AIRTECH INTERNATIONAL GROUP INC
10QSB, 1999-10-15
ALLIED TO MOTION PICTURE PRODUCTION
Previous: GIBRALTAR PACKAGING GROUP INC, DEF 14A, 1999-10-15
Next: PLATINUM ENTERTAINMENT INC, SC 13D/A, 1999-10-15




                       SECURITIES AND EXCHANGE COMMISSION
                                Washington, D.C.


                                   FORM 10-QSB


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

 For the Quarter Ended                                         Commission File
   August 31, 1999                                            Number 0-19796


                        AIRTECH INTERNATIONAL GROUP, INC.
               (Exact name of registrant as specified in charter)



      Wyoming                                                    98-0120805
- ------------------                                           ------------------
  (State or other                                               (IRS Employer
   jurisdiction of                                           Identification No.)
   incorporation)


                           15400 Knoll Trail, Ste 106
                               Dallas, Texas 75248
                    (address of Principal Executive Offices)

                                  972-960-9400
               (Registrant's telephone number including area code)


     Check mark whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of the exchange  Act during the  preceding 12 months (or for
such shorter  period that the  registrant was required to file such reports) and
(2) has been subject to such filing requirements for the past 90 days.

                           Yes_____X____ No __________


     The Registrant has 14,654,332  shares of common stock,  par value $0.05 per
share issued and outstanding as of August 31, 1999.

     Traditional Small Business Disclosure Format

                          Yes _____X_____ No __________






<PAGE>


                   Interactive Technologies Corporation, Inc.

                                Table of Contents


   PART I - FINANCIAL INFORMATION                                    Page No.


   Item 1.     Airtech International Group, Inc.                      1 - 9
                   Financial Statements (Unaudited)
               Balance Sheet as of  August 31, 1999 and 1998
               Statement of Operations for the three
                  months ended August 31, 1999 and 1998
               Statement of Cash Flows for the three months
                    ended August 31, 1999 and  1998
               Notes to Financial Statements


   Item 2.   Management's Discussion and Analysis                        10


   PART II - OTHER INFORMATION


   Item 1.   Legal Proceedings                                       None

   Item 2.   Changes in Securities                                   None

   Item 3.   Defaults upon Senior Securities                         None

   Item 4.   Submission of Matters to a Vote of Security Holders     None

   Item 5.   Other Information                                       None

   Item 6.   Exhibits and Reports on Form 8-K                        None


   SIGNATURE PAGE                                                        12













<PAGE>



Part 1-Financial Information
       Item 1   Financial Statements

<TABLE>
<CAPTION>

                             AIRTECH INTERNATIONAL GROUP, INC. AND SUBSIDIARIES
                                        CONSOLIDATED BALANCE SHEETS
                                         AUGUST 31, 1999 AND 1998

                                                    ASSETS

                                                                                       1999              1998
                                                                                       ----              ----
CURRENT ASSETS
<S>                                                                               <C>              <C>

   Cash                                                                             $ 20,106          $ 40,356
   Receivables
      Trade accounts, net of allowance for doubtful
        accounts of $20,000 and $0, respectively                                     292,139           245,925
      Other                                                                           87,135               -
   Notes receivable, current portion                                                 143,750               -
   Inventory                                                                         242,665           293,727
   Prepaid expenses                                                                      -             118,884
                                                                                ------------      ------------
                        Total current assets                                         785,795           698,892


PROPERTY AND EQUIPMENT - net of accumulated depreciation
 of $128,876 and $219,758,  respectively                                              80,327           192,849


NOTES RECEIVABLE - net of current portion, net of allowance
   for doubtful accounts of $0 and $0, respectively                                  431,250           899,833


OTHER ASSETS
   Organizational costs, net of $7,081 and $3,334, respectively
      accumulated amortization                                                          -                4,047
   Goodwill,  net of $405,442 and $0 of accumulated amortization,                  6,081,630         6,487,072
      respectively
   Net assets of discontinued operations, held for resale                            840,000         3,463,762
   Intellectual properties, net of $1,135,993 and $4,063 of accumulated
      amortization, respectively                                                  21,161,691        22,297,621
   Trademarks                                                                          9,000              -
   Other                                                                             515,208           531,772
                                                                                ------------      ------------
                        Total other assets                                        28,607,529        32,784,274
                                                                                ------------      ------------
                                                                                $ 29,904,901      $ 34,575,848
                                                                                ============      ============


