PINNACLE MICRO INC
10-Q, 1999-05-18
COMPUTER STORAGE DEVICES
Previous: GOLDEN STAR RESOURCES LTD, DEF 14A, 1999-05-18
Next: PINNACLE MICRO INC, 10-Q, 1999-05-18



<PAGE>
 
                                   FORM 10-Q

                      SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C. 20549
                                        


[x]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
                             EXCHANGE ACT OF 1934

                 For the quarterly period ended June 27, 1998

                                      OR

[_]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
                             EXCHANGE ACT OF 1934

            For the transition period from ________ to ___________

                        Commission file number: 0-21892



                             PINNACLE MICRO, INC.
                                        
                Delaware                                  33-0238563
      State or other jurisdiction of                    I.R.S. Employer
      incorporation or organization                    Identification No.



                             PINNACLE MICRO, INC.
                        140 TECHNOLOGY DRIVE, SUITE 500
                           IRVINE, CALIFORNIA 92618
                                (949) 789-3000
                                        

   Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 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 _____  No   X  .
                                                         -----   

As of April 13, 1999 there were outstanding 14,500,089 shares of Registrant's
Common Stock.

                              Page 1 of 13 pages
<PAGE>
 
                             PINNACLE MICRO, INC.


                                     INDEX


                                                                       PAGE
                                                                       ----
Part I.   Financial Information

          Financial Statements                                          3
 
          Condensed Balance Sheets at September 26, 1998
          and unaudited December 27, 1997                               3
 
          Condensed Statements of Operations for the thirteen weeks
          and twenty-six weeks ended June 27, 1998 and June 28, 1997    4
 
          Condensed Statements of Cash Flows for the twenty-six
          weeks ended June 27, 1998 and June 28, 1997                   5
 
          Notes to Condensed Financial Statements                       6
 
          Management's Discussion and Analysis of
          Financial Condition and Results of Operations                 8
 
Part II.  Other Information                                            12
 
          Submission of Matters to a Vote of Security Holders          12
 
          Exhibits and Reports on Form 8-K                             12
 
Signatures                                                             13

                                       2
<PAGE>
 
                                    PART I
                             FINANCIAL INFORMATION


                         ITEM 1. FINANCIAL STATEMENTS
                                        
                             PINNACLE MICRO, INC.
                           CONDENSED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                            June 27,           December 27,  
                                                              1998                 1997      
                                                              ----                 ----
                                                          (Unaudited)          (Unaudited)   
<S>                                                       <C>                  <C>           
Assets                                                                                       
  Current assets:                                                                            
  Cash and cash equivalents                               $    376,000         $    454,000  
  Accounts receivable, net                                   1,711,000            4,853,000  
  Inventories                                                5,367,000            6,404,000  
  Prepaid expenses and other current assets                    329,000              375,000  
                                                          ------------         ------------  
   Total current assets                                      7,783,000           12,086,000  
  Furniture and equipment, net                                 210,000              447,000  
  Other assets                                                  68,000               11,000  
                                                          ------------         ------------  
   Total assets                                           $  8,061,000         $ 12,544,000  
                                                          ============         ============  
                                                                                             
Liabilities and Stockholders' Equity                                                         
  Note payable                                            $  5,332,000         $  6,166,000  
  Accounts payable                                          17,462,000           18,581,000  
  Accrued expenses                                           2,752,000            1,641,000  
  Accrued restructuring                                              -            1,501,000  
  Payroll related liabilities                                  107,000              125,000  
                                                          ------------         ------------  
   Total current liabilities                                25,653,000           28,014,000  
  Commitments and contingencies                                                              
  Stockholders' equity:                                                                      
   Common stock                                                 15,000               15,000  
   Additional paid-in capital                               34,977,000           34,977,000  
   Accumulated deficit                                     (52,584,000)         (50,462,000) 
                                                          ------------         ------------  
     Total stockholders' equity                            (17,592,000)         (15,470,000) 
                                                          ------------         ------------  
      Total liabilities and stockholders' equity          $  8,061,000         $ 12,544,000  
                                                          ============         ============   
</TABLE>

The accompanying notes are an integral part of these condensed financial
statements.

