INVITRO INTERNATIONAL /
10QSB, 1997-05-15
IN VITRO & IN VIVO DIAGNOSTIC SUBSTANCES
Previous: SYMIX SYSTEMS INC, 10-Q, 1997-05-15
Next: ENEX 90-91 INCOME & RETIREMENT FUND SERIES 2 LP, 10QSB, 1997-05-15


 
 
  <PAGE>
 

==================================================================
=======
                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C.  20549
 
                                FORM 10-QSB
 
 
 [X]   Quarterly Report pursuant to Section 13 or 15(d) of the Securities
       Exchange Act of 1934
 
        For the Quarterly Period Ended:    MARCH 31, 1997
                                           --------------
 
 [ ]   Transition Report pursuant to Section 13 or 15(d) of the Securities
       Exchange Act of 1934
 
 
 
                        Commission File No. 0-19241
 
 
                           INVITRO INTERNATIONAL
 --------------------------------------------------------------------------
     (Exact name of small business issuer as specified in its charter)
 
        California                                          33-0149560
 --------------------------------------------------------------------------
 (State or other jurisdiction of                       (I.R.S. Employer
  incorporation or organization)                      Identification No.)
 
 16632 Millikan Avenue, Irvine, California                      92606
 --------------------------------------------------------------------------
 (Address of principal executive offices)                    (Zip Code)
 
 Registrant's telephone number, including area code:(714) 851-8356
 
                             (Not applicable)
 --------------------------------------------------------------------------
           (Former name, former address and former fiscal year,
                       if changed since last report)
 
 
 Check whether the issuer (1) filed all reports required to be filed by
 Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past
 12 months (or for such shorter period that the registrant was required to
 file such reports), and (2) has been subject to such filing requirements
 for the past 90 days.     YES [X]    NO [ ]
 
 State the number of shares outstanding of each of the issuer's classes of
 common equity, as of the latest practicable date:  Common Stock, without
 par value, outstanding as of May 14, 1997:   14,028,300 shares.
 
 Transitional Small Business Disclosure Format (check one):  
 YES [ ]   NO [X]
 
 

==================================================================
=======
 
  <PAGE>
                          INVITRO INTERNATIONAL
                                   INDEX
 <TABLE>
 <CAPTION>
 <S>      <C>                                                         <C>
                                                                       Page
                                                                      Number
                                                                      ------
 Part I    FINANCIAL INFORMATION:
 
 Item 1.   Financial Statements:
 
           Balance Sheets at March 31, 1997
              and September 30, 1996 .................................    1
 
           Statements of Operations for the Six Months and
              Three Months ended March 31, 1997 and 1996 .............    2
 
           Statement of Changes in Shareholders' Equity
              for the Six Months ended March 31, 1997 ................    3
 
           Statements of Cash Flows for the Six Months
              ended March 31, 1997 and 1996 ..........................    4
 
           Notes to Unaudited Financial Statements
              at March 31, 1997 ......................................    5
 
 Item 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF
OPERATION:
 
           Management's Discussion and Analysis of
              Financial Condition and Results of Operations ..........    8
 
 PART II   OTHER INFORMATION:
 
           Item 5.  Other Information ................................   10
 
           Item 6.  Exhibits and Reports on Form 8-K .................   11
 
 SIGNATURES ..........................................................   12
 
 </TABLE>
 
             SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
 
       Certain statements in this Report under the caption "Management's
 Discussion and Analysis or Plan of Operation" and elsewhere constitute
 "forward-looking statements" within the meaning of the Private Securities
 Litigation Reform Act of 1995.  Such forward-looking statements involve
 known and unknown risks, uncertainties and other factors which may cause
 the actual results or performance of the Company to be materially different
 from future results or performance expressed or implied by such
 forward-looking statements.  Such factors, include, among others:  market
 acceptance of new products, economic, competitive, governmental and
 technological factors affecting the Company's operations, markets, services
 and prices, and other factors described in this Report and in prior filings
 with the Securities and Exchange Commission.  The Company's actual results
 could differ materially from those suggested or implied by any
 forward-looking statements as a result of such risks.
 
 CAUTIONARY STATEMENTS
 
       In connection with the "Safe Harbor" Provisions of the Private
 Securities Litigation Reform Act of 1995, the Company has filed cautionary
 statements identifying important factors that could cause the Company's
 actual results to differ materially from those projected in forward-looking
 statements made by, or on behalf of, the Company.  Reference is made to
 Exhibit 99.1 filed with the Company's Annual Report on Form 10-KSB for the
 fiscal year ended September 30, 1996.
 
                                   - i -
  <PAGE>
                     PART I.  FINANCIAL INFORMATION
 
                           INVITRO INTERNATIONAL
                        CONSOLIDATED BALANCE SHEETS
 <TABLE>
 <CAPTION>
                                                      March 31,   September 30,
                                                        1997           1996  
                                                   ------------   ------------
 <S>                                               <C>            <C>     
         ASSETS:
 
 Current assets:
   Cash and cash equivalents ....................  $    383,000   $  1,209,000
   Accounts receivable - net of allowance for
     doubtful accounts of $10,000 at
     March 31, 1997 and $10,000 at
     September 30, 1996 .........................       157,000        146,000
   Stock subscription receivable ................           --         250,000
   Inventories ..................................       503,000        366,000
   Prepaid expenses .............................        45,000         57,000
                                                   ------------   ------------
       Total current assets .....................     1,088,000      2,028,000
 
 Furniture, equipment and leasehold
   improvements, net ...........................        182,000        221,000
 
 Deposits and other assets .....................        144,000        166,000
                                                   ------------   ------------ 
 
 Total Assets ..................................   $  1,414,000   $  2,415,000
                                                   ============   ============ 
 
         LIABILITIES AND SHAREHOLDERS' EQUITY:
 
 Current liabilities:
   Accounts payable ............................   $    130,000   $    174,000
   Accrued payroll and employee benefits .......         70,000         82,000
   Accrued restructuring costs .................         51,000         51,000
   Accrued private placement costs .............            --          25,000
   Other accrued liabilities ...................          8,000         19,000
                                                   ------------   ------------
       Total current liabilities ...............        259,000        351,000
                                                   ------------   ------------
 Commitments and Contingencies
 
 Shareholders' Equity:
   Preferred stock, no par value;
     1,000,000 shares authorized;
     no shares issued or outstanding ...........            --             --
   Common stock, no par value;
     40,000,000 shares authorized; 
     Issued and outstanding, 14,028,300 shares
       at Mar 31, 1997 and 13,228,365 shares
       at Sept 30, 1996 ........................     25,036,000     24,811,000
     Subscribed but not paid for and not issued,
       799,935 shares at Sept 30, 1996 .........            --         225,000
   Accumulated deficit .........................    (23,929,000)   (23,028,000)
   Currency translation adjustment .............         48,000         56,000
                                                   ------------   ------------
       Total shareholders' equity ..............      1,155,000      2,064,000
                                                   ------------   ------------
 
 Total Liabilities and Shareholders' Equity ....   $  1,414,000   $  2,415,000
                                                   ============   ============
 </TABLE>
 
              See accompanying notes to financial statements.
 
