OCEAN OPTIQUE DISTRIBUTORS INC
8-K, 1998-02-24
PROFESSIONAL & COMMERCIAL EQUIPMENT & SUPPLIES
Previous: IDS LIFE ACCOUNT SBS, NSAR-U, 1998-02-24
Next: WORLD ACCESS INC, S-3/A, 1998-02-24





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 8-K
                                 CURRENT REPORT


                       Pursuant to Section 13 or 15(d) of
                       the Securities Exchange Act of 1934



                Date of Report (Date of earliest event reported):
                                February 20, 1998




                        OCEAN OPTIQUE DISTRIBUTORS, INC.
             (Exact name of registrant as specified in its charter)




             FLORIDA             0-19670                 65-0052592
         State or other        (Commission             (IRS Employer
         jurisdiction of       File Number)          Identification No.)
         incorporation)




             2 N.E. 40TH STREET, MIAMI, FLORIDA            33137
            -----------------------------------            -----
          (Address of principal executive offices)      (Zip Code)

        Registrant's telephone number, including area code (305) 573-0222

<PAGE>

Item 5.  OTHER EVENTS.


         In January 1998, Ocean Optique Distributors, Inc. ("Ocean") entered
into a Consulting Agreement (the "Consulting Agreement") with XR Co., a
privately held Miami-based investment company. The Consulting Agreement
contemplated, among other matters, that XR Co. would assist Ocean in increasing
its net tangible assets by approximately $1.0 million in exchange for which,
among other matters, XR Co. received shares of Ocean's Series D Preferred Stock
(the "Series D Preferred Stock"), which gave it voting control of Ocean.
Subsequent to the date of the Consulting Agreement, XR Co. and Ocean determined
that the amount by which Ocean's net tangible assets needed to be increased was
significantly in excess of the $1.0 million originally contemplated. On February
20, 1998, Ocean and XR Co. entered into a Purchase Agreement (the "Purchase
Agreement") pursuant to which XR Co. purchased from Ocean all of the outstanding
capital stock of two of Ocean's subsidiaries, Classic Optical, Inc. ("Classic")
and European Manufacturers Agency, Inc. ("EMA"), in exchange for XR Co.'s
purchase of the liabilities of Classic and EMA through the acquisition of their
outstanding capital stock. Classic and EMA had combined assets of approximately
$183,000 and combined liabilities of approximately $2,730,000. Filed with this
report is a pro forma consolidated balance sheet of Ocean giving effect to the
foregoing transaction.

         In connection with the purchase transaction, Ocean and XR Co. also
supplemented the Consulting Agreement pursuant to which Ocean issued to XR Co.
5,926 shares of Ocean's newly-designated Series E Preferred Stock (the "Series E
Preferred Stock"). The Series E Preferred Stock pays cumulative dividends at the
annual rate of 2.5% of liquidation preference beginning on July 1, 1998, has a
liquidation preference of $2.70 per share after July 1, 1998, and is subordinate
to Ocean's previously issued series of preferred stock, other than the Series D
Preferred Stock with which it ranks pari passu. The shares of Series E Preferred
Stock may be converted by XR Co. into shares of Ocean's common stock at the rate
of 5,000 shares of common stock for each $270 of liquidation value plus
accumulated but unpaid dividends for each share converted. The Series E
Preferred Stock has 5,000 votes per share and votes together with Ocean's common
stock and other voting preferred stock as a single class on all matters (except
as required by law). As a result of the transaction, XR Co. holds approximately
76% voting control of Ocean.

         The terms of the foregoing agreements were arrived at by arms' length
negotiation between the parties and were unanimously approved by Ocean's Board
of Directors.

                                       -2-
<PAGE>

Item 7.  FINANCIAL STATEMENTS AND EXHIBITS

                  (c)      Exhibits.

                  1 - -    Purchase Agreement
                  2 - -    Addendum to Consulting Agreement
                  3 - -    Pro Forma Consolidated Balance Sheet

                                       -3-
<PAGE>

                                   SIGNATURES


         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.


                                      OCEAN OPTIQUE DISTRIBUTORS, INC.



