PHOTRAN CORP
10QSB/A, 1997-05-07
GLASS PRODUCTS, MADE OF PURCHASED GLASS
Previous: PHOTRAN CORP, 10KSB40, 1997-05-07
Next: PHOTRAN CORP, 10QSB/A, 1997-05-07



<PAGE>


                       U.S. SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, DC  20549
                                           
                                    FORM 10-QSB/A

(Mark One)
 X   Quarterly report under Section 13 or 15(d) of the Securities Exchange Act
     of 1934

     For the quarterly period ended June 30, 1996

     Transition report under Section 13 or 15(d) of the Exchange Act
     For the transition period from __________________ to _________________


                   Commission file number                 000-20731


                                 PHOTRAN CORPORATION
          (Exact Name of Small Business Issuer as Specified in Its Charter)



                 MINNESOTA                             41-1697628
     (State or Other Jurisdiction of       ( I.R.S. Employer Identification No.)
     Incorporation or Organization)



                                 21875 GRENADA AVENUE
                                 LAKEVILLE, MN 55044
                       (Address of Principal Executive Offices)


                                    (612) 469-4880
                   (Issuer's Telephone Number, Including Area Code)




          (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 Exchange Act 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 ____



The number of the registrant's common shares outstanding as of August 6, 1996
was 5,134,823 

     Transitional Small Business Disclosure Format (check one):

Yes ___  No X .

<PAGE>

                                 PHOTRAN CORPORATION 

                                     FORM 10-QSB/A

                                  TABLE OF CONTENTS


                                                                        PAGE
PART I        FINANCIAL INFORMATION

Item 1.       Financial Statements

                Balance Sheets                                             3

                Statements of Operations                                   4

                Statements of Cash Flows                                   5

                Notes to Financial Statements                              6

Item 2.       Management's Discussion and Analysis of Financial            8
              Condition and Results of Operations

PART II       OTHER INFORMATION

Item 6.       Exhibits and Reports on Form 8-K                            12

Signature page                                                            13

Exhibit Index                                                             14


                                          2

<PAGE>

PART I - FINANCIAL INFORMATION

ITEM 1 - FINANCIAL STATEMENTS

                                 PHOTRAN CORPORATION
                                   BALANCE SHEETS
<TABLE>
<CAPTION>
                                                                JUNE 30,          DECEMBER 31,
                                                                  1996                1995
                                                              AS RESTATED
                                                             (SEE NOTE 5)               
                                                              (UNAUDITED)
                                                            --------------      --------------
<S>                                                         <C>                 <C>         
ASSETS

CURRENT ASSETS:
 Cash and cash equivalents                                  $  8,073,518        $  1,532,361
 Accounts receivable                                             676,937             808,549
 Inventory                                                     1,536,380           1,420,048
 Equipment held for sale                                       5,063,273           3,203,314
 Prepaid expense                                                  94,128              14,527
                                                            ------------        ------------
 Total current assets                                         15,444,236           6,978,799

PROPERTY AND EQUIPMENT, net                                    9,196,488           6,995,381

DEFERRED FINANCING COSTS                                                             191,990

OTHER ASSETS                                                      26,485              26,485
                                                            ------------        ------------

                                                            $ 24,667,209        $ 14,192,655
                                                            ------------        ------------
                                                            ------------        ------------

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
 Bridge financing                                                               $  4,000,000
 Line of credit                                                                    1,916,480
 Line of credit                                                                      225,000
 Current portion of long term debt,
  notes payable, and capital lease obligations              $    246,599           1,041,547
 Accounts payable                                                878,774           1,195,833
 Accrued expenses                                                144,650             261,221
 Customer advances                                             2,055,435           1,555,435
                                                            ------------        ------------
  Total current liabilities                                    3,325,458          10,195,516

LONG TERM DEBT                                                   152,726             762,783

COMMITMENTS AND CONTINGENCIES (Note 7)

SHAREHOLDERS' EQUITY
 Undesignated stock, no par value,  6,000,000 shares
  authorized, no shares issued
 Common stock, no par value, 24,000,000 shares authorized,
  5,137,323 and 2,834,823 shares issued and outstanding,
  respectively                                                25,266,938           6,671,217 
 Accumulated deficit                                          (4,077,913)         (3,436,861)
                                                            ------------        ------------
 Total shareholders' equity                                   21,189,025           3,234,356
                                                            ------------        ------------

                                                            $ 24,667,209        $ 14,192,655
                                                            ------------        ------------
                                                            ------------        ------------
</TABLE>


                          See notes to financial statements.


                                          3

<PAGE>

                                 PHOTRAN CORPORATION
                         STATEMENTS OF OPERATIONS (UNAUDITED)

<TABLE>
<CAPTION>
                                                  THREE MONTHS ENDED                       SIX MONTHS ENDED
                                                       JUNE 30,                                 JUNE 30,

                                           ---------------------------------       ---------------------------------

                                              1996                1995                1996                1995
                                           AS RESTATED                             AS RESTATED
                                          (SEE NOTE 5)                            (SEE NOTE 5)
                                          ------------        ------------        ------------        ------------
<S>                                       <C>                 <C>                 <C>                 <C>         
REVENUES                                  $    785,648        $    451,349        $  1,463,106        $    668,943
COST OF SALES                                  741,619             446,775           1,198,911             543,706
                                          ------------        ------------        ------------        ------------

  Gross profit                                  44,029               4,574             264,195             125,237

OPERATING EXPENSES:
 Process and product development                86,002              67,450            156,372              139,900
 General and administrative                    149,525              89,171            299,716              187,063
 Selling and marketing                         101,567              65,927            173,731               93,954
                                          ------------        ------------        ------------        ------------
   Total operating expenses                    337,094             222,548             629,819             420,917
                                          ------------        ------------        ------------        ------------

LOSS FROM OPERATIONS                          (293,065)           (217,974)           (365,624)           (295,680)

INTEREST EXPENSE, net                           58,600              60,962             203,438              78,285
                                          ------------        ------------        ------------        ------------

LOSS BEFORE EXTRAORDINARY ITEM                (351,665)           (278,936)           (569,062)           (373,965)

EXTRAORDINARY ITEM - loss on
 extinguishment of debt                         71,990                  -               71,990                  - 
                                          ------------        ------------        ------------        ------------

NET LOSS                                  $   (423,655)       $   (278,936)       $   (641,052)       $   (373,965)
                                          ------------        ------------        ------------        ------------
                                          ------------        ------------        ------------        ------------


LOSS PER COMMON AND
 COMMON EQUIVALENT SHARE
 Loss before extraordinary item           $      (0.09)       $      (0.08)       $      (0.17)       $      (0.11)
 Extraordinary item                              (0.02)                 -                (0.02)                  - 
                                          ------------        ------------        ------------        ------------
 Net loss                                 $      (0.11)       $      (0.08)       $      (0.19)       $      (0.11)
                                          ------------        ------------        ------------        ------------
                                          ------------        ------------        ------------        ------------


WEIGHTED AVERAGE NUMBER OF
 COMMON AND COMMON EQUIVALENT
 SHARES OUTSTANDING                          3,689,268           3,346,194           3,352,620           3,346,194
                                          ------------        ------------        ------------        ------------
                                          ------------        ------------        ------------        ------------
</TABLE>



                          See notes to financial statements.