                                       3
<PAGE>
 
                             PINNACLE MICRO, INC.
                      CONDENSED STATEMENTS OF OPERATIONS
                                  (Unaudited)

<TABLE>
<CAPTION>
                                             13 Weeks Ended        13 Weeks Ended      26 Weeks Ended      26 Weeks Ended 
                                              June 27, 1998         June 28, 1997       June 27, 1998       June 28, 1997 
                                              -------------         -------------       -------------       ------------- 
<S>                                          <C>                   <C>                 <C>                 <C>             
Net sales                                      $  1,868,000         $  11,277,000       $   5,874,000       $  25,383,000  
Cost of sales                                     1,527,000            10,768,000           4,516,000          22,046,000 
                                               ------------         -------------       -------------       ------------- 
Gross profit                                        341,000               509,000           1,358,000           3,337,000 
                                               ------------         -------------       -------------       ------------- 
                                                                                                                          
Operating expenses:                                                                                                       
 Selling, general and administrative              1,372,000             4,163,000           3,188,000           8,904,000 
 Research and development                                 -             1,083,000                   -           2,248,000 
 Nonrecurring charges                                     -                     -                   -                   - 
                                               ------------         -------------       -------------       ------------- 
 Total operating expenses                         1,372,000             5,246,000           3,188,000          11,152,000 
                                               ------------         -------------       -------------       ------------- 
                                                                                                                          
Operating loss                                   (1,031,000)           (4,737,000)         (1,830,000)         (7,815,000)
Interest expense                                   (153,000)             (254,000)           (292,000)         (1,217,000)
                                               ------------         -------------       -------------       ------------- 
Income loss before income taxes                  (1,184,000)           (4,991,000)         (2,122,000)         (9,032,000)
Income tax expense                                        -                     -                   -              22,000 
                                               ------------         -------------       -------------       ------------- 
Net loss                                       $ (1,184,000)        $  (4,991,000)      $  (2,122,000)      $  (9,054,000)
                                               ============         =============       =============       ============= 
                                                                                                                          
Net loss per share                             $      (0.08)        $       (0.39)      $       (0.15)      $       (0.77)
                                               ============         =============       =============       ============= 
                                                                                                                          
Weighted average                                                                                                          
 common shares outstanding                       14,500,089            12,957,000          14,500,089          11,747,000 
                                               ============         =============       =============       =============  
</TABLE>


The accompanying notes are an integral part of these condensed financial
statements.

                                       4
<PAGE>
 
                             PINNACLE MICRO, INC.
                      CONDENSED STATEMENTS OF CASH FLOWS
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                           26 Weeks Ended   26 Weeks Ended
                                                            June 27, 1998    June 28, 1997
                                                           ---------------  ---------------
<S>                                                        <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Net loss                                                   $(2,122,000)     $(9,054,000)
   Adjustments to reconcile net loss to
   net cash used in operating activities:
     Loss from disposal of assets                                       0           40,000
     Depreciation and amortization                                231,000          661,000
     Provision for doubtful accounts                                2,000          140,000
     Interest on debentures paid in common stock                        0          151,000
     Provision for product returns and price protection             9,000           81,000
     Provision for inventory obsolescence                               0        1,626,000
     Non cash interest expense                                          0          786,000
     Compensation related to stock options and warrants                 0           72,000
     Changes in operating assets and liabilities:
      Accounts receivable                                       3,142,000        1,972,000
      Income taxes receivable                                           0        1,035,000
      Inventories                                               1,037,000       (1,877,000)
      Prepaid expenses and other current assets                    46,000         (380,000)
      Other assets                                                (57,000)         110,000
      Accounts payable and accrued expenses                    (1,119,000)         619,000
      Payroll related liabilities                                 (18,000)        (433,000)
      Other liabilities                                          (390,000)        (520,000)
                                                              -----------      -----------
   Net cash provided by (used in) operating activities          1,215,000       (4,971,000)
                                                              -----------      -----------
 