                                      By:/S/ KENNETH GORDON
                                         --------------------------------------
                                           Kenneth Gordon,
                                             Chief Financial Officer


Dated:  February 20, 1998
                                                            -4-

<PAGE>

                                 EXHIBIT INDEX

EXHIBIT                 DESCRIPTION
- -------                 -----------

1              Purchase Agreement

2              Addendum to Consulting Agreement

3              Pro Forma Consolidated Balance Sheet


                                                                       EXHIBIT 1

                               PURCHASE AGREEMENT

         THIS PURCHASE AGREEMENT (the "Agreement") is entered into as of the
20th day of February, 1998 by and between Ocean Optique Distributors, Inc., a
Florida corporation (the "Company") and XR Co., a Florida corporation
("Purchaser").

                                   WITNESSETH:

         WHEREAS, the Company is sole shareholder of Classic Optical, Inc., a
Michigan corporation ("Classic"), owning all of Classic's 300 issued and
outstanding shares of Class A common stock, par value $10.00 per share and 75
issued and outstanding shares of Class B non-voting common stock, par value
$10.00 per share (collectively, "Classic Shares"); and

         WHEREAS, the Company is also the sole shareholder of European
Manufacturers Agency, Inc., a Florida corporation ("EMA"), owning all of EMA's
100 issued and outstanding shares of common stock, par value $1.00 per share
("EMA Shares"); and

         WHEREAS, the Company represents that Classic and EMA have combined
assets of approximately $183,000 and combined liabilities of approximately
$2,703,000; and

         WHEREAS, in January 1998, Purchaser acquired voting control of the
Company and in connection therewith agreed, among other matters, to assist the
Company in increasing its net tangible assets; and

         WHEREAS, the purchase by the Purchaser from the Company of all of the
Classic Shares and the EMA Shares will result in a significant increase in the
Company's net tangible assets; and

         WHEREAS, the Company desires to sell to Purchaser, and Purchaser
desires to purchase from the Company, all of the Classic Shares and the EMA
Shares, in exchange for the Purchaser's purchase of the liabilities of Classic
and EMA through acquisition of the Classic Shares and the EMA Shares pursuant to
this Agreement.

         NOW THEREFORE, in consideration of the foregoing premises and the
covenants contained herein, and for other good and valuable consideration, the
receipt and sufficiency of which are hereby acknowledged, the Company and the
Purchaser agree as follows:

         1. RECITALS. The foregoing recitals are true and correct and are
hereby incorporated into this Agreement by this reference.

         2. PURCHASE OF THE CLASSIC SHARES AND THE EMA SHARES. Simultaneously
with the execution of this Agreement and in consideration for the Purchaser's
purchase of the liabilities of Classic and EMA through the acquisition of the
Classic Shares and the EMA Shares, the

<PAGE>

Company hereby sells, conveys and transfers to the Purchaser and the Purchaser
hereby purchases from the Company the Classic Shares and the EMA Shares.

         3. DELIVERIES BY THE PARTIES. Upon execution of this Agreement:

                  (a) The Company will deliver to the Purchaser (i) a stock
certificate evidencing the Classic Shares and a stock certificate evidencing the
EMA Shares, together with a stock power for each; (ii) a Good Standing
Certificate for each of Classic and EMA issued by the Department of State of the
state of incorporation for each of Classic and EMA; (iii) a certified copy of
resolutions of the Board of Directors of the Company authorizing the execution
and delivery of this Agreement and consummation of the transactions contemplated
hereby; and (iv) a counterpart of this Agreement signed by an authorized officer
of the Company. The Company shall pay all applicable documentary stamp and
transfer taxes in connection with the transfer of the Classic Shares and the EMA
Shares to the Purchaser pursuant to this Agreement.

                  (b) The Purchaser will deliver to the Company: (i) a
counterpart of this Agreement signed by the President of the Purchaser; and (ii)
a certified copy of the resolutions of the Board of Directors of the Purchaser
authorizing the execution and delivery of this Agreement and the consummation of
the transactions contemplated hereby.