                     The accompanying notes are an integral part of the financial statements.
</TABLE>
                                                         1
<PAGE>

<TABLE>
<CAPTION>

                             AIRTECH INTERNATIONAL GROUP, INC. AND SUBSIDIARIES
                                        CONSOLIDATED BALANCE SHEETS
                                           AUGUST 31, 1999 AND 1998

                                      LIABILITIES AND STOCKHOLDERS' EQUITY

                                                                                     1999               1998
                                                                                     ----               ----
<S>                                                                             <C>                 <C>

CURRENT LIABILITIES
   Notes payable - current portion                                                 $ 277,185         $ 109,795
   Accounts payable, trade                                                           704,209           392,475
   Advances from officers                                                            216,488            40,602
   Current portion of obligations under capital leases                                   -
   Accrued payroll and payroll taxes                                                 357,644
   Other accrued expenses                                                            373,622           100,245
   Current portion of license rights payable                                             -             210,077
                                                                                ------------      ------------
                        Total current liabilities                                  1,929,148           853,194

LONG-TERM LIABILITIES
   License rights payable                                                                -             329,923
   Deferred revenue                                                                  400,000           400,000
   Product Marketing Obligation                                                      405,000               -
   Deferred tax liability                                                          6,219,834         6,487,072
                                                                                ------------      ------------
                        Total long-term liabilities                                7,024,834         7,216,995
                                                                                ------------      ------------
                        Total liabilities                                          8,953,982         8,070,189

COMMITMENTS AND CONTINGENCIES                                                            -                 -


STOCKHOLDERS' EQUITY
   Preferred stock - 5,000,000 shares authorized, $.005 par value
       Series A cumulative, convertible preferred, none and none
          shares issued and outstanding, respectively;
          liquidation preference of $1.00 per share                                      -
       Series M cumulative, convertible preferred, 1,143,750 and
          1,029,750 shares issued and outstanding, respectively;
          liquidation preference of $1.00 per share                                    1,144            1,143
   Common stock - $.05 par value, 50,000,000 shares authorized,
       14,654,332 and 5,074,034 shares issued and outstanding,
       respectively                                                                  732,716          482,299
   Additional paid-in capital                                                     36,667,496       34,745,298
   Retained earnings                                                             (16,450,437)      (8,723,081)
                                                                                ------------     -------------
                        Total stockholders' equity                                20,950,919       26,505,659
                                                                                ------------     -------------
                                                                                $ 29,904,901     $ 34,575,848
                                                                                ============     =============



                      The accompanying notes are an integral part of the financial statements.
</TABLE>
                                                          2
<PAGE>
<TABLE>
<CAPTION>

                              AIRTECH INTERNATIONAL GROUP, INC. AND SUBSIDIARIES
                                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                      QUARTER ENDED AUGUST 31, 1999 AND 1998


                                                                                    1999                1998
                                                                                    ----                ----
<S>                                                                            <C>                 <C>

REVENUES
   Product sales                                                                 $ 345,441           $ 452,365
   Franchisee fees                                                                  15,000              20,000
   Other revenues                                                                      -
                                                                                -----------         -----------

                        Total revenues                                             360,441             472,365

COSTS AND EXPENSES
   Salaries and wages                                                              216,170
   Cost of sales                                                                   322,549             261,876
   Advertising                                                                      24,640
   Depreciation and amortization                                                   440,331              19,444
   Other
   Other general & administrative expenses                                          67,793             235,222
                                                                                -----------         -----------
                        Total costs and expenses                                 1,071,483             516,542
                                                                                -----------         -----------

INCOME (LOSS) FROM OPERATIONS                                                     (711,042)            (44,177)

Interest income                                                                        -
Interest expense                                                                   (18,596)           (122,479)
                                                                                ----------          -----------

NET INCOME (LOSS) BEFORE INCOME TAXES                                             (729,638)           (166,656)

Income taxes
                                                                                -----------         -----------
NET INCOME (LOSS)                                                               $ (729,638)         $ (166,656)
                                                                                ===========         ===========


EARNINGS (LOSS) PER COMMON SHARE - BASIC                                           $ (0.05)            $ (0.01)
                                                                                ===========         ===========

EARNINGS (LOSS) PER COMMON SHARE - DILUTED                                         $ (0.05)            $ (0.01)
                                                                                ===========         ===========