                                    -1-
  <PAGE>
                          INVITRO INTERNATIONAL
                   CONSOLIDATED STATEMENTS OF OPERATIONS
 <TABLE>
<CAPTION>

                                    Three Months ended         Six Months ended
                                         March 31,                 March 31,
                                 ------------------------   ----------------------
                                       1997         1996         1997         1996
                                 -----------  -----------   ----------   ----------
<S>                              <C>          <C>           <C>          <C>

REVENUES ....................... $   164,000  $   260,000   $  423,000   $  485,000
                                 -----------  -----------   ----------   ----------

COSTS AND EXPENSES:
  Costs of revenues ............     105,000      167,000      289,000      333,000
  Selling, general and
    administrative expenses ....     433,000      493,000    1,019,000    1,037,000
  Research and development .....      29,000       73,000       38,000      143,000
                                 -----------  -----------   ----------   ----------
    Total costs and expenses ...     567,000      733,000    1,346,000    1,513,000
                                 -----------  -----------   ----------   ----------

Operating loss .................    (403,000)    (473,000)    (923,000)  (1,028,000)
                                 -----------  -----------   ----------   ----------

Nonoperating income (expense):
  Investment income ............       8,000        6,000       22,000       39,000
                                 -----------  -----------   ----------   ----------


Net loss ....................... $  (395,000) $  (467,000)  $ (901,000) $  (989,000)
                                 ===========  ===========   ==========   ==========

Net loss per common share ......      $(0.02)      $(0.04)      $(0.06)      $(0.08)
                                 ===========  ===========   ==========   ==========
Weighted average
  common shares outstanding ....  14,028,300   11,969,682   14,028,300   11,969,682
                                 ===========  ===========   ==========   ==========




</TABLE>
 
 
 
 
 
 
 
 
 
              See accompanying notes to financial statements.
 
 
                                    -2-
  <PAGE>
 
 
                           INVITRO INTERNATIONAL
         CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                  FOR THE SIX MONTHS ENDED MARCH 31, 1997
 

<TABLE>
<CAPTION>

                        Common Stock        Common Stock Subscriptions                 
Currency         Total
                  ------------------------  --------------------------   Accumulated   translation  
Shareholders'
                     Shares      Amount        Shares        Amount         deficit   
adjustments      Equity
                  ----------  ------------  -----------  -------------  -------------  -----------   ------------
<S>               <C>         <C>           <C>          <C>            <C>            <C>         
 <C>
Balances at
September 30,
1996 ...........  13,228,365  $ 24,811,000      799,935  $     225,000  $ (23,028,000) $   
56,000   $  2,064,000


Payment of
of common
stock
subscription....     799,935       225,000     (799,935)      (225,000)            --           -- 
           --


Net loss for
the six
months ended
Mar 31, 1997....          --            --           --             --       (901,000)          --      
(901,000)

Currency
translation
adjustments ....          --            --           --             --             --       (8,000)       
(8,000)
                  ----------  ------------  -----------  -------------  -------------  -----------   ------------

Balances at
March 31,
1997 ...........  14,028,300  $ 25,036,000         -0-   $        -0-   $ (23,929,000) $   
48,000   $  1,155,000
                  ==========  ============  ===========  ============= 
=============  ===========   ============

</TABLE>
 
 
 
 
 
 
 
 
 
 
 
       See accompanying notes to consolidated financial statements.
 
 
                                    -3-
  <PAGE>
                           INVITRO INTERNATIONAL
                   CONSOLIDATED STATEMENTS OF CASH FLOWS
 <TABLE>
 <CAPTION>
                                                         Six Months ended
                                                             March 31,
                                                   ---------------------------
                                                         1997           1996
                                                   ------------   ------------
 <S>                                               <C>            <C>     
 OPERATING ACTIVITIES:
 Net loss .......................................  $   (901,000)  $   (989,000)
 Adjustments to reconcile net loss to
   net cash used in operating activities:
     Depreciation and amortization ..............        52,000         77,000
     Changes in operating assets and liabilities:
       Accounts receivable ......................       (11,000)         2,000
       Inventories ..............................      (137,000)        22,000
       Prepaid expenses and other assets ........        20,000         20,000
       Accounts payable and accrued expenses ....       (67,000)       (46,000)
                                                   ------------   ------------
 Net Cash Provided By (Used In)
   Operating Activities .........................    (1,044,000)      (914,000)
                                                   ------------   ------------
 INVESTING ACTIVITIES:
 Proceeds from sale of equipment ................           --          40,000 
 Proceeds from marketable securities ............           --         991,000
 Capital expenditures ...........................        (2,000)       (26,000)
 Additions to capitalized patent costs ..........        (2,000)       (13,000)
                                                   ------------   ------------
 Net Cash Provided By (Used In)
   Investing Activities .........................        (4,000)       992,000
                                                   ------------   ------------
 FINANCING ACTIVITIES:
 Net cash provided by sale of common stock ......       225,000            --
                                                   ------------   ------------
 
 Effect of exchange rate changes on cash ........        (3,000)        (4,000)
                                                   ------------   ------------
 NET INCREASE (DECREASE) IN CASH
   AND CASH EQUIVALENTS .........................      (826,000)        74,000
 Cash and cash equivalents at beginning of year .     1,209,000      1,165,000 
                                                   ------------   ------------
 CASH AND CASH EQUIVALENTS AT END OF PERIOD .....  $    383,000   $ 
1,239,000
                                                   ============   ============
 Supplemental disclosures 
 of cash flow information:
   Cash paid during the period for:
       Income taxes .............................  $        --    $      1,000
                                                   ============   ============
 </TABLE>
 
 
 
 
              See accompanying notes to financial statements.
 
 
                                    -4-
  <PAGE>
                           INVITRO INTERNATIONAL
                  NOTES TO UNAUDITED FINANCIAL STATEMENTS
                              MARCH 31, 1997
 
 
 NOTE 1  --   INTERIM FINANCIAL INFORMATION.
 
