PINNACLE MICRO INC
10-Q, 1999-05-18
COMPUTER STORAGE DEVICES
Previous: PINNACLE MICRO INC, 10-Q, 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 September 26, 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>
 
 
                             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 September 26, 1998 and 
          June 28, 1997                                                 4
 
          Condensed Statements of Cash Flows for the twenty-six
          weeks ended September 26, 1998 and September 27, 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> 
                                                                      September 26,                  December 27,
                                                                         1998                          1997
                                                                       (Unaudited)                   (Unaudited)
                                                                      -------------                  -------------    
<S>                                                                   <C>                            <C>  
Assets
     Current assets:
             Cash and cash equivalents                                $     416,000                  $     454,000
             Accounts receivable, net                                     1,051,000                      4,853,000
             Inventories                                                  4,850,000                      6,404,000
             Prepaid expenses and other current assets                      119,000                        375,000
                                                                      -------------                  -------------    
        Total current assets                                              6,436,000                     12,086,000

     Furniture and equipment, net                                           123,000                        447,000
     Other assets                                                            84,000                         11,000
                                                                      -------------                  -------------    
        Total assets                                                  $   6,643,000                  $  12,544,000
                                                                      =============                  =============

Liabilities and Stockholders' Equity (Deficit)
     Current liabilities:
             Note payable                                             $   5,390,000                  $   6,166,000
             Accounts payable                                            17,104,000                     18,581,000
             Accrued expenses                                             2,002,000                      3,142,000
             Payroll related liabilities                                     85,000                        125,000
                                                                      -------------                  -------------    
        Total current liabilities                                        24,581,000                     28,014,000
     Commitments and contingencies
     Stockholders' equity (deficit):
             Common stock                                                    15,000                         15,000
             Additional paid-in capital                                  34,977,000                     34,977,000
             Accumulated deficit                                        (52,930,000)                   (50,462,000)
                                                                      -------------                  -------------    
     Total stockholders' equity (deficit)                               (17,938,000)                   (15,470,000)
                                                                      -------------                  -------------    
     Total liabilities and stockholders' equity (deficit)             $   6,643,000                  $  12,544,000
                                                                      =============                  =============
</TABLE> 

The accompanying notes are an integral part of these condensed financial
statements.
 
                                       2
<PAGE>
 
                             PINNACLE MICRO, INC.
                      CONDENSED STATEMENTS OF OPERATIONS
                                  (Unaudited)

<TABLE> 
<CAPTION> 
                                          13 Weeks Ended      13 Weeks Ended     39 Weeks Ended       39 Weeks Ended
                                          Sept. 26, 1998      Sept. 27, 1997     Sept. 26, 1998       Sept. 27, 1997
                                          --------------      --------------     --------------       --------------
<S>                                       <C>                 <C>                <C>                  <C>    
Net sales                                 $    2,374,000      $    3,307,000     $    8,248,000       $   28,690,000
Cost of sales                                  1,829,000          12,593,000          6,346,000           34,639,000
                                          --------------      --------------     --------------       --------------   
Gross profit (loss)                              545,000          (9,286,000)         1,902,000           (5,949,000)
                                                                                               
Operating expenses:                                                                            
  Selling, general and administrative          1,325,000           3,550,000          4,513,000           12,454,000
  Research and development                             -             736,000                  -            2,983,000
  Nonrecurring charges                                 -             930,000                  -              930,000
                                          --------------      --------------     --------------       --------------
  Total operating expenses                     1,325,000           5,216,000          4,513,000           16,367,000
                                                                                               
Operating loss                                  (780,000)        (14,502,000)        (2,611,000)         (22,316,000)
Interest income/(expense)                        422,000            (167,000)           130,000             (598,000)
Non-cash interest expense related                                                              
   to convertible debentures                           -                   -                  -             (786,000)
                                          --------------      --------------     --------------       --------------
Loss before income taxes                        (358,000)        (14,669,000)        (2,481,000)         (23,700,000)
Income tax expense/(refund)                      (12,000)             41,000                  -               63,000
                                          --------------      --------------     --------------       --------------   
Net loss                                  $     (346,000)     $  (14,710,000)    $   (2,481,000)      $  (23,763,000)
                                          ==============      ==============     ==============       ==============