Shares used in the calculation of per share amounts:
Basic earnings per common share
Dilutive impact of stock options

Diluted earnings per common share                                                       -                    -
                                                                                ===========         ===========


                    The accompanying notes are an integral part of the financial statements.
</TABLE>
                                                        3
<PAGE>
<TABLE>
<CAPTION>

                        AIRTECH INTERNATIONAL GROUP, INC.
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
               FOR THE THREE MONTHS ENDED AUGUST 31, 1999 AND 1998


                                                    1999             1998
                                                    ----             ----
Cash flows from operating activities:
<S>                                          <C>               <C>

    Cash received from customers                 $  146,244      $  398,577
    Cash paid to employees                      (   122,252)    (   145,957)
    Cash paid to suppliers                      (   277,644)    (   301,066)
    Taxes paid                                          -               -


    Net cash used in operating activities       (   253,652)    (   170,925)
                                                ------------    ------------

Cash flows from investing activities:

    Advances to Subsidiaries                            -       (   132,395)
    Proceeds from issuance of preferred
      stock, net offering costs                         -           112,500
    Proceeds from notes payable                         -               -
    Repayments of notes payable                         -       (    20,668)
    Proceeds from issuance of common stock          211,950         106,000
                                                ------------    ------------

    Net cash provided by financing activities       211,950          65,437
                                                ------------    ------------


Net increase (decrease) in cash                  (   41,702)    (   105,448)

Cash at beginning of period                          61,808         145,844
                                                ------------    ------------

Cash at end of period                          $     20,106    $     40,356

                                                ============    ============


    The accompanying notes are an integral part of the financial statements.

</TABLE>
                                       4
<PAGE>
<TABLE>
<CAPTION>


                        AIRTECH INTERNATIONAL GROUP, INC.
                                AND SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
               FOR THE THREE MONTHS ENDED AUGUST 31, 1999 AND 1998


                    Reconciliation of Net Income to Net Cash
                          Used in Operating Activities

                                                       1999            1998
                                                       ----            ----
<S>                                               <C>            <C>


Net loss                                          $(   729,638)    $(   166,654)


Adjustments to reconcile
    net loss to net cash
    used in operating activities:

    Amortization                                       431,088            4,263
    Depreciation                                         9,242           15,181
    Common stock issued for services                        -            71,450
    (Increase) decrease in accounts receivable      (  205,323)          73,788
    (Increase) decrease in prepaid expenses                 -            15,000
    (Increase) decrease in other assets                 10,000               -
    Increase (decrease) accounts payable               194,016           69,520
    Increase (decrease) in accrued expenses             56,963       (  105,897)
                                                  -------------    -------------

    Total adjustments                                  495,986       (    4,271)
                                                  -------------    -------------

    Net cash used in operating activities         $ (  253,652)     $(  170,925)
                                                  =============    =============








    The accompanying notes are an integral part of the financial statements.

</TABLE>
                                       5
<PAGE>
                        AIRTECH INTERNATIONAL GROUP, INC.
                                AND SUBSIDIARIES
                          NOTES TO FINANCIAL STATEMENTS


SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Organization

Airtech   International  Group,  Inc.  (the  Company),   (formerly   Interactive
Technologies Corporation,  was incorporated in the state of Wyoming on August 8,
1991. As of May 31, 1998, in connection  with the acquisition  discussed  below,
the Company manufactures and sells a full line of air purification products.

On May 31, 1998, the Company acquired all of the outstanding common stock shares
of AIC,  which  through  its  subsidiaries  manufacture  and  sell  various  air
filtration and  purification  products.  The total purchase price of $22,937,760
was funded  through the issuance of 10,500,000 of its common stock shares valued
at $.625 per share,  the  issuance  of  11,858,016  of its Series A  convertible
preferred  stock shares valued at $.625 per share and the issuance of $9,000,000
of convertible debentures.

The  transaction  was  accounted  for using the purchase  method of  accounting.
Accordingly,  the purchase  price of the net assets  acquired has been allocated
among the net assets based on their relative fair values with $22,297,684 of the
purchase  price  allocated to  intellectual  properties  based on an independent
asset appraisal and $6,487,072 allocated to goodwill. The acquired goodwill will
be amortized using the straight-line method over 20 years.