 The accompanying unaudited financial statements of InVitro International, a
 California corporation (the "Company") at March 31, 1997 and for the six
 months and three month periods ended March 31, 1997 and 1996 have been
 prepared by the Company pursuant to the rules of the Securities and
 Exchange Commission and, in the opinion of the Company's management,
 include all adjustments necessary for a fair presentation of financial
 position, results of operations and cash flows for the interim periods
 covered by such statements.  Certain information and footnote disclosures
 normally included in financial statements prepared in accordance with
 generally accepted accounting principles have been condensed or omitted
 pursuant to the Commission's rules.  Reference is made to Note 1 of the
 Notes to Consolidated Financial Statements contained in the Company's
 Annual Report on Form 10-KSB for the fiscal year ended September 30, 1996
 for a summary of significant accounting policies utilized by the Company. 
 It is suggested that the financial statements at March 31, 1997 be read in
 conjunction with the audited consolidated financial statements and notes
 thereto included in the Company's latest Annual Report on Form 10-KSB.
 
 Results of operations for the six months and three months ended March 31,
 1997 and 1996 may not necessarily be indicative of results for the full
 fiscal year.
 
 
 NOTE 2  --   CASH EQUIVALENTS.   For financial reporting purposes, cash
 equivalents consist of money market fund accounts and all other highly
 liquid investments with a maturity of three months or less when purchased. 
 At March 31, 1997, the Company had approximately $343,000 on deposit in a
 money-market mutual fund.
 
 
 NOTE 3 --  INVENTORIES.   Inventories consist of the following at March 31,
 1997 and September 30, 1996:
 
 <TABLE>
 <CAPTION>
                                                 March 31,    September 30,
                                                   1997             1996
                                              ------------     ------------
       <S>                                    <C>              <C>     
       Raw materials and work-in-process ..   $     57,000     $     59,000
       Finished goods .....................        445,000          307,000
                                              ------------     ------------
                                              $    503,000     $    366,000
                                              ============     ============
 </TABLE>
 
 Inventories are stated at the lower of cost (first-in, first-out method) or
 market.  Management has recorded reserves that they believe are appropriate
 for obsolete inventory.  However, the Company has purchased inventories of
 Guardian DNA in anticipation of future sales and adjustments to the
 inventory reserve would be required if such sales are not generated.
 
 
 
                                    -5-
 
 
  <PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
 
 NOTE 4  --   FURNITURE, EQUIPMENT AND LEASEHOLD IMPROVEMENTS.  
Furniture,
 equipment and leasehold improvements consist of the following at March 31,
 1997 and September 30, 1996:
 
 <TABLE>
 <CAPTION>
                                                 March 31,    September 30,
                                                   1997             1996
                                              ------------     ------------
       <S>                                    <C>              <C>     
       Furniture and equipment ............   $    837,000     $    840,000
       Leasehold improvements .............        206,000          206,000
                                              ------------     ------------
                                                 1,043,000        1,046,000
       Less accumulated depreciation ......       (861,000)        (825,000)
                                              ------------     ------------
                                              $    182,000     $    221,000
                                              ============     ============
 </TABLE>
 
 
 NOTE 5  --   EARNINGS PER SHARE.   Earnings per share were computed by
 dividing net loss for the period by the weighted average number of shares
 of common stock and dilutive common stock equivalents.  All common stock
 equivalents (stock options and warrants) have been excluded from earnings
 per share for the periods ended March 31, 1997 and 1996, as the effect of
 these common stock equivalents is antidilutive.
 
 
 NOTE 6  --   COMMITMENTS AND CONTINGENCIES.
 
 The Company leases its facility in Irvine, California for $6,400 per month
 under a two year lease which expires on February 28, 1998.
 
 The Company has entered into equipment leases which are accounted for as
 operating leases.  Future commitments under all of the Company's
 noncancelable equipment lease agreements are as follows:
 
 <TABLE>
           <S>                                          <C>
           Fiscal 1997 ..........................        $    85,000
           Fiscal 1998 ..........................             35,000
                                                         -----------
                                                         $   121,000
                                                         ===========
 </TABLE>
 
 The Company is a defendant in a wrongful termination lawsuit which arose
 when the Company determined to liquidate its European subsidiary. 
 Management, based in part on consultation with legal counsel, believes this
 suit is without substantial merit and should not result in a judgment which
 in the aggregate would have a material adverse effect on the Company s
 financial statements.
 
 A restructuring reserve was established when the Company liquidated its
 European subsidiary.  Management has elected to retain this accrual until
 all matters related to the liquidation have been settled.
 
 
                                    -6-
  <PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)
 
 NOTE 7 --   PROPOSAL TO MERGE WITH ANOTHER BUSINESS.
 
       Due to the Company's limited revenues and declining cash resources,
 resulting from a reduced customer base for its proprietary in vitro safety
 testing products and the lack of endorsement of the Company's products by
 governmental agencies, the Company's board of directors has authorized
 management to explore and negotiate a merger of the Company with another
 business enterprise.  This strategy is intended to provide for survival of
 the Company and realization of shareholder value by a business combination
 with another entity offering the potential of adding revenues.  Any such
 transaction will be subject to approval of the Company's board of directors
 and is also anticipated to require approval by a majority of the Company's
 shareholders.  A transaction of this nature anticipates the acquisition of
 additional assets or business operations in exchange for a controlling
 interest in the Company via the issuance of additional equity securities. 
 Any such transaction is expected to involve substantial dilution to the
 equity interests of the Company's shareholders.
 
       On May 13, 1997, the Company entered into a letter of intent to merge
 with Miragen Inc. in a transaction expected to provide current Company
 shareholders with approximately 20% of the surviving corporation's common
 stock, subject to possible adjustments based on business developments prior
 to execution of a definitive agreement.  The proposed merger with Miragen
 Inc. followed termination, by mutual agreement, of negotiations relating to
 a previously announced Company proposal to merge with Shenyang
 International Inc.  The proposed merger with Miragen Inc. is subject, among
 other conditions, to completion of due diligence investigations, approval
 by the board of directors for each of the parties, preparation and
 execution of a definitive merger agreement, filing appropriate materials
 with the Securities and Exchange Commission and approval by the majority
 vote of InVitro shareholders.  Miragen Inc., based in Irvine, California,
 develops, manufactures and sells proprietary biological identification and
 testing products used in hospital and medical laboratories and for animal
 identification and forensic applications.  InVitro currently acts as a
 distributor for Guardian DNA child identification and safety products
 supplied by Miragen under a prior agreement executed in 1996.  Founded in
 1993, Miragen's revenues for its fiscal year ended March 31, 1997 were
 approximately $68,000 excluding Miragen sales of Guardian DNA products to
 InVitro.  Two of the Company's officers, directors and shareholders,
 Messrs. Irwin J. Gruverman and William M. Curtis, are also founders,
 officers, directors and shareholders of Miragen Inc.  Messrs. Gruverman and
 Curtis both abstained from participating in negotiations relating to the
 Company's letter of intent with Miragen Inc. and will abstain from voting
 on the proposed merger as members of the Company's Board of Directors.
 