Net loss per share                        $        (0.02)     $        (1.02)    $        (0.17)      $        (3.01)
                                          ==============      ==============     ==============       ==============
Weighted average                                                                               
 common shares outstanding                    14,500,089          14,485,000         14,500,089            7,904,000
                                          ==============      ==============     ==============       ==============
</TABLE> 



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

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

<TABLE>
<CAPTION>
                                                                                  39 Weeks Ended               39 Weeks Ended
                                                                                  Sept. 26, 1998               Sept. 27, 1997
                                                                                  --------------               --------------
<S>                                                                               <C>                          <C>
Cash Flows from Operating Activities
         Net loss                                                                 $    (2,648,000)             $  (23,763,000)
         Adjustments to reconcile net income (loss)
         to net cash used in operating activities:
         Depreciation and amortization                                                    313,000                   1,013,000
         Provision for product returns and price protection                               968,000                   1,639,000
         Provision for inventory obsolescence                                                   -                   6,013,000
         Interest on debentures paid in common stock                                            -                     153,000
         Non-cash interest expense                                                              -                     786,000
         Changes in operating assets and liabilities:
                     Accounts receivable                                                3,802,000                   4,031,000
                     Income taxes receivable                                                    -                   1,984,000
                     Inventories                                                        1,554,000                   4,259,000
                     Prepaid expenses and other current assets                            256,000                    (126,000)
                     Other assets                                                         (73,000)                    547,000
                     Accounts payable and accrued expenses                             (2,617,000)                    (65,000)
                     Payroll related liabilities                                          (40,000)                   (868,000)
                     Other liabilities                                                          -                    (520,000)
                                                                                  ---------------              --------------
         Net cash provided by (used in) operating activities                            1,520,000                  (4,917,000)
                                                                                  ---------------              --------------
Cash Flows from Investing Activities
         Proceeds from disposal of furniture and equipment                                      -                      30,000
         Purchase of furniture and equipment                                               (5,000)                 (1,384,000)
                                                                                  ---------------              --------------
                     Net cash used in investing activities                                 (5,000)                 (1,354,000)
                                                                                  ---------------              --------------
Cash Flows from Financing Activities
         Net cash provided by (used to) repay note payable                             (1,477,000)                  1,251,000
         Proceeds from exercise of stock options                                                -                      16,000
         Tax benefit from exercise of stock options                                             -                       3,000
                  Proceeds from issuance of stock through
                     the employee stock option plan                                             -                     118,000
                                                                                  ---------------              --------------
                     Net cash provided by (used in) financing activities               (1,477,000)                  1,388,000
Effect of exchange rate changes on cash                                                         -                           -
                                                                                  ---------------              --------------
Decrease in cash and cash equivalents                                                     (38,000)                 (4,883,000)
Cash and cash equivalents at beginning of period                                          454,000                   5,455,000
                                                                                  ---------------              --------------
Cash and cash equivalents at end of period                                        $       416,000              $      572,000
                                                                                  ===============              ==============

Supplemental Cash Flow Information
Cash paid during the period for:
         Interest                                                                 $       612,000              $      612,000
                                                                                  ===============              ==============
         Income taxes                                                                           -                           -
                                                                                  ===============              ==============
</TABLE>

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

 

                                       4
<PAGE>
 
                             PINNACLE MICRO, INC.

                    NOTES TO CONDENSED FINANCIAL STATEMENTS


                              SEPTEMBER 27, 1997
                                  (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 and results of
     operations and cash flows as of and for the thirty-nine weeks ended
     September 26, 1998 and September 27, 1997.

     New Accounting Pronouncements

     In February 1997, the Financial Accounting Standards Board 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 Statement of
     Financial Accounting Standards No. 130 and 131, Reporting Comprehensive
     Income (SFAS 130) and Disclosure About Segments of an Enterprise and
     Related Information (SFAS 131), respectively (collectively, the
     "Statements"). The statements are effective for fiscal years beginning
     after December 15, 1997. SFAS 130 establishes standards for reporting of
     comprehensive income and its components in annual financial statements.
     SFAS 131 establishes standards for reporting financial and descriptive
     information about an enterprise's operating segments in its annual
     financial statements and selected segment information in interim financial
     reports. Reclassification or restatement of comparative financial
     statements for earlier periods is required upon adoption of SFAS 130 and
     SFAS 131, respectively. Application of the Statements' requirements is not
     expected to have a material impact on the Company's financial position,
     results of operations or cash flow. . 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.