                                          4

<PAGE>

                                 PHOTRAN CORPORATION
                         STATEMENTS OF CASH FLOWS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                SIX MONTHS ENDED
                                                                                   JUNE 30, 1996
                                                                            ---------------------------
                                                                               1996             1995
                                                                             AS RESTATED
                                                                           (SEE NOTE 5)
                                                                           ------------      ----------
<S>                                                                         <C>             <C>       
CASH FLOWS FROM OPERATING ACTIVITIES
   Loss before extraordinary item                                             $(569,062)     $(373,965)
   Adjustments to reconcile net loss to cash
   used in operating activities:
       Depreciation and amortization - property and
        equipment                                                               196,312        104,739
       Amortization of deferred financing costs                                 120,000
   Changes in assets and liabilities that provided (used) cash:
       Accounts receivable                                                      131,612          1,052
       Inventory                                                               (116,332)    (1,205,287)
       Equipment held for sale                                               (1,859,959)      (950,044)
       Prepaid expenses                                                         (79,601)       (74,358)
       Accounts payable                                                        (317,059)       967,973
       Accrued expenses                                                        (116,571)        38,451
       Customer advances                                                        500,000
                                                                           ------------   ------------
        Cash used in  operating activities                                   (2,110,660)    (1,491,439)

CASH FLOWS FROM INVESTING ACTIVITIES
   Property additions                                                        (2,397,419)      (798,295)
                                                                           ------------   ------------
      Cash used in investing activities                                      (2,397,419)      (798,295)

CASH FLOWS FROM FINANCING ACTIVITIES
   Proceeds from notes payable and long-term debt                                     0      2,723,466
   Payments of notes payable and long-term debt                              (7,546,485)      (375,523)
   Common stock issued                                                       18,595,721         10,000
                                                                           ------------   ------------
     Cash provided by financing activities                                   11,049,236      2,357,943
                                                                           ------------   ------------

INCREASE IN CASH                                                              6,541,157         68,209

CASH AT BEGINNING OF PERIOD                                                   1,532,361        173,160
                                                                           ------------   ------------

CASH AT END OF PERIOD                                                      $  8,073,518   $    241,369
                                                                           ------------   ------------
                                                                           ------------   ------------
</TABLE>


                          See notes to financial statements.


                                          5

<PAGE>

                                 PHOTRAN CORPORATION
                      NOTES TO FINANCIAL STATEMENTS (UNAUDITED)



1.   BASIS OF PRESENTATION

     The accompanying financial statements, except for the December 31, 1995 
     balance sheet, are unaudited and reflect all adjustments, consisting of
     normal recurring adjustments, which are, in the opinion of management,
     necessary for a fair  presentation.  Operating results for the three and
     six month periods ended June 30, 1996 are not necessarily indicative of the
     results that may be expected for the year ended December 31, 1996.

     These financial statements should be read in conjunction with the financial
     statements and notes thereto for the year ended December 31, 1995,
     previously filed with the SEC as part of the Company's Registration
     Statement on form SB-2, effective May 29, 1996.

2.   INVENTORIES

     Inventories consist of the following:

                                              June 30,          December 31,
                                               1996                1995
                                               ----                ----

     Raw materials and supplies              $1,264,700          $1,420,048
     Finished goods                             271,680                    
                                             ----------          ----------
                                             $1,536,380          $1,420,048
                                             ----------          ----------

3.   SHAREHOLDERS' EQUITY

     INITIAL PUBLIC OFFERING - On May 29, 1996, the Company sold 2,000,000
     Common Shares in an initial public offering.  Net proceeds to the Company
     were $16,125,721 after deducting offering costs, including underwriting
     commissions, of $1,874,779.

     OVERALLOTMENT OPTION - In connection with the Company's initial public
     offering of common stock the Company issued an option to the underwriters
     to purchase up to 300,000 shares solely to cover overallotments.  This
     option was exercised in June 1996 resulting in additional net proceeds of
     $2,470,000 after deducting offering costs, including underwriting
     commissions, of $230,000.

4.   EQUIPMENT HELD FOR SALE

     Equipment held for sale includes the equipment which was to be sold to the
     joint venture and the equipment discussed below.

     In July 1996, the Company completed negotiating an agreement to sell 
     refurbished ITO coating equipment for a total contract price of 
     $2,916,500.  Subsequent to June 30, 1996 the Company received a down 
     payment of $500,000.  The contract specified that $2,000,000 was to be 
     paid upon completion of the in-factory acceptance test and shipment by 
     the Company and that the final payment of $416,500 was payable upon 
     completion of the installation and the final acceptance test.  The 
     contract specified that the equipment ship by October 18, 1996. The 
     equipment did not ship on schedule and as of April 30, 1997, the Company 
     is negotiating contract amendments with the customer. The Company 
     had originally recorded as of June 30, 1996 the used coating equipment
     it was in the process of refurbishing using the percentage-of-completion
     method of revenue recognition.  The Company has determined revenue 
     recognition criteria had not been met as of June 30, 1996. Previously
     reported revenues of $910,000 and costs of $610,050 for the three 
     and six month periods ending June 30, 1996 have been reversed and 
     this quarterly filing has been restated to reflect this change (see 
     Note 5).

                                          6

<PAGE>

                                 PHOTRAN CORPORATION
                      NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                     (CONTINUED)


5.  RESTATEMENT

During the first quarter of 1997, an internal review by management of 1996
interim financial statements determined revenue recognition criteria had not
been met on one previously reported product sale and the equipment sale
discussed in Note 4.  However, the Company did meet revenue recognition criteria
in the second quarter on one product sale which had originally been recorded in
the first quarter and was subsequently reversed (see Note 6).  In addition, a
pricing concession granted to another customer during the quarter had not been
recorded.  The Company had also incorrectly calculated the amount of interest it
capitalized to construction in progress, and had not classified the loss on debt
extinguishment as an extraordinary item.  In addition, an error in the cost 
of raw materials used was identified.