Principles of consolidation

The accompanying  consolidated financial statements include the general accounts
of the Company and its subsidiaries,  AIC,  Airsopure,  Inc. and McCleskey Sales
and  Service,  Inc.,  each of which has fiscal year ends of May 31. All material
intercompany accounts and balances have been eliminated in the consolidation.


Amortization

Intellectual  property is allocated to the  Company's  air  filtration  products
based on  expected  sales as a percent of total  sales by  product.  The Company
records  amortization  beginning when the product is initially  inventoried  for
sale.  Amortization  is recorded  over a ten-year  term.  For the quarter  ended
August  31,  1999  and  1998,  amortization  expense  totaled  $350,000  and $0,
respectively.

Goodwill  recorded  in the  acquisition  of AIC,  is being  amortized  under the
straight-line  method over 20 years.  For the quarter  ended August 31, 1999 and
19998, amortization expense totalled $81,089 and $0, respectively.


Inventories

Inventories  are carried at the lower of cost or net  realizable  value (market)
and include  component  parts used in the assembly of the Company's  line of air
purification  units and  filters  and  finished  goods  comprised  of  completed
products.  The costs of inventories  are based upon specific  identification  of
direct costs and allocable  costs of direct labor,  packaging and other indirect
costs.


Property and equipment

Property  and  equipment  are  stated  at cost  less  accumulated  depreciation.
Depreciation  of property and equipment is currently  being provided by straight
line  and  accelerated   methods  for  financial  and  tax  reporting  purposes,
respectively, over estimated useful lives of five years.

                                       6
<PAGE>
                        AIRTECH INTERNATIONAL GROUP, INC.
                                AND SUBSIDIARIES
                          NOTES TO FINANCIAL STATEMENTS



Intellectual properties

In its acquisition of AIC the Company purchased certain intellectual properties.
Costs incurred by the Company in developing its products consisting primarily of
design,  testing and completion of working prototypes,  which are not considered
patentable, are capitalized and will be amortized over the estimated useful life
of the related patents once a unit has been placed in production.


Revenue recognition

Revenues from the Company's  operations  are recognized at the time products are
shipped or services are provided.  Revenue from francise sales are recognized at
the time all  material  services  relating to the sale of a franchise  have been
performed by the Company.


Management estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect  the  reported  amounts  of assets  and  liabilities  and  disclosure  of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.


Cash flow

For purposes of the statement of cash flows,  cash includes  demand deposits and
time deposits with  maturities of less than three months.  None of the Company's
cash is restricted.


Earnings per share

Basic  and  diluted  loss per share are based  upon  13,937,536  and  9,645,923,
respectively, weighted average shares of common stock outstanding. No effect has
been  given  to the  assumed  conversion  of  convertible  preferred  stock  and
convertible debentures and the assumed exercise of stock options and warrants as
the effect would be antidilutive.


COMMITMENTS AND CONTINGENCIES

Operating Leases

The Company is currently  obligated under a  noncancellable  operating lease for
its Dallas office facilities which expire in September 2000.

Minimum future rental  payments  required under the above  operating lease is as
follows.

         Year ending May 31

               2000                $  77,184
               2001                   29,436
               2002                    9,812
                                  ------------------
                                   $ 116,432
                                  ==================




                                       7
<PAGE>
                        AIRTECH INTERNATIONAL GROUP, INC.
                                AND SUBSIDIARIES
                          NOTES TO FINANCIAL STATEMENTS


Year 2000 computer compliance

The Company is currently  using  computer  hardware and software  that is not in
compliance with the year 2000 dating issues.  However, new software and hardware
components  have  been  ordered,  therefore  the  Company  anticipates  to be in
compliance  prior to December  31,  1999.  To date,  the  Company  has  incurred
approximately  $15,000 of costs  related  to this  effort.  Management  does not
believe any additional  significant  cost will be incurred and the  accompanying
consolidated   financial   statements  do  not  contain  any  reserve  for  this
contingency.

Based on the  unpredictable  nature of the year 2000 issue,  its effects and the
success of related  remediation  effots will not be fully determinable until the
year 2000 and thereafter.  Management  cannot assure that the Company is or will
be year 2000 ready, that the Company's remediation efforts will be successful in
whole or in part,  or that parties with whom the Company does  business  will be
year 2000 ready.