 
 
 
                                    -7-
  <PAGE>
                          INVITRO INTERNATIONAL
                 MANAGEMENT'S DISCUSSION AND ANALYSIS OF 
               FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
       The following discussion should be read in conjunction with the
 Consolidated Financial Statements and notes thereto appearing elsewhere in
 this Report.
 
 RESULTS OF OPERATIONS:
 
       REVENUES:   For the six months ended March 31, 1997 (the "1997
 Period") revenues were $423,000, an decrease of 13% from revenues of
 $485,000 in the six months ended March 31, 1996 (the "1996 Period").  The
 decrease was due to an overall decline in sales of the Company's safety
 testing products during the second quarter ended March 31, 1997.  Revenues
 for the quarter ended March 31, 1997 were $164,000, a decline of $96,000
 compared to revenues of $260,000 for the comparable quarter ended March 31,
 1996 in the prior fiscal year.  To date, the marketing of Guardian DNA
 child safety and identification products through distribution of sales
 materials in hospital gift packs to new mothers have not generated sales of
 consequence.
 
       The Company's management believes that sales of its IRRITECTION Assay
 System and CORROSITEX test kits to determine Packing Group classification
 of corrosive substances will either remain relatively stable or continue to
 decline.  Various efforts to obtain governmental agency endorsement for use
 of the Company's products have proven unsuccessful, as exemplified by the
 U.S. Department of Transportation ("DOT") recent endorsement of animal
 testing methods for use by its regional operations, notwithstanding a DOT
 regulatory exemption permitting use of CORROSITEX for packing group
 classification and the fact that CORROSITEX offers significantly lower
 costs and faster results than are available by animal testing methods. 
 Other marketing strategies employed by the Company have failed to increase
 commercial interest in the Company's safety testing products.
 
       To take advantage of its internal sales force and distribution
 capabilities, the Company entered into an exclusive distributorship
 agreement in March 1996 to market the Guardian-DNA child identification
 system to and through hospitals, birthing and other institutional obstetric
 markets.  During October 1996, the Company entered into an agreement
 providing for the distribution of Guardian DNA literature and discount
 coupons in hospital gift packs to approximately 300,000 new mothers per
 month commencing in January 1997.  The response to this program has been
 minimal, and the Company intends to discontinue this program.  The Company
 will reduce its staff during May 1997 to lower operating costs, and sales
 and marketing activities will be focused almost exclusively on efforts to
 sell and distribute Guardian DNA directly to one or more affiliated
 hospital chains.  Although preliminary indications for obtaining orders
 from two hospital chains appear promising, there can be no assurance that
 these efforts will be successful.
 
       COSTS OF GOODS SOLD:    Cost of revenues for the 1997 Period were
 $289,000, or approximately 68.3% of sales, compared to $333,000, or 68.7%
 of sales, for the 1996 Period, resulting in gross profit margins of 31.7%
 for the 1997 Period compared to 31.3% in the 1996 Period.  Due to fixed
 manufacturing costs, a portion of which are unabsorbed due to low revenues,
 gross margins for the Company's proprietary in vitro products and services
 are expected to remain at or near present levels until sales growth
 necessary to absorb a higher percentage of fixed costs is attained, as to
 which there can be no assurance.  Gross margins in future periods are
 expected to show improvement only if the Company's introduction of Guardian
 DNA products at a favorable price per unit proves successful, since the
 Company's cost of revenues for Guardian DNA is limited to the purchase of
 finished kits from a supplier and a limited amount of warehouse space to
 store Guardian DNA inventories.
 
 
                                    -8-
  <PAGE>
      SELLING, GENERAL AND ADMINISTRATIVE EXPENSES.   Selling, general and
 administrative expenses were $1,019,000 in the 1997 Period, an decrease of
 approximately $18,000 compared to $1,037,000 in selling, general and
 administrative expenses for the 1996 Period.  Reductions in staff and
 facilities expense during the 1997 Period were largely offset by increased
 marketing expenses associated with the introduction of Guardian DNA
 products.  Due to further reductions in staff and abandonment of the
 hospital gift pack marketing program, management expects that selling,
 general and administrative expense will be reduced in future periods.
 
       RESEARCH AND DEVELOPMENT.    Research and development expenses for
 the 1997 Period were $38,000, a $105,000 decrease from $143,000 in research
 and development expenses in the 1996 Period.  To conserve capital
 resources, the Company previously elected to outsource as much of its
 research and development requirements for the near term as is possible. 
 Consistent with this policy, the decline in research and development
 expenses is primarily attributable to reductions in personnel and decreased
 expenditures for research materials and supplies.
 
       OTHER INCOME.    Interest income was $22,000 in the 1997 Period, a
 decline of $17,000 compared to the 1996 Period.  The decrease in interest
 income was attributable to a reduction in average cash balances compared to
 the 1996 Period.
 
       NET LOSS.    The Company's net loss of $901,000 during the 1997
 Period declined by approximately $88,000, a 9% decrease compared to the
 $989,000 net loss for the 1996 Period.  The Company's management
 anticipates the Company will continue to incur losses, but at a lower rate
 based on cost reductions noted above, due to the Company's declining
 revenues and fixed expenses for manufacturing overhead and selling, general
 and administrative expenses.  Losses are expected to continue until such
 time as sales increase to a level necessary to absorb fixed costs.  No
 assurances can be given as to whether or when sales increases may be
 achieved.
 
       The Company's operating management currently believes that a
 profitable level of operations cannot be attained unless the Company
 acquires or is merged with another business that can generate additional
 revenues.   See Note 7 of the Notes to Consolidated Financial Statements
 included earlier in this Report.  There can be no assurance of future
 growth in revenues, or that the Company will achieve revenue increases in
 an amount necessary to attain profitable operations or that the Company
 will successfully complete a merger with another business entity.
 