         4. REPRESENTATIONS, WARRANTIES AND COVENANTS OF THE PURCHASER. The
Purchaser acknowledges, represents, warrants and covenants as follows:

                  (a) RECEIPT OF CORPORATE INFORMATION. All requested documents,
records and books pertaining to Classic, EMA, as well as the Company's ownership
of the Classic Shares and the EMA Shares, including but not limited to
information contained in the Company's public filings such as, without
limitation, the Company's Annual Report on Form 10-KSB for the Year Ended June
30, 1997 and Quarterly Report on Form 10-QSB for the Quarter Ended December 31,
1997, have been delivered to the Purchaser and/or its advisors, and all of the
Purchaser's questions and requests for information have been answered to the
Purchaser's satisfaction. The Purchaser acknowledges that, except as
specifically set forth herein, no representation or warranty is given by the
Company with regard to Classic, EMA, or the Classic Shares or the EMA Shares,
and that it is purchasing the Classic Shares and the EMA Shares "AS IS, WHERE
IS," subject to whatever claims, liens or any other encumbrances what may exist
affecting said shares and/or the assets, liabilities or business of Classic or
EMA.

                  (b) AUTHORITY; ENFORCEABILITY. The Purchaser has the full
right, power, and authority to execute and deliver this Agreement and perform
its obligations hereunder.

         5. REPRESENTATIONS AND WARRANTIES OF THE COMPANY. The Company
acknowledges, represents and warrants as follows:

                  (a) CORPORATE ORGANIZATION OF CLASSIC AND EMA. Classic is
duly organized, validly existing and in good standing under the laws of the
State of Michigan, and EMA is duly organized, validly existing and in good
standing under the laws of the State of Florida. Each

                                       -2-

<PAGE>

of Classic and EMA has full corporate power, authority and legal right to own
its properties and to conduct the businesses in which it is now engaged. Each of
Classic and EMA is duly licensed or qualified to transact business as a foreign
corporation and is in good standing in each jurisdiction where the ownership or
lease of its assets or the operation of its business requires such
qualification, except where the failure to be so qualified would not have a
material adverse effect on its business, operations, property or financial or
other condition (a "Material Adverse Effect").

                  (b) CAPITALIZATION OF CLASSIC AND EMA. The authorized capital
stock of Classic consists of 5,000 shares of Class A common stock, $10.00 par
value per share and 5,000 shares of Class B non-voting common stock, $10.00 par
value per share, of which 300 shares of Class A common stock and 75 shares of
Class B common stock are issued and outstanding. The authorized capital stock of
EMA consists of 1,000 shares of common stock, $1.00 par value per share, of
which 100 shares are issued and outstanding. The Company is the record holder of
all such issued and outstanding shares of common stock of each of Classic and
EMA.

                  (c) AUTHORITY. The Company has full corporate power and
authority to execute and deliver this Agreement and to perform all of its
covenants and agreements hereunder. The execution and delivery of this Agreement
by the Company, the performance by the Company of its covenants and agreements
hereunder and the consummation by the Company of the transactions contemplated
hereby have been duly authorized by all necessary corporate action.

                  (d) ENFORCEABILITY. This Agreement has been duly executed and
delivered and constitutes the valid and legally binding obligation of the
Company, enforceable against the Company in accordance with its terms except as
such enforceability may be limited by (i) bankruptcy, insolvency, moratorium or
similar laws affecting the enforcement of creditors' rights generally or by the
principles governing the availability of specific performance, injunctive relief
and other equitable remedies (regardless of whether such enforceability is
considered in equity or at law), including requirements of reasonableness and
good faith in the exercise of rights and remedies thereunder; and (ii)
applicable laws and court decisions which may limit or render unenforceable
certain terms and provisions contained therein, but which in our opinion do not
substantially interfere with the practical realization of the benefits thereof,
except for the economic consequences of any procedural delay which may be
imposed by, relate to or result from such laws and court decisions.

         6. ADDENDUM TO CONSULTING AGREEMENT. Simultaneously with the execution
and delivery of this Agreement, the Company and Purchaser shall execute and
deliver an addendum to the Consulting Agreement by and between the Company and
Purchaser dated as of January 8, 1998.

         7. POST-CLOSING COVENANTS. From the date hereof through June 30, 1998
(the "Transition Period"), the Company will provide Purchaser with transition
services relating to the transfer of the assets and business of Classic and EMA,
including accounting and similar services. The Company will bear the expense of
such services. In addition, from time to time

                                       -3-

<PAGE>

during the Transition Period, the Company and Purchaser will make such
post-closing adjustments as may be advisable in the normal course of business.