  In order to properly reflect the above described findings, the Company has 
restated its interim financial results for its quarter ended June 30, 1996.  
Year to date results include the effects of a restatement of the first 
quarter interim financial results (see Note 6). The effects of the 
restatement are summarized below:

<TABLE>
<CAPTION>
                                                           STATEMENT OF OPERATIONS:

                                      3 Months ended June 30, 1996           6 Months ended June 30, 1996

                                         As                                      As
                                     Previously              As              Previously              As
                                      Reported            Restated            Reported            Restated
                                      --------            --------            --------            --------
<S>                                 <C>                 <C>                 <C>                 <C>        
Revenues                            $ 1,653,101         $   785,648         $ 2,791,050         $ 1,463,106
Cost of sales                         1,206,923             741,619           1,912,281           1,198,911
Gross profit                            446,178              44,029             878,769             264,195
Income (loss) from operations           109,084            (293,065)            248,950            (365,624)
Interest (income) expense               (18,059)             58,600              42,779             203,438
Extraordinary item                          -                71,990                 -                71,990
Net income (loss)                       127,143            (423,655)            206,171            (641,052)
Net income (loss) per share                0.03               (0.11)               0.06               (0.19)
</TABLE>
<TABLE>
<CAPTION>
                                           BALANCE SHEET DATA
                                           AS OF JUNE 30, 1996

                                         As
                                     Previously               As
                                      Reported            Restated
                                      --------            --------
<S>                                  <C>                 <C>         
Accounts receivable                 $ 1,094,881         $   676,937
Costs & earnings in excess 
   of billings                          410,000
Inventory                             1,347,700           1,536,380
Equipment held for sale               4,569,547           5,063,273
Property & equipment                  9,332,813           9,196,488
Accounts payable                        813,414             878,774
Customer deposits                     1,555,435           2,055,435
Accumulated deficit                  (3,230,690)         (4,077,913)
</TABLE>


                                          7

<PAGE>

6.  PRIOR PERIOD ITEMS

During the first quarter of 1997, an internal review by management of 1996 
interim financial statements determined that revenue recognition criteria had 
not been met for three product sales previously reported in the first quarter 
of 1996. The Company had also incorrectly calculated the amount of interest 
expense it capitalized to construction-in-progress.  In addition an error was 
made in the valuation of raw materials inventory.

In order to properly reflect the above described findings, the Company has
restated its interim financial results for the quarter ended March 31, 1996. 
The effects of such corrections were to decrease sales by $460,491, decrease
cost of sales by $248,066, and increase interest expense by $84,000.  Net
earnings decreased from $79,029 to a loss of $217,396.  Earnings per share
decreased from $0.02 to a net loss per share of ($0.07).

7.  SUBSEQUENT EVENT

During the quarter ended December 31, 1996, the Company was informed by its
Chinese joint venture partner, Shenzhen WABO Group Company, Limited (WABO), of
WABO's intention to dissolve the joint venture agreement.  The Company had been
building a glass coating system for sale to the joint venture.  The sale was
being recorded under the completed contract method.  Accordingly, a deposit of
$1,530,000 which had been received was recorded as a customer advance. All
costs incurred in connection with the building of the system had been
capitalized as equipment held for sale.  The Company intends to keep the glass
coating system and is currently in the process of modifying the system for its
own use.  All costs incurred for the machine were reclassified to
construction-in-progress during the quarter ended December 31, 1996.  In April
1997 the Company received notification that WABO has commenced arbitration
proceedings, claiming approximately $4.4 million plus legal fees.  This process
is  still in a very early stage, and it is too soon to estimate what, if any,
liability the Company will incur.  It is possible that additional amounts due
upon final resolution of this matter could be material to the financial
position, cash flows and operating results of the Company.

ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

FORWARD LOOKING INFORMATION

    This Form 10-QSB/A contains forward-looking statements as defined in 
Section 21E of the Securities and Exchange Act of 1934, as amended. These 
forward-looking statements involve a number of risks and uncertainties, 
including demand from major customers, effects of competition, changes in the 
product or customer mix or revenues and in the level of operating expenses, 
rapidly changing technologies and the Company's ability to respond 
thereto, the impact of competitive products and pricing, the timely 
completion of construction and installation of new manufacturing equipment, 
the timely completion, testing, acceptance and shipment of equipment 
manufactured for sale, the timely development and acceptance of new products 
and other factors disclosed throughout this Form 10-QSB/A and the Company's 
registration statement on Form SB-2 which became effective May 29, 1996. The 
actual results that the Company achieves may differ materially from any 
forward-looking statements due to such risks and uncertainties. The Company 
undertakes no obligation to revise any forward-looking statements in order to 
reflect events or circumstances that may arise after the date of this report. 
Readers are urged to carefully review and consider the various disclosures 
made by the Company in this report and in the Company's other reports filed 
with the Securities and Exchange Commission that attempt to advise interested 
parties of the risks and factors that may effect the Company's business and 
results of operations.

RESULTS OF OPERATIONS

    FOR THE THREE MONTHS ENDED JUNE 30, 1996  COMPARED TO THREE MONTHS ENDED
JUNE 30, 1995

    REVENUES.  Revenues for the second quarter of 1996 were $785,648 compared
to $451,349 for the second quarter of 1995, an increase of  74%.  Revenues for
the 1996 quarter include approximately $83,000 of enhanced reflection mirror
revenue, and $24,000 of STN grade ITO coated glass revenue.  The balance was
primarily from TN grade ITO coated glass.  Revenue for the 1995 quarter was
almost entirely from the sale of TN grade ITO coated glass.
    
    Revenues were less than expected during the second quarter of 1996 because
the Company encountered start-up problems related to the production of its
enhanced reflection mirror products which resulted in longer than anticipated
production time, and limited the production of TN grade ITO coated glass.  In
addition, a contamination problem in the glass cleaning system caused production
downtime and delayed shipments. 

    The installation of the Company's second production line was delayed by
supplier problems and engineering changes to the load lock, coating chambers,
material handling and glass cleaning systems.  These components are being
replaced with redesigned systems that will increase capacity and capability. 


    GROSS PROFIT.  The gross profit for the second quarter of 1996 was $44,029
or 6% of revenues compared to $4,574 or 1% of revenues in 1995.  The increase
is due largely to increased operational efficiencies achieved as a result of
higher volume levels.