LITIGATION

Rental operating lease

The Company is defendant, and it has filed counter claims, in a lawsuit filed by
the lessor of office space facilities in New Jersey.  The Company never occupied
the space due to the lessor's  failures to finish out the space to the Company's
specifications.  The lessor seeks to recover  remaining lease payments due under
the lease of $606,913 and the Company  seeks to recover  damages under a capital
lease  obligation  for  equipment  located  in the  New  Jersey  facilities  and
contractually  precluded  from being removed from the  facilities.  Although the
Company anticipates a favorable  settlement of this lawsuit the outcome of it is
uncertain.  A reserve for  $200,000  has been  established  in  anticipation  of
settling this obligation.


FINANCIAL INSTRUMENTS

The  Company's  financial  instruments  consist of its cash,  accounts and notes
receivable, trade payable.


Cash

The Company  maintains its cash in bank deposit and other  accounts , which,  at
times, may exceed federally insured limits.  The Company has not experienced any
losses in such accounts, and does not believes it is subject to any credit risks
involving its cash.


Accounts and notes receivable, trade

The Company accounts and notes receivables are unsecured and represent sales not
collected to date.  Management believes these accounts and notes receivables are
fairly stated at estimated net realizable amounts.


ASSETS HELD FOR SALE

In February 1998, the Company formally discontinued its Rebate TV operations and
adopted  a plan to  dispose  of the only  asset of this  business  segment,  the
proprietary  software and trademark.  The Company also adopted a plan to dispose
of its FCC  license  rights,  the only asset of its  interactive  video and data
services business segment,  which were never operational.  Management expects to
sell these assets by May 31, 2000.


                                       8
<PAGE>
                        AIRTECH INTERNATIONAL GROUP, INC.
                                AND SUBSIDIARIES
                          NOTES TO FINANCIAL STATEMENTS

The  accompanying  consolidated  statement of  operations  for 1998 reflects the
revenues  and expenses of the  Company's  Rebate TV business  segment,  the only
segment operated during the fiscal year.

At May 31, 1999 and 1998, net assets of these discontinued  operating  segments,
stated at the  lower of cost or net  realizable  value,  were  comprised  of the
following:

                                                      1999              1998
                                               ---------------------------------

     License rights, net of $438,760
       and $438,760, respectively, of
       of accumulted amortization and
       net of license rights payable
       of $540,000                                $ (303,750)       $ (303,750)
     Proprietary software and trademark
       net of $0 and $1,643,53, respectively
       of accumulated amortization                 1,143,750         3,767,512
                                               ---------------------------------

                                                   $ 840,000       $ 3,463,762
                                               =================================


STOCK OPTIONS AND WARRANTS

Through  the  quarter  ended  August 31,  1999 and 1998,  the Company has issued
various  stock  options  and  warrants  to  employees  and  others  and uses the
intrinsic value method of accounting for these stock options.  Compensation cost
for  options  granted  has not been  recognized  in the  accompanying  financial
statements because the amounts are not material. The options and warrants expire
between  January 1999 and December 2008 and are exercisable at prices from $0.20
to  $22.50  per  option or  warrant.  Exercise  prices  were set at or above the
underlying common stock's fair market value on the date of grant.


RELATED PARTIES

As of August 31, 1999, the Chief  Executive  Officer and the President made cash
advances of $100,000 and $186,000  and received  repayments  of $127,000 and $0,
respectively. The advances are to be paid as cash is avaiable or by the issuance
of common  stock.  These  advances are  unsecured  but bear  interest at 15% per
annum.

As of August 31, 1999,  advances  payable to these officers totaled $216,488 and
$186,000, respectively













                                       9
<PAGE>

                       MANAGEMENT DISCUSSION AND ANALYSIS


Result of Operations

The Company's operations for the three months ending August 31, 1999 resulted in
a net loss of $729,638 or $0.05 basic loss per share,  compared to a net loss of
$166,656 or $0.01 basic loss per share, for the comparable period in 1998.

The Company, entirely through its wholly owned subsidiary, Airsopure Inc., (ASP)
had sales of $360,441  for the three  months  ended  August 31,  1999  primarily
composed  of  approximately  $345,000  of sales of air  purification  equipment,
installation  and  replacement  of air filters  compared to  Company's  sales of
$452,365 for the  comparable  three  months of 1998 a decrease of $106,942.  The
Company also sold one new franchise during this period.