CASH FLOWS FROM INVESTING ACTIVITIES
   Proceeds from disposal of furniture and equipment                    0           30,000
   Purchase of furniture and equipment                              5,000       (1,332,000)
                                                              -----------      -----------
     Net cash used in investing activities                         (5,000)      (1,302,000)
                                                              -----------      -----------
 
CASH FLOWS FROM FINANCING ACTIVITIES
   Proceeds from (Payments on) note payable, net                 (834,000)       3,070,000
   Proceeds from exercise of stock options                              0           16,000
   Tax benefit from exercise of stock options                           0            3,000
   Proceeds from issuance of stock through
     the employee stock purchase plan                                   0          118,000
                                                              -----------      -----------
 
   Net cash provided by (used in) financing activities           (834,000)       3,207,000
                                                              -----------      -----------
 
 
Decrease in cash and cash equivalents                             (78,000)      (3,066,000)
Cash and cash equivalents at beginning of period                  454,000        5,455,000
                                                              -----------      -----------
 
Cash and cash equivalents at end of period                    $   376,000      $ 2,389,000
                                                              ===========      ===========
 
SUPPLEMENTAL CASH FLOW INFORMATION
Cash paid during the period for:
   Interest                                                       293,000          540,000
   Income Taxes                                                         -                -
</TABLE>

The accompanying notes are an integral part of these condensed financial
statements.

                                       5
<PAGE>
 
                             PINNACLE MICRO, INC.

                    NOTES TO CONDENSED FINANCIAL STATEMENTS


                                 JUNE 27, 1998
                                  (UNAUDITED)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Interim Period Accounting Policies

     The accompanying unaudited condensed financial statements have been
     prepared in accordance with generally accepted accounting principles.
     Certain information normally included in annual financial statements
     prepared in accordance with generally accepted accounting principles has
     been condensed or omitted pursuant to the rules and regulations of the
     Securities and Exchange Commission, and these financial statements should
     be read in conjunction with the Company's unaudited Form 10-K for the year
     ended December 27, 1997. In the opinion of management, the accompanying
     condensed financial statements reflect all material adjustments which are
     necessary for a fair presentation of the financial position as of June 27,
     1998 and results of operations and cash flows as of and for the twenty-six
     weeks ended June 27, 1998 and June 28, 1997.

     New Accounting Standard

     In March 1997, the FASB issued Statement of Financial Accounting Standards
     No. 128, Earnings per Share (SFAS 128). This pronouncement provides a
     different method of calculating earnings per share than is currently used
     in accordance with APB 15, Earnings per Share. SFAS 128 provides for the
     calculation of Basic and Diluted earnings per share. Basic earnings per
     share includes no dilution and is computed by dividing income available to
     common shareholders by the weighted average number of common shares
     outstanding for the period. Diluted earnings per share reflects the
     potential dilution of securities that could share in the earnings of an
     entity, similar to fully diluted earnings per share. This pronouncement is
     effective for fiscal years and interim periods ending after December 15,
     1997; early adoption is not permitted. The Company does not believe that
     the adoption of this pronouncement will have a material impact on the net
     loss per share presented in the accompanying condensed statements of
     operations.

     In June 1997, the Financial Accounting Standards Board issued SFAS No.
     131,Disclosures about Segments of an Enterprise and Related Information.
     SFAS No.131 establishes standards for the way companies report information
     about operating segments in annual financial statements. It also
     establishes standards for related disclosures about products and services,
     geographic areas and major customers. The disclosures prescribed by SFAS
     No. 131 are effective for the year ended January 31, 1999. The Company has
     determined that it does not have any separately reportable business
     segments as of January 31, 1999 and 1997, respectively. In March 1998, the
     American Institute of Certified Public Accountants issued Statement of
     Position ("SOP") No. 98-1, Software for Internal Use, which provides
     guidance on accounting for the cost of computer software developed or
     obtained for internal use. SOP No. 98-1 is effective for financial
     statements for fiscal years beginning after December 15, 1998. The Company
     does not expect that the adoption of SOP No. 98-1 will have a material
     impact on its consolidated financial statements.