                                          8

<PAGE>

    OPERATING EXPENSES.  Operating expenses increased to $337,094 for the three
months ended June 30, 1996, compared to $222,548 for the same period in 1995.
This increase is due partially to additional accounting and administrative
salaries, as well as an increase in freight delivery costs on higher volumes of
products sold.

    NET INTEREST EXPENSE.  Interest expense for the second quarter of 1996 was
$58,600 compared to $60,962 for the second quarter of 1995.  The level of 
interest remained fairly stable from 1995 to 1996 because earnings from the 
investment of the proceeds from the Company's initial public offering were 
minimal in the second quarter of 1996 and the repayment of debt from the 
initial public offering proceeds did not occur until June 1996.

    EXTRAORDINARY ITEM.  Upon repayment of the Company's bridge notes in June
1996, the remaining unamortized balance of $71,990 in deferred financing fees
was written off.  This loss on extinguishment has been classified as an
extraordinary item in the Statement of Operations for the three months ended
June 30, 1996.

    NET LOSS.  The Company reported a net loss of $423,655 for the second
quarter of 1996 compared to a net loss of $278,936 for the second quarter of
1995.  The increase in the net loss was primarily due to increases in selling
and general and administrative expense and interest and amortization expense
partially offset by increased revenue from the sales of ITO coated glass. 

FOR THE SIX MONTHS ENDED JUNE 30, 1996  COMPARED TO SIX MONTHS ENDED JUNE 30,
1995

    REVENUES. Revenues for the first six months of 1996 were $1,463,106
compared to $668,943 for the first six months of 1995, an increase of 119%. 
Revenue for the first six months of 1996 include approximately $83,000 from
sales of enhanced reflection mirrors and $24,000 from STN grade ITO coated
glass. The balance was primarily from TN grade ITO coated glass.  Revenue for
the first six months of 1995 was almost entirely from the sale of TN grade ITO
coated glass.

    Revenue for the first six months of 1996 were less than expected because
the Company commenced sample runs of STN grade ITO coated glass, enhanced
reflection mirrors and other coated products for prospective customers.  These
sample runs did not result in revenues for the Company.  The Company has
received a substantial order for enhanced reflection mirrors.  The Company
commenced commercial production of this product on its existing production line
because of  the delay in the installation of its second production line.  The
change over from ITO production and the start up production problems related to
this new product limited the production of TN grade ITO coated glass.  In
addition, a contamination problem in the glass cleaning systems caused
production downtime and delayed shipments.

    GROSS PROFIT.  The gross profit for the first six months of 1996 was
$264,195 compared to $125,237 for the first six months of 1995.  The primary
reasons for the increase are the revenue increases discussed above.

    OPERATING EXPENSES.  Operating expenses increased to $629,819 for the six
months ended June 30, 1996, compared to $420,917 for the same period in 1995.
This increase is due partially to additional accounting and administrative
salaries, as well as an increase in freight delivery costs on higher volumes of
products sold and additional trade show expense as the Company attempted to
increase the market for its products.

    NET INTEREST EXPENSE.  Interest expense for the first six months of 1996
was $203,438 compared to $78,285 for the first six months of 1995.  The increase
is due to the amortization of deferred financing costs.

    EXTRAORDINARY ITEM.  Upon repayment of the Company's bridge notes in June
1996, the remaining unamortized balance of $71,990 in deferred financing fees
was written off. This loss on extinguishment has


                                          9

<PAGE>

been classified as an extraordinary item in the Statement of Operations for 
the three and six months ended June 30, 1996.

    NET LOSS.  The Company reported a net loss of $641,052 for the first six
months of 1996 compared to a net loss of $373,965 for the first six months of
1995.  This increase in the net loss was primarily due to increases in operating
expenses as the Company continues to grow, and the increased  interest and
amortization expense discussed above.

LIQUIDITY AND CAPITAL RESOURCES

    As of June 30, 1996, the Company's principal sources of liquidity included
cash and cash equivalents of $8,073,518 and net accounts receivable of $676,937.
The Company believes that its existing sources of liquidity and anticipated
funds from operations, including collections on equipment sales, will satisfy
the Company's projected working capital and capital expenditure requirements for
at least 15 months.

    The net cash used in operating activities for the first six months of 1996
was $2,110,660 compared to $1,491,439 for the first six months of 1995.  Work in
process for the sale of equipment to the Company's Chinese joint venture and to
a customer increased $1,859,959.  During the quarter ended December 31, 1996,
the Company was informed by its Chinese joint venture partner, Shenzhen WABO
Group Company, Limited (WABO), of WABO's intention to dissolve the joint venture
agreement.  The Company had been building a glass coating system for sale to the
joint venture.  The sale was being recorded under the completed contract method.
Accordingly, a deposit of $1,530,000 which had been received was recorded as a
customer advance, and all costs incurred in connection with the building of the
system had been capitalized as equipment held for sale.  The Company intends to
keep the glass coating system and is currently in the process of modifying the
system for its own use.  All costs incurred for the machine were reclassified to
construction-in-progress during the quarter ended December 31, 1996.  In April
1997 the Company received notification that WABO has commenced arbitration
proceedings, claiming approximately $4.4 million plus legal fees.  This process
is  still in a very early stage, and it is too soon to estimate what, if any,
liability the Company will incur.  It is possible that additional amounts due
upon final resolution of this matter could be material to the financial
position, cash flows and operating results of the Company.

    In July 1996, the Company completed negotiating an agreement to sell 
refurbished ITO coating equipment to its major customer for a total contract 
price of $2,916,500.  The Company has received a down payment of $500,000.  
The contract specified that $2,000,000 was to be paid upon completion of the 
in factory acceptance test and shipment by the Company and that the final 
payment of $416,500 was payable upon completion of the installation and the 
final acceptance test.  The contract specified that the equipment ship by 
October 18, 1996.  The equipment did not ship on schedule and, as of April 
30, 1997 the Company was negotiating contract amendments with the customer.  
The Company had originally recorded the used coating equipment it was in the 
process of refurbishing using the percentage-of-completion method of revenue 
recognition,   The Company has determined revenue recognition criteria had 
not been met as of June 30, 1996 and has reversed previously reported 
revenues of $910,000 and costs of $610,050 for the three and six month 
periods ending June 30, 1996.  This quarterly filing has been restated to 
reflect this change (see Note 5).

    Cash used in investing activities was $2,397,419 during the first six
months of 1996 and $798,295 in the first six months of 1995.  In both periods
this cash was used for the  purchase of equipment and leasehold improvements. 
Internal costs, consisting primarily of direct labor and supplies used in the
construction of equipment, of $800,234 and $618,635 were capitalized or charged
to construction in process during the first six months ended June 30, 1996 and
1995, respectively.