Airtech sales of air purification  equipment reflect initial market  penetration
and acceptance of newly  introduced  units.  The Company has had success selling
equipment into business with existing or pending bans on smoking, such as hotels
and  restaurants.  The Company  will be making its  application  to the Medicare
administration  on its new Model  S-950 and is seeking an  affirmative  response
prior to the end of the calendar year.  Production and distribution of the Model
S-999  automobile  unit has been slow due to a new market  being  cultivated  by
Airtech.  Increased media attention to this type of technology and its impact to
consumers lives should allow the product to gain more favorable  market presence
and  increased  sales.  The Company's  products  continue to have a high rate of
acceptance among the commercial accounts to which the Company markets while beta
site testing new models.

Cost of Goods sold was $322,549 compared to $261,876 for the three months ending
August 31,1999 and 1998 respectively. Management believes the cost of goods sold
as a percentage of sales will be approximately 40% in the future as sales of air
purification  equipment  increase and become the major  portion of the Company's
sales.

Operating  expenses  were  $748,934  compared to $254,666  for the three  months
ending  August 31, 1999  compared to the same  quarter in 1998.  The increase is
attributable to recording amortization and carry forward expenses, along with an
increase in general and  administrative  expenses.  The  increase in the G&A was
attributable to the increase in wages,  advertising,  an increase in reserve for
doubtful accounts and consulting expenses incurred by the subsidiary (ASP).


Liquidity and Capital Resources

During the three  months  ended  August 31 1999 the  Company  continued  to fund
operations  through  revenues,  private sales of securities  and paying  certain
debts and business  services in Company common stock.  As of August 31, 1999 the
Company had invested  $534,804 in accounts  receivable and inventory an increase
of  $118,188  over May 31,  1999.  Likewise  trade  accounts  payable  increased
$194,016 between the two periods.

During the quarter,  the Company sold  1,446,800  shares of its common stock for
$211,950.








                                       10
<PAGE>



     "SAFE HARBOR" STATEMENT UNDER THE PRIVATE SECURITIES  LITIGATION REFORM ACT
OF 1995 Statements  contained in this document which are not historical fact are
forward-looking statements based upon management's current expectations that are
subject to risks and  uncertainties  that could cause  actual  results to differ
materially  from those set forth in or implied  by  forward-looking  statements.
These risks are described in the Company's Form 10-KSB for the fiscal year ended
May 31, 1999 filed with the Securities and Exchange Commission.
















































                                       11
<PAGE>
     Pursuant to the  requirements of the Securities Act of 1933, the registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for filing and has duly caused this  registration  statement to be
signed on its behalf by the undersigned,  thereunto duly authorized, in the City
of Dallas, State of Texas, on October 15, 1999.




                              AIRTECH INTERNATIONAL GROUP, INC.


                              by: /s/ CJ Comu
                              -----------------------------------
                                  CJ Comu, Chief Executive Officer


















                                       12

<PAGE>

<TABLE> <S> <C>

<ARTICLE>                     5


<S>                             <C>
<PERIOD-TYPE>                      3-MOS
<FISCAL-YEAR-END>                  MAY-21-2000
<PERIOD-START>                     JUN-01-1999
<PERIOD-END>                       AUG-31-1999
<CASH>                                 20,106
<SECURITIES>                                0
<RECEIVABLES>                         543,024
<ALLOWANCES>                          (20,000)
<INVENTORY>                           242,665
<CURRENT-ASSETS>                      785,795
<PP&E>                                209,203
<DEPRECIATION>                       (128,876)
<TOTAL-ASSETS>                     29,904,901
<CURRENT-LIABILITIES>               1,929,148
<BONDS>                                     0
                       0
                             1,144
<COMMON>                              732,716
<OTHER-SE>                         20,217,059
<TOTAL-LIABILITY-AND-EQUITY>       29,904,901
<SALES>                               360,441
<TOTAL-REVENUES>                      360,441
<CGS>                                 322,549
<TOTAL-COSTS>                         322,549
<OTHER-EXPENSES>                      748,934
<LOSS-PROVISION>                            0
<INTEREST-EXPENSE>                     18,596
<INCOME-PRETAX>                      (729,638)
<INCOME-TAX>                                0
<INCOME-CONTINUING>                  (729,638)
<DISCONTINUED>                              0
<EXTRAORDINARY>                             0
<CHANGES>                                   0
<NET-INCOME>                         (729,638)
<EPS-BASIC>                           (0.05)
<EPS-DILUTED>                           (0.05)



</TABLE>


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