         8. NOTICES. All notices, reports and other communications to the
Purchaser of the Company hereunder shall be in writing, shall refer specifically
to this Agreement and shall be hand delivered or sent by facsimile transmission
or by registered mail or certified mail, return receipt requested, postage
prepaid, in each case to the respective persons and addresses specified below
(or to such other persons or addresses as may be specified in writing to the
other party):

                  If to the Purchaser, to:      XR Co.
                                                3551 St. Gaudens
                                                Coconut Grove, Florida 33133
                                                Attn:  President
                                                Fax No.: (305) 461-1600

                  If to the Company, to:        Ocean Optique Distributors, Inc.
                                                2 N.E. 40th Street
                                                Miami, Florida 33137
                                                Attn:  Chief Financial Officer
                                                Fax No.:  (305) 573-7626

                  Any notice or communication given in conformity with this
Section shall be deemed to be effective when received by the addressee if
delivered by hand or overnight courier or by facsimile (with confirmed receipt),
and three days after mailing, if mailed.

         9. AMENDMENTS. No amendment, modification, waiver, termination or
discharge of any provision of this Agreement, nor consent to any departure
therefrom, shall in any event be effective unless the same shall be in writing
specifically identifying this Agreement and the provision(s) intended to be
amended, modified, waived, terminated or discharged and signed by the Purchaser
and the Company, and each amendment, modification, waiver, termination or
discharge shall be effective only in the specific instance and for the specific
purpose for which given. No provision of this Agreement shall be varied,
contradicted or explained by any oral agreement, course of dealing or
performance or any other matter not set forth in an agreement in writing and
signed by the Purchaser and the Company.

         10. INTEGRATION. This Agreement represents the entire understanding and
agreement of the parties with respect to the subject matter hereof. No other
representations, statements or warranties whatsoever have been made other than
what is written herein.

         11. ATTORNEYS' FEES. Except as otherwise set forth herein, all costs
and expenses, including reasonable attorneys' fees incurred in the enforcement
of this Agreement, shall be paid to the prevailing party by the non-prevailing
party upon demand.

                                       -4-

<PAGE>

         12. GOVERNING LAW. This Agreement shall be enforced, governed and
construed in all respects in accordance with the laws of the State of Florida,
without application of conflicts of laws or choice of law principles.

         13. EXPENSES. The parties shall pay all of their own expenses relating
to this Agreement, including, without limitation, the fees and expenses of their
respective counsel, accountants and financial advisors.

         14. BINDING EFFECT; ASSIGNMENT. This Agreement shall be binding upon
and inure to the benefit of the parties and their respective successors,
assigns, heirs and personal representatives.

         15. HEADINGS. The headings or captions under sections of this Agreement
are for convenience and reference only and do not in any way modify, interpret
or construe the intent of the parties or effect any of the provisions of this
Agreement.

         16. SEVERABILITY. The provisions of this Agreement shall be deemed
severable and if any portion shall be held invalid, illegal or unenforceable for
any reason, the remainder of this Agreement shall be effective and binding upon
the parties.

         17. COUNTERPARTS. This Agreement may be executed in counterparts, all
of which when taken together shall constitute one instrument.

         18. FURTHER ASSURANCES. The parties hereto will execute and deliver
such further instruments and do such further acts and things as may be
reasonably required to carry out the intent and purposes of this Agreement.

         19. LEGAL COUNSEL. The Purchaser acknowledges that it has consulted
with its legal counsel prior to executing and delivering this Agreement to the
extent it deems necessary, and by the signature of its duly authorized officer
below represents that it has full understanding and knowledge of its rights and
obligations hereunder.

                                       -5-

<PAGE>

         IN WITNESS WHEREOF, the parties hereto, through their duly authorized
officers, have executed this Agreement as of the date first written above.

                                        THE COMPANY:

                                        OCEAN OPTIQUE DISTRIBUTORS,
                                        INC., A FLORIDA CORPORATION


                                        By: /S/ HANS WILLI
                                            -----------------------------------
                                             Name:  Hans Willi
                                             Title:    Chairman of the Board

                                        PURCHASER:

                                        XR CO., A FLORIDA CORPORATION


                                        By: /S/ ROBERT L. KOEPPEL
                                            -----------------------------------
                                             Name:  Robert L. Koeppel
                                             Title:    President

                                       -6-



                        ADDENDUM TO CONSULTING AGREEMENT


         THIS ADDENDUM TO CONSULTING AGREEMENT dated effective as of February
20, 1998 (the "Addendum") is made and entered into by and between XR CO., a
Florida corporation (the "Consultant"), and OCEAN OPTIQUE DISTRIBUTORS, INC., a
Florida corporation (the "Company").