                                       6
<PAGE>
 
2.  NET INVENTORIES
 
    Net Inventories consist of the following:
    
<TABLE> 
<CAPTION> 
                                                      June 27,    December 27,
                                                        1998          1997
                                                        ----          ----   
     <S>                                             <C>          <C> 
     Components and
      work-in-process                                $5,964,000    $4,222,000
     Finished goods                                     597,000     2,182,000
                                                     ----------    ----------
                                                     $5,367,000    $6,404,000
                                                     ==========    ==========
</TABLE>

3.   CONTINGENCIES

     On March 15, 1996, a complaint was filed against the Company and certain of
     its current and then directors and executive officers in a securities class
     action lawsuit which alleges that Company management engaged in improper
     accounting practices and made certain false and misleading statements.  The
     complaint was filed in the United States District Court for the Central
     District of California under the case name Wills, Cohen, et al. v. William
     Blum et al., Case No. SACV96-261GLT.  On or about November 10, 1997, the
     Company reached an agreement in principle with the plaintiffs to settle the
     lawsuit.  Plaintiffs have agreed to accept payment of $2,325,000 in
     exchange for a complete release of all claims arising from the allegations
     set forth in the plaintiffs' complaint.  All of the terms of the settlement
     are not final, and the settlement is subject to preliminary and final
     approval by Court as well as approval by the members of the class.  The
     Company's insurers agreed to advance all settlement and defense costs,
     including the Company's attorneys' fees and expenses, subject to the
     Company's agreement to reimburse the insurers for up to approximately
     $577,000 of those settlement and defense costs if the Company achieved
     certain positive financial results prior to the Federal Court's final
     approval of the settlement.  Although the Company did not concede that any
     portion of the class action settlement is allocable to the Company, the
     Company agreed to the terms of the settlement to avoid further costs.  The
     Company's portion of the settlement, which totaled $232,000, was included
     in the results of operations for the fourth quarter ended December 27,
     1997.

     The Company and certain members and former members of its senior management
     were the subject of an investigation by the Securities and Exchange
     Commission (the "SEC") relating principally to the restatement of the
     Company's previously reported financial results for 1993 and 1994. During
     the fourth quarter of 1997, the investigation conducted by the SEC relating
     principally to the restatement of the Company's previously reported
     financial results for 1993 and 1994 and for certain interim periods for
     1995 involving the Company and certain former members of its senior
     management was concluded.  The Commission instituted a cease and desist
     order against the Company and two former officers and a permanent
     injunction barring future violations of certain accounting provisions
     against a third former officer, who was also fined $25,000.

     The resignation of the Company's prior independent public accountants on
     February 20, 1996, led to additional inquiries by the SEC.  These inquiries
     related principally to the accounting matters discussed in the December 27,
     1998 Form 10-K.  The inquiries by the SEC were concluded as part of the
     resolution of the SEC's investigation.
 
     The Company is also subject to other legal proceedings and claims that
     arise in the normal course of business. The outcome of these proceedings
     cannot be predicted with certainty.

                                       7
<PAGE>
 
 THIS REPORT CONTAINS FORWARD-LOOKING STATEMENTS WITHIN THE MEANINGS OF SECTION
27A OF THE SECURITIES ACT OF 1933 AND SECTION 21E OF THE SECURITIES EXCHANGE ACT
OF 1934.  ACTUAL RESULTS AND EVENTS COULD DIFFER MATERIALLY FROM THOSE PROJECTED
   AS A RESULT OF THE RISK FACTORS SET FORTH IN THIS REPORT AS WELL AS IN THE
                    COMPANY'S ANNUAL REPORT ON FORM 10 - K.

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

Adverse operating results - at the date of this filing the Company has continued
to incur significant losses and has experienced severe cash constraints.  Sales
have continually declined in light of significant competition, price pressures
and the uncertainty on the part of potential customers over the financial
condition of the Company.  Further, the Company has been unable to raise
alternative sources of funding to fund operating losses.  All of these factors
have had a material impact on the Company and its results of operation. Absent
an immediate infusion of capital or significantly increased sales the Company
will seek protection under the Federal bankruptcy laws.