    On May 29, 1996, the Company sold 2,000,000 Common Shares in an initial
public offering.  Net proceeds to the Company were $16,125,721 after deducting
offering costs, including underwriting commissions, of $1,874,779.  In
connection with the Company's initial public offering of common stock, the
Company issued an option to the underwriters to purchase up to 300,000 shares
solely to cover overallotments.  This option was exercised in June 1996
resulting in additional net proceeds of $2,470,000 after deducting offering
costs, including underwriting commissions, of $230,000.


                                          10

<PAGE>

    The Company repaid the $4,000,000 of Bridge Notes together with
approximately $287,500 in accrued interest and a loan from a director of
$1,166,668 from the proceeds of the initial public offering.  The Company also
repaid the  $2,000,000 EXIM secured bank line of credit from the proceeds of the
initial public offering to reduce interest payments and to avoid payment of EXIM
renewal fees.

RECENTLY ISSUED ACCOUNTING STANDARD

    In October 1995, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 123, ACCOUNTING FOR STOCK-BASED
COMPENSATION (SFAS 123).  SFAS 123 requires expanded disclosures of stock-based
compensation arrangements with employees and encourages (but does not require)
application of the fair value recognition provisions of SFAS 123 to such
arrangements.  SFAS 123 was required to be adopted for reporting purposes by the
Company in fiscal 1996.  The Company elected to adopt only the disclosure
provisions of SFAS 123.  The fair value recognition and measurement provisions
of SFAS 123 for stock-based arrangements with nonemployees did not have a
significant impact on the Company.


                                          11

<PAGE>

PART II.  OTHER INFORMATION

ITEM 6.

a.  Exhibits

    10.  Sale Agreement Between Photran Corporation and Wintek Corporation
         dated June 28, 1996

    11.  Computation of Net Income (Loss) per Share

    27.  Financial Data Schedule

b.  Reports on Form 8-K

    No Current Reports on Form 8-K were filed in the fiscal quarter ended June
    30, 1996


                                          12

<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 thereunto duly authorized.


                                            /s/ Paul T. Fink
Dated May 7, 1997                          ----------------------------
                                            Paul T. Fink
                                            Chief Financial Officer, Treasurer
                                            and Director


                                          13

<PAGE>

EXHIBIT INDEX

EXHIBIT                                                                   PAGE
NUMBER                                                                   NUMBER

10   Sale Agreement Between Photran Corporation and Wintek Corporation     15
     dated June 28, 1996

11   Computation of Net Income (Loss) per Share                            22

27   Financial Data Schedule                                               23


                                          14


<PAGE>
 EXHIBIT 10


                                    SALE AGREEMENT


This agreement made this 28th day of June 1996 between Photran Corporation ,
hereinafter referred to as "SELLER" and Wintek Corporation, hereinafter referred
to as "BUYER".

                             W  I  T  N E  S  S  E  T  H

WHEREAS SELLER desires to sell and BUYER desires to purchase an apparatus to be
designated PVAC to be designed, manufactured and assembled by SELLER to the
specification in Appendix A to this agreement.

Now, therefore it is agreed as follows:

1.0 THE EQUIPMENT.  SELLER will design, manufacture and assemble one vacuum
    glass coating system hereinafter designated "PVAC", conforming generally to
    the description set forth in Specification No. 96.001/U as show in Appendix
    A to this agreement.

2.0 PURCHASE PRICE AND PAYMENT TERMS.  The BUYER will pay to SELLER the sum of
    $2,866,500  in payment for the system.  This purchase price shall be paid
    in accordance with the following schedule and on the following terms:  

    A.        US$500,000 on contract signing.

    B.        US$2,000,000 payable upon shipment by irrevocable letter of
              credit.

    C.        US$425,000 payable upon completion of installation and the Final
              Acceptance Test as specified in this agreement by irrevocable
              letter of credit.


3.0 DELIVERY SCHEDULE.  The PVAC system shall be delivered in accordance with
    the following delivery schedule:

    Week Number         Activity                                
    -----------         ----------------------------------------

              1              Contract acceptance

              3              Submission of machine layout drawings for approval

              10             Completion of in-factory assembly

              11-13     In-factory acceptance test

              16             Shipment


Week Number   Activity                                          
- -----------   --------------------------------------------------

              19             Commence installation

              21             Complete installation

              23             Final acceptance test


                                          15

<PAGE>

              25             Commence production

 4.0 TESTING IN SELLER'S PLANT.  Prior to shipment of the PVAC system SELLER
     will conduct such tests of the various components and sub- assemblies as it
     deems necessary to assure that the PVAC system functions properly.  In
     addition the SELLER shall operate the PVAC system on a full production
     basis for a period of four (4) weeks.  During this time the BUYER shall be
     present to monitor the performance of the PVAC system.  The PVAC system
     shall be deemed to have passed this In-factory acceptance test if it
     operates at full production capacity for a minimum of 22 hours out of 24
     hours for six consecutive days.  During this period the aggregate
     production output shall equal a minimum of 90,000 pieces of which at least
     92% or more shall have met the quality standards as specified in Appendix B
     to this agreement.

 5.0 DELIVERY.   SELLER shall purchase insurance and make shipping arrangements
     which have been included in the purchase price paid by BUYER.  SELLER'S
     good faith estimate of the date of shipment is 16 weeks from the date of
     execution of this agreement.  In the event of late delivery BUYER'S sole
     remedy shall be to reduce the purchase price paid to SELLER by the amount
     of 1% for each four week period that the system is shipped late.  In the
     event that the system is shipped more than four weeks late such penalty
     shall be increased to 2% for each four week period or part thereof.  Such
     penalty shall not apply provided SELLER can provide evidence that the cause
     of such delay was due to or arising from, but not limited to, acts of God,
     acts of BUYER, acts of subcontractors including the failure of suppliers of
     materials or components to timely delivery the same or to comply with
     specifications, modifications of design of the apparatus or specifications
     requested by BUYER, acts of civil or military authorities, fires, strikes,
     labor disputes, sabotage, quarantine restrictions, war or riot.  In the
     event of any delay caused by the reasons described above the date of
     delivery shall be extended for a length of time equal to the period of
     delay but in any case not in excess of three months, which period SELLER
     shall use his best efforts to minimize.