 LIQUIDITY AND CAPITAL RESOURCES:
 
       At March 31, 1997, the Company's cash resources totalled $383,000 and
 its working capital was $829,000.  Included in the Company's working
 capital are $503,000 in inventories, much of which represents Guardian DNA
 products that are dependent upon the successful introduction of this
 product line for the Company to realize the value of these inventories. 
 During the six months ended March 31, 1997, the Company's cash and cash
 equivalents securities decreased by $826,000, due primarily to cash
 outflows used by operating activities of $1,044,000, partially offset by
 the collection of $225,000 in net proceeds from the sale of common stock.
 
       The Company's principal capital requirements include working capital
 to finance sales and marketing activities and general and administrative
 expenses.  The Company has no significant pending commitments for capital
 expenditures or new product development, and capital equipment additions
 are not expected to be material in amount for the foreseeable future. 
 During the six months ended March 31, 1997, the Company's inventories
 increased by $137,000 primarily as the result of increases in quantities of
 Guardian DNA to support the market launch of that product line.
 
       Based on currently planned activities, management believes that its
 cash resources at March 31, 1997 are sufficient to fund the Company's
 operations at least through September 30, 1997.
 
                                    -9-
  <PAGE>
                      PART II -- OTHER INFORMATION
 
 ITEM 5.   OTHER INFORMATION.
 
 ABANDONMENT OF PROPOSED MERGER WITH SHENYANG INTERNATIONAL
 
       On March 3, 1997, the Company announced it had signed a letter of
 intent to merge with Shenyang International Inc. in a transaction where the
 Company's shareholders would retain 20% of the combined entity's common
 stock.   Due to delays on the part of Shenyang International, that merger
 proposal was not presented to the Company's board of directors for
 consideration and the proposed merger with Shenyang International has been
 abandoned by mutual consent of the parties.
 
 
 PROPOSAL TO MERGE WITH MIRAGEN INC.
 
       Due to the Company's limited revenues and declining cash resources,
 resulting from a reduced customer base for its proprietary in vitro safety
 testing products and the lack of endorsement of the Company's products by
 governmental agencies, the Company's board of directors has authorized
 management to explore and negotiate a merger of the Company with another
 business enterprise.  This strategy is intended to provide for survival of
 the Company and realization of shareholder value by a business combination
 with another entity offering the potential of adding revenues.  Any such
 transaction will be subject to approval of the Company's board of directors
 and is also anticipated to require approval by a majority of the Company's
 shareholders.  A transaction of this nature anticipates the acquisition of
 additional assets or business operations in exchange for a controlling
 interest in the Company via the issuance of additional equity securities. 
 Any such transaction is expected to involve substantial dilution to the
 equity interests of the Company's shareholders.
 
       On May 13, 1997, the Company entered into a letter of intent to merge
 with Miragen Inc. in a transaction expected to provide current Company
 shareholders with approximately 20% of the surviving corporation's common
 stock, subject to possible adjustments based on business developments prior
 to execution of a definitive agreement.  The proposed merger with Miragen
 Inc. is subject, among other conditions, to completion of due diligence
 investigations, approval by the board of directors for each of the parties,
 preparation and execution of a definitive merger agreement, filing
 appropriate materials with the Securities and Exchange Commission and
 approval by the majority vote of InVitro shareholders.
 
       Miragen Inc., based in Irvine, California, develops, manufactures and
 sells proprietary biological identification and testing products used in
 hospital and medical laboratories and for animal identification and
 forensic applications.  InVitro currently acts as a distributor for
 Guardian DNA child identification and safety products supplied by Miragen
 under a prior agreement executed in 1996.  Founded in 1993, Miragen's
 revenues for its fiscal year ended March 31, 1997 were approximately
 $68,000 excluding Miragen's sales of Guardian DNA products to InVitro.
 
       Two of the Company's officers, directors and shareholders, Messrs.
 Irwin J. Gruverman and William M. Curtis, are also founders, officers,
 directors and shareholders of Miragen Inc.  Messrs. Gruverman and Curtis
 both abstained from participating in negotiations relating to the Company's
 letter of intent with Miragen Inc. and will abstain from voting on the
 proposed merger as members of the Company's Board of Directors.
 
 
 LOSS OF NASDAQ SMALL-CAP MARKET LISTING
 
       The Company was recently advised that its common stock will be
 delisted from The Nasdaq SmallCap Market at the close of business on May
 14, 1997 for failure to satisfy minimum standards for continued listing.
 The Company expects that its common stock will remain actively traded in
 the over-the-counter market and quoted under the symbol "INVI" on the NASD
 Electronic Bulletin Board.
 
                                   -10-
  <PAGE>
      A consequence of delisting from The Nasdaq SmallCap Market is that
 the Company's common stock may be deemed subject to rules of the Securities
 and Exchange Commission applicable to "penny stocks".  The Securities
 Enforcement and Penny Stock Reform Act of 1990 requires additional
 disclosure relating to the market for "penny stocks", as defined.  A "penny
 stock" is generally defined as any equity security that has a market price
 of less than $5.00 per share, subject to certain exceptions.  Such
 exceptions include any equity security listed on Nasdaq and any equity
 security issued by an issuer that has (i) net tangible assets of at least
 $2,000,000, if such issuer has been in continuous operation for three (3)
 years; (ii) net tangible assets of at least $5,000,000 if such issuer has
 been in continuous operation for less than three (3) years; or (iii)
 average annual revenue of at least $6,000,000 if such issuer has been in
 continuous operation for less than three years.  Unless an exception is
 available, the regulations require the delivery, prior to any transaction
 through a broker-dealer involving a penny stock, of a disclosure schedule
 explaining the penny stock market and associated risks.
  
      In addition, so long as the Company's securities are not quoted on
 Nasdaq or the Company does not have $2,000,000 in net tangible assets,
 trading in the Common Stock would be covered by Rule 15c2-6 promulgated
 under the Securities Exchange Act of 1934 for non-Nasdaq and non-exchange
 listed securities.  Under that rule, broker/dealers who recommend such
 securities to persons other than established customers and accredited
 investors must make a special written suitability determination for the
 purchaser and receive each purchaser's written agreement to a transaction
 prior to sale.  Securities also are exempt from this rule if the market
 price is at least $5.00 per share.
 
 
 ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K
  
 (a)   EXHIBITS.
 
 <TABLE>
 <CAPTION>
 
 Exhibit 
   No.       Description 
 ------      ------------
 <S>         <C>
   10.1      Letter of Intent dated May 7, 1997 accepted on May 13, 1997
             between the Registrant and Miragen Inc. relating to proposed
             merger.
 