Net Sales

Net sales were $11,277,000 and $1,868,000 for the thirteen weeks ended June 28,
1997 and June 27, 1998, respectively, representing a decrease of 91.9%.  Net
sales were $25,383,000 and $5,874,000 for the twenty-six weeks ended June 28,
1997 and June 28, 1997, respectively, representing a decrease of 76.8%.  These
decreases were primarily attributable to decreased unit sales and average sales
prices of the Company's current products as a result of intense competition in
the industry.

A major contributing factor to lower sales in sequential quarters was the
Company's shortage of cash.  Several key vendors will only ship to the Company
on a prepay basis with which the Company has had difficulty complying, and,
accordingly the Company's ability to purchase key components has been limited.
As a result, sales were adversely affected.

Gross Profit

Gross profit decreased from $509,000 for the thirteen weeks ended June 28, 1997
to $341,000 for the thirteen weeks ended June 27, 1998, and decreased as a
percentage of sales from 4.5% to 20.5%.  Gross profit decreased from $3,337,000
for the twenty-six weeks ended June 28, 1997 to $1,358,000 for the twenty-six
weeks ended June 27, 1998, and increased as a percentage of sales from  13.1% to
approximately 23.1%.  The company experienced increased competition in the
recordable CD market for the current product.

Gross profit decreased from $509,000 for the thirteen weeks ended June 28, 1997
to $341,000 for the thirteen weeks ended June 27, 1998.  These decreases are
related to lower volume sales.

                                       8
<PAGE>
 
Selling, General and Administrative

Selling, general and administrative expenses were $4,163,000, and $1,372,000 for
the thirteen weeks ended June 28, 1997 and June 27, 1998, respectively, and
represented approximately 36.9% and 73.5% of net sales.  Selling, general and
administrative expenses were $8,904,000 and $3,188,000 for the twenty-six weeks
ended June 28, 1997 and June 27, 1998, respectively, and represented
approximately 35.1% and 54.3% of net sales, respectively.  The decrease in
expenditures resulted primarily from reduced advertising and promotional
expenditures and the reduction of the Company's sales staff.

Research and Development

Research and development expenses were $1,083,000 and $0 for the thirteen weeks
ended June 28, 1997 and June 27, 1998, respectively, or approximately 9.6% and
0% of net sales.  Research and development expenses were $2,248,000 and $0 for
the twenty-six weeks ended June 28, 1997 and June 27, 1998, respectively or 8.9%
and 0% of net sales.  The decrease in research and development expenses related
to the Company's discontinuation of the Colorado Research facility and its
decision to focus on outsourced products and services in order to meet future
product needs.

LIQUIDITY AND CAPITAL RESOURCES

Cash and cash equivalents of $376,000 at June 27, 1998 were $78,000 lower than
the balance at December 27, 1997.

The Company's liquidity position continues to be severely constrained. The
Company currently has a revolving line of credit agreement with a lender,
collateralized by substantially all assets of the Company, which expires on
September 30, 1998. Although the Company has a maximum availability of
$10,000,000 under the line of credit based on a percentage of eligible accounts
receivables and inventories, its ability to borrow against the revolving line of
credit is largely dependent upon its level of eligible accounts receivable.
Because of its lower than expected level of shipments, the Company's eligible
account receivables are also lower than expected and the Company frequently
utilizes the maximum available under the line of credit. Borrowings under the
line of credit totaled $6,166,000 at December 27, 1997 and $5,332,000 at June
27, 1998. The Company's inability to increase sales and find alternative
sources of funding have severely impacted the Company and will result in the
company seeking creditor protection under the Federal Bankrupcy Laws.

As a result of the Company's difficulty in paying its trade debt on a timely
basis, the Company sought the cooperation of its creditors in a restructuring of
its trade debt.  As previously disclosed, on July 14, 1997, the Company held a
meeting with its trade creditors.  Shortly after the meeting, a committee of the
creditors, representing in excess of 50% of the Company's trade debt, agreed to
an initial 60-day moratorium on the payment of the Company's outstanding trade
debt.  No assurance can be given that the moratorium will be extended.