 6.0 SCOPE OF WORK TO BE PERFORMED BY THE BUYER.  Buyer will supply
     an appropriate facility located within Taiwan of sufficient size and
     quality to properly accommodate the PVAC system.  This will include
     appropriate foundations, trenches, ceiling heights, floor space, water
     piping, electrical services, compressed air quality and temperatures as
     specified in Appendix A of this agreement.  The BUYER'S facility shall have
     the appropriate cooling water, compressed air, electrical power, sputter
     gases, city water and de-ionized water, material handling, cranage and such
     other services as identified by SELLER in the Specification Appendix A of
     this agreement needed to enable the PVAC system to be properly installed
     and tested.  Further, BUYER shall be responsible for providing facility
     drawings to accurately reflect the position where the PVAC system is to be
     installed.

     To enable the Seller to perform the scope of work outlined in Section 7.0
     the BUYER will be responsible for performing the following work:

      1.0  Provide skilled project engineer to coordinate site preparation work
           with Seller.  This person shall be responsible for providing accurate
           drawings and answering all questions concerning availability of
           utilities and other needed facilities to assist Seller in the
           installation of the equipment.

      2.0  Provide machine unloading upon arrival at Buyer's facility.

      3.0  Provide skilled personnel for uncrating, moving and installation of
           the PVAC system and supporting equipment in its permanent location.

      4.0  Provide required electrical service supply and distribution.

      5.0  Provide appropriate cooling water and clean dry air supply.


                                          16

<PAGE>

      6.0  Provide skilled electricians for making electrical connections from
           electrical supply switch gear to power supplies, control panels, 
           motor control centers, washing machines, conveyors, clean rooms, and
           inspection stations.

      7.0  Provide skilled mechanical tradesman for installing air, water and
           vacuum piping to the PVAC system.

      8.0  Provide appropriate technical personnel to be trained in the 
           operation and maintenance of the PVAC system.

      9.0  Arrange for all required permits and approvals to facilitate 
           equipment installation.

     10.0  Provide any needed foundations, cable trenches or water supply 
           piping.

     11.0  Provide process gas supply and piping.

     12.0  Provide City and DI water supply and piping.

     13.0  Provide all consumable materials and supplies needed to test machine.

     14.0  Provide glass racks for storing and transporting raw, in-process and
           finished glass.

7.0  SCOPE OF WORK TO BE PERFORMED BY SELLER.  BUYER shall notify SELLER
     immediately upon arrival of the PVAC system at the BUYER'S plant.  SELLER
     shall be responsible for supplying skilled personnel to supervise the
     installation of the PVAC system in the BUYERS facility.  

     Seller will perform the following scope of work in the supply of the PVAC
     system:

     1.0   Supply PVAC system in accordance with this specification.

     2.0   Perform a full operational test of the PVAC system for a period of 30
           days in the Seller's facility in accordance with the terms of the
           Sales Agreement.  

     3.0   Arrange export crating and shipping to Buyer's facility.

     4.0   Provide supervision of the installation of the system in the Buyers
           facility.

     5.0   Perform the acceptance test as specified in the Sales Agreement in
           Buyer's facility.

     6.0   Provide comprehensive training program for Buyer's personnel.

     7.0   Assist Buyer in pilot scale-up of production for a period of one 
           month after the machine has passed acceptance tests.  Additional 
           technical assistance for a period of up to three months available 
           at Buyer's expense.

     Work to be performed by Seller will be done in a professional and workman
     like manner.  Work will be performed in accordance with the delivery and
     installation schedule per Section 3.0 of this agreement.

     To the extent that the installation requires a coordination of work between
     the SELLER and BUYER the SELLER shall have authority to direct BUYER'S
     personnel in the proper techniques and methods for completing the
     installation of the machine in a timely manner.  BUYER shall be responsible
     for providing access for up to sixteen hours per day to the BUYER'S
     facility to facilitate the efficient installation of the PVAC system.  

     Each party shall be responsible for any delays which it causes which result
     in an inability to proceed in an efficient manner with the installation of
     the PVAC system.  To the extent that such 


                                          17

<PAGE>

     delays are caused by the SELLER but are remedied in such a manner that the
     overall  delivery and installation schedule is not changed SELLER shall
     have no further liability to the BUYER.  To the extent that such delays
     caused by SELLER result in a delay in the installation schedule as
     specified in Section 3.0 of this agreement, SELLER shall be liable for a
     penalty of up to $1000.00 per working day for each day of such delay.  To
     the extent that such delays are caused by actions of the BUYER but  do not
     result in a delay in the overall completion of the installation and
     acceptance testing of the PVAC, BUYER shall have no obligation to the
     SELLER.  To the extent that such delays caused by BUYER do result in a
     delay in the installation of the machine BUYER shall be liable to pay
     SELLER the sum of $1000.00 for each working day of delay caused by the
     BUYER'S actions.

8.0  FINAL ACCEPTANCE TEST.  Upon completion of the installation of the PVAC
     system SELLER shall notify BUYER that the system is ready for the Final
     Acceptance test.  SELLER shall demonstrate the operation of the PVAC system
     for a period of 22 hours out of 24 hours for six consecutive days.  The
     PVAC system will be deemed to have passed the Final Acceptance Test if it
     operates in at full production capacity for an aggregate of 125 hours
     during the six day test period and further if the aggregate production
     output equals a minimum of 90,000 pieces of ITO coated glass which meets
     the specification in Appendix B of this agreement.  The acceptable output
     quantity and production yield will be reduced be the number of defective
     pieces attributable to defects in materials or due to defects caused by
     Buyers cleaning or handling equipment or personnel.  Upon successful
     completion of the acceptance test by SELLER the BUYER shall sign the
     acceptance affidavit acknowledging acceptance of the machine and the
     corresponding liability for final payment.

9.0  WARRANTY.  SELLER warrants that the PVAC system will comply with the
     specifications set forth in the Specification in Appendix A to this
     agreement.  SELLER further warrants that for a period of twelve months from
     the date of acceptance of the PVAC system it will be free from functional
     defects in materials and workmanship.  This warranty is subject to the
     limitation that the PVAC system and its components are operated in
     accordance with the SELLER'S recommendations and that regular periodic
     maintenance and service is performed and that appropriate consumable
     replacement parts are installed in accordance with instructions provided by
     SELLER.

     This warranty shall not apply to any components or parts which have been
     repaired or replaced by other than SELLER or SELLER'S representative or as
     a result of written notification from SELLER for such alterations.  This
     warranty does not apply to disposable parts normally requiring periodic
     replacement.