                                   WITNESSETH:

         WHEREAS, the Consultant and the Company had heretofore entered into a
Consulting Agreement dated effective as of January 8, 1998 (the "Agreement");
and

         WHEREAS, the Agreement contemplated, among other matters, that the
Consultant would assist the Company in increasing its net tangible assets by
approximately $1,000,000 in exchange for which, among other matters, the
Consultant would receive certain shares of the Company's Series D Preferred
Stock (the "Series D Preferred Stock"); and

         WHEREAS, subsequent to the date of the Agreement, in fulfilling its
obligations thereunder, the Consultant and the Company have determined that the
amount by which the Company's net tangible assets needs to be increased is
significantly in excess of the $1,000,000 originally contemplated; and

         WHEREAS, pursuant to a Purchase Agreement of even date herewith between
the Consultant and the Company, the Consultant, by acquiring all of the
outstanding capital stock of certain subsidiaries of the Company, representing
approximately $183,000 in assets and approximately $2,703,000 in liabilities of
the Company; and

         WHEREAS, based on the foregoing, the Consultant and the Company desire
to supplement the Agreement with this Addendum to provide for the issuance of
additional shares of preferred stock to the Consultant.

         NOW, THEREFORE, in consideration of the mutual covenants contained
herein and other good and valuable consideration, the receipt and the
sufficiency of which are hereby acknowledged, the parties hereto hereby agree as
follows:

         1. The foregoing recitals are true and correct and are hereby
incorporated into this Agreement by this reference.

         2. The Company shall issue to the Consultant 5,926 shares of Series E
Preferred Stock (the "Series E Preferred Stock"). The preferences, designations,
rights and limitations of the Series E Preferred Stock are set forth on Exhibit
"A" hereto.

<PAGE>

         3. The parties agree that the conditions of Section 4.02 of the
Consulting have been satisfied and the redemption rights are terminated.

         4. Except as supplemented hereby, the Agreement is ratified, approved
and confirmed in all respects by the Consultant and the Company and is in full
force and effect.

         IN WITNESS WHEREOF, the parties to this Addendum have set their hands
hereto as of the date first above written.


                                        OCEAN OPTIQUE DISTRIBUTORS, INC.


                                        By: /S/ HANS WILLI
                                            -----------------------------------
                                        Name:  Hans Willi
                                        Title:    Chairman of the Board



                                        XR CO.


                                        By: /S/ ROBERT L. KOEPPEL
                                            -----------------------------------
                                        Name:  Robert L. Koeppel
                                        Title:    President

                                       -2-

<PAGE>

                                   EXHIBIT "A"

         The Series E Preferred Stock shall mean the following preferences,
designations, rights and limitations:

         (i)          VOTING. The Series E Preferred Stock shall vote with the
                      Common Stock and other shares of voting preferred stock as
                      one class (except as otherwise `permitted under Florida
                      law) and shall be entitled to 5,000 votes per share of
                      Series E Preferred Stock.

         (ii)         DIVIDENDS. The Series E Preferred Stock shall be entitled
                      to dividends at the rate of 2.5% of the liquidation value
                      thereof. Dividends shall begin to accrue on July 1, 1998,
                      and shall be cumulative.

         (iii)        LIQUIDATION. The liquidation value of the Series E
                      Preferred Stock shall be $0.00 until June 30, 1998, and
                      shall thereafter be $270 per share, plus accumulated but
                      unpaid dividends.

         (iv)         SUBORDINATION; PRIORITY. The Series E Preferred Stock
                      shall be pari passu with the Series D Preferred Stock
                      and subordinate in liquidation and the payment of
                      dividends to the Series A Cumulative Convertible 3%
                      Preferred Stock, the Series B Cumulative Convertible 2%
                      Preferred Stock, and the Series C Non- Cumulative
                      Convertible Preferred Stock. No liquidating
                      distributions shall be paid on any share of Common
                      Stock or other equity security of the Company not
                      described in this Clause (iv) until the holder(s) of
                      the Series D and Series E Preferred Stock shall have
                      received liquidating distributions totaling the
                      aggregate liquidation value and accumulated but unpaid
                      dividends on all shares of Series D or Series E
                      Preferred Stock or its earlier conversion. No dividends
                      shall be declared, set aside, or paid on any share of
                      Common Stock or other equity security of the Company
                      not described in this Clause (iv) until the holder(s)
                      of the Series D or Series E Preferred Stock shall have
                      received dividend distributions totaling the aggregate
                      accumulated but unpaid dividends, together with the
                      dividends accrued for the period immediately prior to
                      such declaration, set aside, or payment, on all shares
                      of Series D or Series E Preferred Stock.