   10.2      Press release issued by the Registrant on May 15, 1997 relating
             to the letter of intent for a proposed merger with Miragen Inc.
 
   27        Financial Data Schedule at March 31, 1997.
 
 </TABLE>
 
 
 (b)   REPORTS ON FORM 8-K.   No reports on Form 8-K were filed during the
 quarter ended March 31, 1997.
 
 
                                   -11-
  <PAGE>
                                 SIGNATURES
  
      Pursuant to the requirements of Section 13 of 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.
  
 Date:  May 15, 1997
 
                       INVITRO INTERNATIONAL
                         (Registrant)
 
                       By: /s/  W. Richard Ulmer
                           ----------------------------- 
                           W. Richard Ulmer, President,
                              Chief Executive Officer and
                              Chief Financial Officer
  
  
                       By: /s/  Kristina A. Parker
                           -----------------------------
                           Kristina A. Parker,
                              Chief Accounting Officer
 
 
 
 
 
 
 
                                   -12-
 

 
                               M I R A G E N
 
 May 7, 1997
 
 InVitro International
 16632 Millikan Avenue
 Irvine, CA 92714
 
 
 Dear Sirs:
 
       This letter, upon your acceptance, will evidence our mutual intention
 to enter into a definitive agreement providing for a merger, in which all
 of the outstanding capital stock or all of the assets, business,
 contractual and proprietary rights of Miragen Inc. ("Miragen"), a
 California corporation (the target company), will be acquired by InVitro
 International ("InVitro"), a California corporation (the acquiring
 company).
 
       The form of the transaction, whether an exchange of capital stock,
 statutory merger, or transfer of assets between Miragen and InVitro
 (hereinafter the anticipated transaction is referred to as the "Merger"),
 will be mutually determined by Miragen and InVitro after both companies
 have received the advice and recommendations of their respective
 accountants and professional advisors.  The assets and business of Miragen
 to be acquired by InVitro in the Merger shall include all of Miragen's
 existing assets and proprietary rights relating to human and animal
 identification products and related technologies.
 
       This letter is also an expression of the intention of Miragen and
 InVitro to proceed expeditiously to negotiate, draft, and execute a
 definitive agreement for the Merger (hereinafter referred to as the
 "Agreement").  The Agreement, when executed will reflect the terms of this
 letter and such other terms and conditions as are typical to a transaction
 of this nature (which shall include appropriate representations and
 warranties as to the business, assets, liabilities, capitalization,
 material contracts, proprietary rights, financial condition and other
 matters relevant to the business and operations of the parties) and such
 additional terms and conditions as shall be mutually agreed upon.  The
 parties to the Agreement shall include InVitro, Miragen, and any other
 party who, in the opinion of InVitro or Miragen, is necessary to the
 transactions.
 
  <PAGE>
                                                                        2
 
 
       1.    CERTAIN TERMS OF MERGER AGREEMENT.  The material terms and
 conditions of the Merger to be included in the Agreement are as follows:
 
             1.1   The Agreement shall provide for the Merger which shall be
 consummated on or before September 15, 1997 (the "Closing").  On the
 Closing Date, all of the issued and outstanding Miragen capital stock or
 substantially all of the business, assets and proprietary rights of Miragen
 shall be acquired by InVitro.
 
             1.2   At the Closing, InVitro shall issue and deliver to the
 shareholders of Miragen previously authorized and unissued shares of
 InVitro common stock in an amount equal to 80% of the outstanding shares of
 the InVitro (after giving effect to the closing of the Merger) calculated
 on a fully diluted basis.  In calculating the outstanding shares of Miragen
 for this purpose, it will be assumed that outstanding Miragen options,
 warrants and convertible securities are exercised immediately prior to the
 closing, and that number of shares of InVitro common stock necessary to
 account for Miragen options, warrants and convertible securities will be
 reserved in lieu of being issued.  At the Closing, InVitro will substitute
 options, warrants and convertible securities to purchase shares of the
 InVitro's common stock for each outstanding option, warrant and other
 convertible security to acquire shares of Miragen, each such option or
 warrant to represent the right to purchase that number of InVitro shares as
 if the Miragen option, warrant or convertible security had been exercised
 immediately prior to the Merger and exercisable for the same aggregate
 consideration, and on substantially the same other terms and conditions,
 that would apply if all of such Miragen options, warrant or convertible
 security had been fully exercised.
 
             1.3   Upon the Closing of the Merger, each of the officers,
 directors and 10% shareholders of InVitro shall execute an agreement with
 Miragen and InVitro in which each of such officer, director and 10%
 shareholder shall release InVitro from any and all claims arising as a
 result of any prior events (except as permitted by the Agreement) and
 further covenant and agree that they will not compete with InVitro and
 Miragen for a period of five (5) years after the Closing in any business
 engaged in by Miragen as of the Closing Date including, without limitation,
 the business of human and animal identification technology.
 
             1.4   Until the Closing, each of InVitro and Miragen shall
 continue to operate its business in the ordinary course and shall not,
 without the prior written consent of the other party, do any of the
 following:
 
                   (i)   Incur any material obligations or commitments other
                         than in the ordinary course of business;
 
  <PAGE>
                                                                        3
 
                   (ii)  Grant any salary increases (other than as required
                         by existing contracts or consistent with current
                         practices), unscheduled promotions or enter into
                         any new employment or benefit contracts;
 
                   (iii) Solicit, induce or otherwise engage in discussions
                         or negotiations relating to or proposed to lead to
                         the acquisition or merger of sale of substantially
                         all of the assets or shares of Miragen by or with
                         any party other than InVitro;
 
                   (iv)  Sell or dispose of any material assets or
                         properties, except in the ordinary course of
                         business or with the prior consent of the other
                         party hereto; or,
 
                   (v)   Sell any additional shares of its capital stock or
                         grant any additional rights or options to acquire
                         its capital stock, with the except of Miragen's
                         current private placement offering.
 
             1.5   Miragen shall provide InVitro, on or prior to the Closing
 Date, with audited financial statements required in connection with the
 acquisition of a "significant subsidiary" by InVitro as that term is
 defined by rules and regulations promulgated by the Securities and Exchange
 Commission and such other information as is required for InVitro to prepare
 and file appropriate documents relating to the Merger with the Securities
 and Exchange Commission.  Such financial statements will include, among
 other items, an audited balance sheet of Miragen as of a recent date,
 statements of income for each of its last two fiscal years, and related
 statements of shareholder's equity, statements of cash flows and the
 appropriate notes to such financial statements, together with the report of
 an independent certified public accounting firm.  If required by InVitro as
 a condition to Closing, InVitro shall have received a "cold-comfort" letter
 from a firm of independent certified public accountants selected by InVitro
 as to the financial statements required by this paragraph and the financial
 condition of Miragen as of the Closing Date.
 
