EQUITY>                 8,593,000
<SALES>                                        686,000
<TOTAL-REVENUES>                               686,000
<CGS>                                          339,000
<TOTAL-COSTS>                                  339,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              14,000
<INCOME-PRETAX>                            (1,247,000)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (1,247,000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (1,247,000)
<EPS-PRIMARY>                                    (.03)
<EPS-DILUTED>                                    (.03)
        

</TABLE>


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