     The BUYER'S sole and exclusive remedy under the above warranty is limited
     to the repair or replacement of defective parts by the SELLER or the
     SELLER'S representative.  This warranty shall only apply if the defect has
     been properly reported to the SELLER, and if so advised by the SELLER the
     BUYER returns the part or component to the SELLER within twenty-one days
     after such notification.  The SELLER shall be responsible for promptly
     repairing or replacing any defective item and for paying the cost of
     transportation charges to and from the BUYER.  Prior to shipment of any
     defective or damaged component BUYER will be responsible for obtaining
     return authorization from the SELLER.  

10.0 LIMITATION OF LIABILITY.  SELLER'S liability shall be limited solely to its
     responsibilities under the warranty as set forth in Section 9 above and
     further to the remedy for late delivery as set forth in Section 3.  IN NO 
     EVENT SHALL THE SELLER BE LIABLE FOR INDIRECT, SPECIAL, INCIDENTAL OR
     CONSEQUENTIAL DAMAGES ARISING FROM ANY SOURCE SUCH AS, BUT NOT LIMITED TO,
     THE MANUFACTURE, USE, DELIVERY, INCLUDING LATE DELIVERY, OR TRANSPORTATION
     OF THE PVAC SYSTEM, ITS PARTS OR COMPONENTS WHETHER SUCH DAMAGES ARE CAUSED
     BY THE SELLER'S NEGLIGENCE OR OTHERWISE, PROVIDED HOWEVER THAT SELLER SHALL
     BE RESPONSIBLE FOR ITS INTENTIONAL MISCONDUCT AND GROSS NEGLIGENCE. 
     FURTHER SELLER SHALL NOT BE LIABLE FOR COST OF CAPITAL, COST OF SUBSTITUTE
     EQUIPMENT TO THE PVAC SYSTEM, COST OF SERVICES,


                                          18

<PAGE>

     REPAIRS, COMPONENTS OR PARTS, LOSS OF PROFIT OR REVENUE, COST OF ELECTRICAL
     POWER OR UTILITIES WHETHER PURCHASED OR PRODUCED BY THE BUYER, LOSS OF USE
     OF THE PVAC SYSTEM OR ANY PART THEREOF  OR ANY OTHER PROPERTY OWNED BY THE
     SELLER.  SELLER SHALL NOT BE LIABLE FOR CLAIMS OR COSTS OF BUYER'S
     CUSTOMERS OR DAMAGES TO ANY PROPERTY.  IN ANY EVENT THE MAXIMUM LIABILITY
     FOR WHICH THE SELLER CAN BE HELD LIABLE SHALL BE LIMITED TO THE AMOUNT PAID
     BY THE BUYER FOR THE PVAC SYSTEM.

11.0 RESOLUTION OF DISPUTES.  Any dispute or controversy or claim relating to
     any matter within this agreement which cannot be resolved amicably by the
     parties within twenty-one days after written notice by either party of the
     existence of such dispute shall be settled by arbitration under the rules
     of the American Arbitration Association before a board of three arbitrators
     appointed in accordance with said rules.  Provided, however, that the
     arbitration shall be completed within thirty consecutive days thereof and
     the arbitrator shall have no authority to award damages or to change the
     express terms of this agreement.  The arbitration proceedings shall be held
     at the location chosen by the party against whom the claim or complaint is
     made.  The decision of the arbitrator shall be final and binding upon the
     parties but shall be dispositive only of the issue of whether the PVAC
     system complies with the specifications if such issue is raised before any
     court of competent jurisdiction.

12.0 TRAINING.  Upon completion of the acceptance test and acceptance of the
     PVAC system by the BUYER the SELLER will provide qualified personnel to
     assist BUYER in training of BUYER'S personnel in the operation and
     maintenance of the PVAC system.  Such training shall consist of four weeks
     of on-site training by the SELLER'S personnel.  In no event shall the
     SELLER be responsible for damage to the PVAC system caused by BUYER'S
     personnel during the training and start-up period.

13.0 AFTER INSTALLATION SERVICE.  After the installation has been completed and
     the acceptance and training activity fulfilled SELLER shall provide to
     BUYER appropriate after installation service.  In no event, however, shall
     SELLER be liable or responsible for damage or losses caused by its failure
     to meet its obligations for after-installation service.

14.0 DESIGN CHANGES FROM SPECIFICATION.  The PVAC system will be designed and
     manufactured in accordance with the specification in Appendix A to this
     agreement.  Notwithstanding the SELLER reserves the right to change its
     specifications, drawings and any component to such an extent that it sees
     fit provided, however, that such change will not impair the performance of
     the system or its ability to meet the acceptance test as specified in this
     agreement.  Such changes will be made by the SELLER at its own expense.  If
     the SELLER determines that a change involving a material amount of
     additional expense would provide a significant improvement to the
     performance of the PVAC system it will notify BUYER of the nature of the
     change and the additional time required to implement the change (if any)
     and the price of the change.  BUYER shall have the option to approve the
     change and agree to pay any additional purchase price by executing an
     appropriate amendment to this agreement reflecting the increased price and
     the change in the estimated delivery date. 

15.0 LOCAL GOVERNMENT CODES.  The PVAC system is not designed to meet specific
     requirements of any country, state, province, city, or other governmental
     body.  Specification in Appendix A to this agreement does not specify any
     equipment or approval testing.  BUYER is responsible for carefully
     reviewing the specification and seeking clarification from the SELLER of
     any such matters prior to executing this agreement.  Further the BUYER
     shall have a period of twenty-one days after the execution of this
     agreement to notify the SELLER  of any specific governmental requirements
     which the PVAC system must comply.  SELLER shall have a period of fourteen
     days after receiving such notification to notify BUYER whether such
     requirements can be complied with without additional cost or, if not, what
     the additional cost will be as well as any changes in delivery times which
     such compliance will cause.  BUYER shall have fourteen days upon receipt of
     such notification to accept or reject the additional costs and changed
     delivery caused by such compliance requirements.  If the BUYER accepts such
     additional costs or delivery 


                                          19

<PAGE>

     delays he shall execute an appropriate amendment to this agreement
     reflecting such.  If the BUYER does not accept such additional costs or
     delivery delays he will notify the SELLER in writing of his desire to
     cancel this contract and to pay a cancellation charge of $50,000.  Such
     cancellation charge to be paid promptly upon receipt of invoice from the
     SELLER.

     Any delays or changes which occur subsequent to such notification will be
     for BUYER'S account.  Any extra costs incurred to meet such requirements
     will be added to the purchase price together with a profit not to exceed
     10% thereof.