             1.6   As a condition to the consummation of the Merger, there
 shall have been no material adverse change in the assets, business or
 prospects of either Miragen or InVitro except as contemplated by the
 Agreement.  All financial statements provided by the parties to each other
 pursuant to the Agreement shall be represented to fairly present the
 financial condition of such party at the date of such financial statements
 and their results of operations for the periods covered thereby, and shall
 be prepared in accordance with generally accepted accounting principles.
  <PAGE>
                                                                        4
 
 
             1.7   InVitro and Miragen will exert their best efforts to
 obtain such consents or approvals, and to make such filings as in the
 opinion of their respective counsel may be necessary or advisable to effect
 the transactions contemplated herein.  At the request of InVitro, Miragen
 shall obtain the consent of any third party which is necessary for the
 transfer of any asset, right or contract of Miragen pertaining to the
 Merger contemplated herein, if any.
 
             1.8   As a condition to the consummation of the Agreement,
 InVitro and its counsel and Miragen and its counsel must each be satisfied
 as to the validity and legality of all aspects of the Merger, including all
 activities undertaken in relation to the Agreement.  Each of the parties to
 the Merger will pay their own expenses incurred in connection with the
 Agreement and all other events required for the Closing.
 
             1.9   The Agreement will provide that any claims or disputes
 arising thereunder or as a result of the transactions contemplated therein
 which cannot be resolved by the parties will be referred to alternative
 dispute resolution by binding arbitration in the State of California.
 
       2.    DUE DILIGENCE.    Upon the execution of this letter of intent
 by the parties, Miragen and InVitro, and each of their duly authorized
 representatives, will be provided with full access to the projections,
 financial records and supervisory management personnel of the other party,
 which shall include copies of all material agreements, corporate
 proceedings, access to the chief executive officer and chief financial
 officer, marketing, product development and manufacturing supervisors, and
 other records and information which each party deems of significance in an
 due diligence investigation of the other party hereto.  The disclosure of
 any such information shall be subject to the provisions of Section 3 of
 this letter agreement.
 
       3.    CONFIDENTIALITY.  In connection with the foregoing matters,
 each party hereto has or will be furnishing to the other from time to time
 with oral and written information as to its proprietary products, marketing
 strategy and business plans, significant portions of which each of the
 parties considers to be proprietary and confidential information (herein
 called the "Confidential Information").  Each party acknowledges that
 "Confidential Information," as used herein, does not include any
 information which (i) was or becomes generally available to the public
 other than as a result of an improper disclosure by the other party hereto,
 or (ii) was or becomes information available to the other party on a
 non-confidential basis from a third party source that is not bound by a
 confidentiality obligation to either of the parties hereto.
 
             Each party agrees that Confidential Information will be used
 solely for the purpose of evaluating the Merger, investigating market
 information and potential markets, and for InVitro to pursue due diligence
 and legal disclosure requirements in connection with proposed financing
 activities by InVitro, and will not be used in the business or operations
 of the party to which such information has been disclosed or
  <PAGE>
                                                                        5
 
 
 used in any other way, directly or indirectly, that may detrimental to the
 interests of the party that owns such Confidential Information. 
 Confidential Information may be disclosed to representatives of the party
 receiving the same who need to know such Confidential Material for the
 purposes described above, it being understood that such representatives
 shall be informed of the confidential nature of the Confidential
 Information and shall be directed to treat the Confidential Information
 confidentially and as proprietary information of the party that owns the
 same.  Each party shall notify the other as to the identity of such
 representatives.  If either party receives a request, including a subpoena
 or similar legal inquiry, to disclose any of the Confidential Material, it
 shall provide the party that owns such Confidential Information with prompt
 notice so that the owner may seek appropriate protective relief.
 
       If the Agreement is not executed or the Closing thereunder shall fail
 to occur for any reason, each party shall promptly deliver and return all
 copies of Confidential Information to the party which owns the same, and
 without retaining any copy, notes or extracts thereof.
 
       Although each party understands that they will endeavor to include in
 the Confidential Information all materials which it believes to be relevant
 for the purposes of this letter agreement and the Merger, each party
 further understands that no representation or warranty as to the accuracy
 or completeness of the Confidential Information has or will be made except
 as provided by separate written agreement-
 
       4.    NO SOLICITATION OF EMPLOYEES.   Without the prior written
 consent of Miragen or InVitro, for a period of eighteen (18) months from
 the date of this letter, neither of them nor any of their affiliates will
 directly or indirectly solicit for employment, employ, or otherwise
 contract for the services of any person who is now employed (either as an
 employee or consultant) by the other party unless the Closing under the
 Agreement has been completed or unless such individual currently acts as a
 consultant to both of the parties.
 
       5.    PRESS RELEASE.   Upon your acceptance and approval hereof, each
 of us are authorized by the other to issue a press release for the purpose
 of publicly announcing the transactions contemplated by this letter. 
 InVitro and Miragen each agree to consult with the other as to the form and
 substance of any press release or other public disclosure of the matters
 covered in this letter, provided that this shall not be deemed to prohibit
 InVitro or Miragen from making any disclosure which its respective counsel
 deems necessary to comply with applicable law.
 
       6.    SURVIVAL OF CERTAIN PROVISIONS.   The provision of Sections 3,
 4 and 5 of this letter agreement are for the benefit of the respective
 parties hereto, shall survive any termination of this letter agreement, and
 shall be governed by and construed in accordance with the laws of the State
 of California.
 
  <PAGE>
                                                                        6
 
       This letter reflects an expression of our mutual intent only, and
 shall not constitute a binding legal obligation for the transactions
 described herein (except as expressly set forth in Sections 3, 4 and 5
 above) until such time as the Agreement has been executed and the Merger
 has been approved by the Board of Directors and shareholders of InVitro and
 the Board of Directors of Miragen.  It is our desire to move expeditiously
 towards the completion of these transactions on the basis of the terms and
 conditions contained herein. To help accomplish this goal, if you are in
 agreement with the foregoing, would you please indicate your approval of
 the contents of this letter by signing the attached copy in the space
 provided and returning it to us at your earliest convenience.
 