         (v)          CONVERSION. Each share of Series E Preferred Stock shall
                      be convertible into 5,000 shares of Common Stock, or
                      fraction thereof, for each $270 of liquidation value plus
                      accumulated but unpaid dividends associated with such
                      share. The Series E Preferred Stock shall be convertible,
                      in whole or in part, from time to time, at the election of
                      the holder(s) thereof at any time.

         (vi)         ANTI-DILUTION; PRE-EMPTIVE RIGHTS. The Series E Preferred
                      Stock shall be anti-dilutive with respect to its voting
                      rights and conversion privilege. In addition, the
                      holder(s) of the Series E Preferred Stock shall be
                      entitled to pre-emptive rights with respect to any sale of
                      Common Stock or other equity securities of the Company on
                      the same terms and conditions.

                                       A-1


<TABLE>
<CAPTION>

                        OCEAN OPTIQUE DISTRIBUTORS, INC.
                      PROFORMA CONSOLIDATED BALANCE SHEET
                                JANUARY 31, 1998



                                                        ACTUAL      ADJUSTMENTS     PROFORMA
                                                  ------------------------------------------
<S>                                                     <C>         <C>             <C>
Current Assets
   Cash and cash equivalents                       $  (277,133)                     (277,133)
   Certificate of deposit - restricted                  65,000                        65,000
   Accounts receivable                               2,195,722        (183,000)    2,012,722
   Inventory                                         4,398,160                     4,398,160
   Prepaid expenses and other current assets         1,091,026                     1,091,026
   Deferred income taxes                               134,532                       134,532
                                                  ------------------------------------------
                                   
        Total current assets                         7,607,307        (183,000)    7,424,307

Property, plant and equipment, net                     385,512                       385,512
Security deposits and other assets                      23,983                        23,983
Debt issue costs, net                                   95,564                        95,564
Deferred income taxes                                        0                             -
Intangible assets                                    1,891,487      (1,891,487)            -
                                                  ------------------------------------------

        Total assets                               $10,000,853      (2,074,487)    7,926,366
                                                  ==========================================

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
   Line of credit                                    3,260,058                     3,260,058
   Accounts payable and accrued expenses             3,143,474      (2,217,000)      926,474
   Income tax payable                                        0                             -
   Current portion of long-term debt                   543,512        (479,000)       64,512
   Note payable - officers                             140,000                       140,000
                                                  ------------------------------------------

       Total current liabilities                     7,087,044      (2,696,000)    4,391,044

8% Convertible subordinated debentures                 260,000                       260,000
Long-term debt                                         119,768          (7,700)      112,068
Deferred income taxes                                   96,432                        96,432
                                                  ------------------------------------------


       Total liabilities                             7,563,244      (2,703,700)    4,859,544

Stockholders' equity
       Series A cumulative convertible 3%
         preferred stock,                               95,151                        95,151
       Series B-1, 2% convertible preferred
         stock, 162,478                                 64,016                        64,016
       Series C non-cumulative convertible
         preferred stock,                            1,697,037                     1,697,037
       Series C-2, 5% convertible preferred stock,     250,000                       250,000
       Series D preferred stock                              0       1,000,000     1,000,000
       Series E preferred stock                              0       1,520,700     1,520,700
   Common stock, no par value                                0                             -
   Paid-in capital                                     837,015                       837,015
Net loss                                              (625,192)     (1,891,487)   (2,516,679)
Retained earnings                                      119,582                       119,582
                                                  ------------------------------------------

       Total stockholders' equity                    2,437,609         629,213     3,066,822
                                                  ------------------------------------------

       Total liabilities and stockholders' equity  $10,000,853      (2,074,487)  $ 7,926,366
                                                  ==========================================
</TABLE>


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