16.0 PVAC SYSTEM DOCUMENTATION.  SELLER will deliver to BUYER a preliminary
     operating manual and supporting documentation concerning the operation and
     maintenance of the PVAC system not later than the completion of the
     installation of the system.  Within one month after the acceptance of the
     PVAC system by the BUYER the SELLER will provide the BUYER with final
     documentation concerning the operation and maintenance of the system.

17.0 PATENTS.  SELLER indemnifies the BUYER against any claims by third parties
     related to the infringement of patents rights for any component of the PVAC
     system.  Concurrent with the execution of this agreement BUYER agrees to
     execute the technology license agreement between Photran Corporation and
     the BUYER.  

18.0 ASSIGNMENT.  This agreement may not be assigned by either party without the
     express written consent of the other party.  However this agreement may be
     assigned by either party to any successor who assumes substantially the
     entirety of such party's business.

19.0 CONTRACT IN THE ENTIRETY.  This agreement and the technology license
     agreement constitute the entire contract and understanding between the
     parties concerning all matters related to the sale of the PVAC system and
     the licensing of Photran's technology.  Both parties agree that they have
     not relied upon any other representation or agreement or undertaking not
     expressly set forth in this agreement.  Catalogs, literature, proposals,
     reports and other documentation which the SELLER may have provided to the
     BUYER were provided solely for general information and shall not be deemed
     to modify the provisions of this agreement.

20.0 TAXES AND DUTIES.  It shall be the BUYER'S responsibility to pay any import
     duties or taxes levied related to the purchase of the PVAC system.  Further
     it shall be the BUYER'S responsibility to obtain the appropriate
     governmental approvals for the importation of the PVAC system to the
     Republic of China.

21.0 BUYER'S RESPONSIBILITY TO SELLER'S PERSONNEL.  When SELLER'S personnel are
     present at BUYER'S facility SELLER shall provide such personnel with
     reasonable office space and telephone service.

22.0 LIMITATION OF CLAIMS.  No action or suit shall be brought by either party
     for damages arising out of the purchase, manufacture, use, delivery or
     transportation of the PVAC system whether such suit or action is for breach
     of contract, breach of warranty or otherwise unless such action is
     commenced within twelve months after the cause of action has occurred.

23.0 GOVERNING LAW AND VENUE.  Except as expressly set forth in this agreement
     any action, arbitration or suit relating to this agreement for the PVAC
     system shall be commenced before a court within the jurisdiction in which
     the defendant resides.  This agreement and the rights of the parties shall
     be interpreted and governed by the laws of the State of Minnesota.


                                          20

<PAGE>

In witness thereof the parties have caused this agreement to be executed by
their duly authorized officers as of the date shown below.

SELLER                               BUYER     

By          /S/ David E. Stevenson   By        /S/ H. Huang
            ----------------------             -------------------------

Name        David E. Stevenson       Name      H. Huang
            ----------------------             -------------------------

Title       President                Title     M.D.
            ----------------------             -------------------------

Date        June 28, 1996            Date      June 28, 1996
            ----------------------             -------------------------


                                          21


<PAGE>
EXHIBIT 11

                                 PHOTRAN CORPORATION
        COMPUTATION OF EARNINGS (LOSS) PER COMMON AND COMMON EQUIVALENT SHARE
<TABLE>
<CAPTION>
                                                    THREE MONTHS ENDED                       SIX MONTHS ENDED
                                                         JUNE 30,                                 JUNE 30,
                                               -------------------------------       --------------------------------

                                                 1996                 1995               1996                 1995
                                               As Restated                            As Restated
                                               See Note 5)                            (See Note 5)
                                             ------------         ------------       ------------         ------------
<S>                                          <C>                  <C>                <C>                  <C>
PRIMARY
 Weighted average number of
  common shares outstanding
                                                3,502,879           2,837,323           3,168,262           2,837,323
 Common stock equivalents from assumed
  exercise of options and warrants
                                                  186,390             508,871             184,358             508,871
                                             ------------        ------------        ------------        ------------

    Total shares 
                                                3,689,268           3,346,194           3,352,620           3,346,194
                                             ------------        ------------        ------------        ------------
                                             ------------        ------------        ------------        ------------

NET LOSS BEFORE EXTRAORDINARY ITEM               (351,665)           (278,936)           (569,062)           (373,965)

EXTRAORDINARY ITEM - loss on
 extinguishment of debt                           (71,990)                 -              (71,990)                 -  
                                             ------------        ------------        ------------        ------------

NET LOSS                                     $   (423,655)       $   (278,936)       $   (641,052)       $   (373,965)
                                             ------------        ------------        ------------        ------------
                                             ------------        ------------        ------------        ------------

LOSS PER COMMON AND
 COMMON EQUIVALENT SHARE

 Loss before extraordinary item              $      (0.09)       $      (0.08)       $      (0.17)       $      (0.11)
 Extraordinary item                                 (0.02)                 -                (0.02)                 -  
                                             ------------        ------------        ------------        ------------
 Net loss                                    $      (0.11)       $      (0.08)       $      (0.19)       $      (0.11)
                                             ------------        ------------        ------------        ------------
                                             ------------        ------------        ------------        ------------
</TABLE>



     Fully diluted net income per common and common equivalent share is not 
     separately presented because the effects of including common stock 
     equivalents would be anti-dilutive.  Calculations include certain options
     and warrants granted prior to the Company's initial public offering in 
     accordance with Securities and Exchange Commission (SEC) regulations 
     although contrary to Accounting Principles Board (APB) Opinion No. 15 
     because they produce anti-dilutive results.


                                          22


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                       8,073,518
<SECURITIES>                                         0
<RECEIVABLES>                                  683,616
<ALLOWANCES>                                     6,679
<INVENTORY>                                  1,536,380
<CURRENT-ASSETS>                            15,444,236
<PP&E>                                       9,962,978
<DEPRECIATION>                                 766,490
<TOTAL-ASSETS>                              24,667,209
<CURRENT-LIABILITIES>                        3,325,458
<BONDS>                                              0
                                0
                                          0
<COMMON>                                    25,266,938
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                24,667,209
<SALES>                                      1,463,106
<TOTAL-REVENUES>                             1,463,106
<CGS>                                        1,198,911
<TOTAL-COSTS>                                1,198,911
<OTHER-EXPENSES>                               629,819
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             203,438
<INCOME-PRETAX>                              (569,062)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          (569,062)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                 71,990
<CHANGES>                                            0
<NET-INCOME>                                 (641,052)
<EPS-PRIMARY>                                    (.19)
<EPS-DILUTED>                                    (.19)
        


</TABLE>


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