       The parties acknowledge that they were initially introduced to each
 other by, and currently share, two common directors and common outside
 corporate counsel who will have an inherent and unavoidable conflict of
 interest as to the Merger.  Each of the parties agrees to engage the
 services of their own independent counsel for purposes of advising them in
 connection with this letter of intent, the Agreement, the Closing and other
 matters relevant to the Merger.  Each of the parties will require approval
 of the Merger by a majority or more of their independent directors who are
 not affiliated with the other party.
 
                                       Very truly yours,
 
                                       MIRAGEN INC.
 
 
                                       By: /s/  Kevin B. Morton
                                           -------------------------
                                           Kevin B. Morton, President
                                           and Chief Executive Officer
 
 ACCEPTED AND AGREED TO THIS
   13th DAY OF MAY, 1997
 
 INVITRO INTERNATIONAL
 
 By: /s/  W. Richard Ulmer
     -------------------------------------
     W. Richard Ulmer,
     President and Chief Executive Officer
 
 

 
           INVITRO INTERNATIONAL REPORTS SECOND QUARTER RESULTS
 
            COMPANY SIGNS MERGER LETTER OF INTENT WITH MIRAGEN
 
 
       Irvine, CA, May 15, 1997 -- InVitro International (Symbol INVI) today
 reported results for its second quarter ended March 31, 1997.  Revenues for
 the quarter were $164,000 compared to $260,000 for the same quarter in
 fiscal 1996.  The net loss for the quarter declined by 15% to $395,000
 ($0.02 per share), compared To $467,000 ($0.04 per share) reported for the
 same period last year.
 
       "Despite disappointing core business sales results, we remain
 encouraged by the prospects for Guardian DNA (TM)," said W. Richard Ulmer,
 president and CEO for InVitro International.  Guardian DNA is the new
 three-part infant/child safety system that is visioned as a hospital
 replacement for newborn footprinting;  it combines education, documentation
 and ultimately identification using DNA technology.  "Several healthcare
 institutions are in the process of reviewing Guardian, and/or obtaining the
 necessary internal approvals, for possible implementation at their
 respective facilities," Ulmer added.
 
       On Tuesday, May 13, 1997, the Company signed a letter of intent to
 merge with Miragen, Inc. (Irvine, CA) in a transaction anticipated to
 provide current InVitro shareholders with 20% of the combined company's
 common stock subject to certain adjustments based on business developments
 prior to a definitive agreement.  The new merger opportunity immediately
 follows the end of negotiations with Shenyang International as a potential
 merger partner and is contingent upon due diligence examination (already in
 process), filing of the appropriate materials with the Securities and
 Exchange Commission and approval by the majority of InVitro shareholders,
 among other conditions. Assuming the proposed merger is successfully
 completed, the assets and business of Miragen will be acquired by InVitro
 and will include all of Miragen's existing assets and proprietary rights
 relating to human and animal identification products and related
 technologies.  "The synergy between the two companies is both financially
 and market-driven," said Ulmer.  "We believe that InVitro's core technology
 combined with Miragen's biological and identification products, which
 include Guardian DNA, address unique marketplaces, and allow us to provide
 better pricing opportunities to customers and prospects."
 
                                  -more-
  <PAGE>
INVITRO REPORTS SECOND QUARTER RESULTS / Page 2
 
         At the close of business on Wednesday, May 14, 1997, InVitro's
 securities were removed from The Nasdaq SmallCap Market for non-compliance
 with NASDAQ listing standards.  The Company's common stock will continue to
 be traded in the over-the-counter market and quoted on the NASD Electronic
 Bulletin Board.
 
         Miragen develops, manufactures and sells biological identification and
 testing technologies used in hospitals, medical laboratories, animal
 identification, and forensics.
 
         InVitro International is engaged in the development, manufacture and
 sale of quality, proprietary preventive products and services to ensure the
 safekeeping of humans and the environment, and to minimize animal testing
 in commercial and academic enterprise.
 
         The statements made in this press release contain certain forward
 looking statements within the meaning of section 27a of the Securities Act
 of 1933 and section 21E of the Securities Exchange Act of 1934 that involve
 a number of risks and uncertainties, including the risk that InVitro may be
 unable to complete the proposed transaction.  Actual events or results may
 differ from InVitro's expectations.  In addition, investors should be
 apprised of risk factors discussed from time to time in the Company's
 filings with the Securities and Exchange Commission, including without
 limitation information set forth in Exhibit 99.1 filed with the Company's
 Annual Report on Form 10-KSB for the fiscal year ended September 30, 1996.
 
 
                   [Table of Financial Results Omitted]
 
                                   ####
 

<TABLE> <S> <C>

         <S> <C>
 <ARTICLE>      5
 <LEGEND>
                This schedule contains summary information
                extracted from the Statements of Operations and
                Balance Sheets of InVitro International and is
                qualified in its entirety by reference to such    
                financial statements.
 </LEGEND>
 <CIK>          0000872610
 <NAME>         INVITRO INTERNATIONAL
 <MULTIPLIER>   1000
 <S>                                   <C>         
 <FISCAL-YEAR-END>                     Sep-30-1997 
 <PERIOD-START>                        Oct-01-1996 
 <PERIOD-END>  Mar-31-1997 
 <PERIOD-TYPE> 6-MOS 
 <CASH>          383 
 <SECURITIES>                                    0 
 <RECEIVABLES>                                 167 
 <ALLOWANCES>                                   10 
 <INVENTORY>                                   503 
 <CURRENT-ASSETS>                            1,088 
 <PP&E>                                      1,043 
 <DEPRECIATION>                                861 
 <TOTAL-ASSETS>                              1,414 
 <CURRENT-LIABILITIES>                         259 
 <BONDS>                                         0 
                            0 
                                      0 
 <COMMON>                                   25,036 
 <OTHER-SE>                                (23,881)
 <TOTAL-LIABILITY-AND-EQUITY>                1,414 
 <SALES>                                       423 
 <TOTAL-REVENUES>                              423 
 <CGS>                                         289 
 <TOTAL-COSTS>                               1,346 
 <OTHER-EXPENSES>                              (22)
 <LOSS-PROVISION>                                0 
 <INTEREST-EXPENSE>                              0 
 <INCOME-PRETAX>                              (901)
 <INCOME-TAX>                                    0 
 <INCOME-CONTINUING>                          (901)
 <DISCONTINUED>                                  0 
 <EXTRAORDINARY>                                 0 
 <CHANGES>                                       0 
 <NET-INCOME>                                 (901)
 <EPS-PRIMARY>                                (.06)
 <EPS-DILUTED>                                (.06)
 
         
 
</TABLE>


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