In the event that the Company is unable to locate a financial partner or other
sources of funding to meet its current cash needs, it may be unable to continue
to operate as a going concern and will be required to seek protection under the
Federal Bankruptcy Laws.

                                       9
<PAGE>
 
GENERAL AND RISK FACTORS

Sales and Marketing

The Company's sales continue to decline as a result of intense competition,
reduced prices, the inability to market the product as a result of cash
constraints, and the lack of resources to pursue alternative products.
Consequently, a continued decline in sales and the inability to find alternative
sources of cash will require the company to seek creditor protection under the
Federal Bankrupcy Act.

Background Risks

The Company's quarterly operating results fluctuate significantly depending on
factors such as timing of product introductions by the Company and its
competitors, market acceptance of new products and enhanced versions of the
Company's existing products, changes in pricing policies by the Company and its
competitors, and the timing of expenditures on advertising, promotion and
research and development.

In addition, the Company's component purchases, production and spending levels
are made based upon forecasted demand for the Company's products.  Accordingly,
any inaccuracy in forecasting will adversely affect the Company's results of
operations.  As is common in many high technology companies, the Company's
shipments tend to be disproportionately higher in the latter part of each
quarter.  Past results are not necessarily indicative of future performance for
any particular period.

The computer industry in general, and the market for the Company's products in
particular, is characterized by rapidly changing technology, evolving industry
standards, frequent new product introductions and significant price competition,
resulting in short product life cycles and reductions in unit selling prices
over the life of a specific product.  The Company faces competition from much
larger magnetic and optical storage device developers, including Fujitsu, Sony
and Philips.  These competitors have larger R&D budgets and staffs, greater
engineering and manufacturing experience, and may be able to bring comparable or
superior products to market which could negatively impact the results of the
Company.  The Company faces increasing competition in the "3R" or removable,
rewritable and random access storage market from companies such as  Iomega and
Sony.

There can be no assurance that there will be  acceptance of the Company's
existing products or that the Company's future products will achieve market
acceptance at acceptable margins.  The absence of either will require the
Company to seek protection under the Federal Bankruptcy Act.

                                       10
<PAGE>
 
                                    PART II
                               OTHER INFORMATION


         ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
                                        

         ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

     (a)    Exhibits:

 Exhibit Number               Description               Page Number
 --------------               -----------               -----------

      27               Financial Data Schedule


     (b)    Reports on Form 8-K:

            The Company filed a Current Report on Form 8-K, dated May 12, 1999,
            with the commission announcing Mr. Bruce Bastl's resignation from
            the Board of Directors.

                                       11
<PAGE>
 
                                  SIGNATURES
                                        
                             PINNACLE MICRO, INC.


   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.



Date:  May 12, 1999           By: /s/ WILLIAM F. BLUM
                                  _________________________
                                  William F. Blum
                                  Director, Chairman, President, Chief Executive
                                  Officer and Chief Financial Officer and Chief
                                  Accounting Officer
 

                                       12

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-26-1998
<PERIOD-START>                             MAR-29-1998
<PERIOD-END>                               JUN-27-1998
<CASH>                                         376,000
<SECURITIES>                                         0
<RECEIVABLES>                                1,711,000
<ALLOWANCES>                                         0
<INVENTORY>                                  5,367,000
<CURRENT-ASSETS>                             7,783,000
<PP&E>                                         210,000
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                               8,061,000
<CURRENT-LIABILITIES>                       25,653,000
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        15,000
<OTHER-SE>                                (17,607,000)
<TOTAL-LIABILITY-AND-EQUITY>                 8,061,000
<SALES>                                      1,868,000
<TOTAL-REVENUES>                             1,868,000
<CGS>                                        1,527,000
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                             1,372,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             153,000
<INCOME-PRETAX>                            (1,184,000)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (1,184,000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (1,184,000)
<EPS-PRIMARY>                                    (.08)
<EPS-DILUTED>                                    (.08)
        

</TABLE>


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