                                       5
<PAGE>
 
2.   NET INVENTORIES
 
     Inventories consist of the following:

<TABLE> 
<CAPTION> 
                                                 September 26,   December 27,
                                                     1998           1997
                                                     ----           ----
<S>                                              <C>             <C>  
       Components and                                                      
        work-in-process                           $4,674,000     $4,222,000
       Finished goods                                176,000      2,182,000
                                                  ----------     ----------
                                                  $4,850,000     $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.

                                       6
<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 $3,307,000 and $2,374,000 for the thirteen weeks ended September
27, 1997 and September 26, 1998, respectively, representing a year to year
decrease of 28%. Net sales were $28,690,000 and $8,249,000 for the thirty-nine
weeks ended September 27, 1997 and September 26, 1998, respectively,
representing a decrease of 71%. These significant decreases are primarily
attributable to decreased unit sales as a result of increased competition, the
Company's inability to acquire products for sale because of the Company's lack
of financial resources and the discontinuance of certain of the Company's
products. Virtually all of the Company's vendors will only sell to the Company
on a prepay basis. The third quarter of 1998 was adversely affected by
significant declines in the prices of disk drives, continued uncertainty among
customers created by the news of the Company's operational and financial
difficulties, and the Company's inability to purchase product because of its
financial condition.

Gross Profit (Loss)

Gross loss decreased from ($9,286,000) for the thirteen weeks ended September
27, 1997, to a gross profit of $545,000 for the thirteen weeks ended September
26, 1998. Gross loss decreased from ($5,949,000) for the thirty-nine weeks ended
September 27, 1997, to a gross profit of $1,903,000 for the thirty-nine weeks
ended September 26, 1998. The gross loss for the quarter ended September 27,
1997 was primarily attributable to the write-off of a portion of the Company's
service inventories and the establishment of substantial additional inventory
reserves. No such reserves were taken for the quarter ended September 28, 1998
resulting in a gross margin for the quarter. As noted above, the Company has
experienced increased competition in the recordable CD market for its current
products and this competition placed additional pressures on selling prices and
gross margins during the first three quarters of 1998, and is expected to
continue placing pressure on gross margins in future periods for existing
products.

Selling, General and Administrative

Selling, general and administrative expenses were $3,550,000 and $1,325,000 in
the thirteen weeks ended September 27, 1997 and September 26, 1998,
respectively, and represented 107.4% and 55.8% of net sales. Selling, general
and administrative expenses were $12,454,000 and $4,513,000 in the thirty-nine
weeks ended September 27, 1997 and September 26, 1998, respectively, and
represented 43.4% and 54.7% of net sales. The decreases in expenditures resulted
primarily from reduced advertising and promotional expenditures and the
reduction of Company personnel.

Research and Development

Research and development expenses were $736,000 and $0 for the thirteen weeks
ended September 27, 1997 and September 26, 1998, respectively, or 22.2% and 0%
of net sales. Research and development expenses were $2,983,000 and $0 for the
thirty-nine weeks ended September 27, 1997 and September 26 1998, respectively,
or 10.4% and 0% of net sales. The decrease in research and development expenses
related to the Company's

                                       7
<PAGE>
 
discontinuation of the Colorado Research facility and its decision to focus on
out-sourced products and services in order to meet future product needs.

LIQUIDITY AND CAPITAL RESOURCES

Cash and cash equivalents of $416,000 at September 26, 1998 were $38,000 lower
than the $454,000 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. However, as of the date of this filing the company had
secured an extension through December 31, 1999. 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 has exceeded the maximum available under the
line of credit. Borrowings under the line of credit totaled $6,166,000 at
December 27, 1997 and $5,390,000 at September 26, 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 Bankruptcy Act.

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.

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 bankruptcy laws.

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.

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 engineering and manufacturing experience
greater than the Company, and may be able to bring comparable or superior
products to market which,

                                       8
<PAGE>
 
will 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 creditor protection under Federal bankruptcy law.

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

                                       9
<PAGE>
 
                  ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K
                                        
          (a)  Exhibits:

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

     27             Financial Data Schedule

          (b)  Reports on Form 8-K:

     None.

                                       10
<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
                                (Duly Authorized Officer)

                                       11

<TABLE> <S> <C>

<PAGE> 
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-26-1998
<PERIOD-START>                             JUN-28-1998
<PERIOD-END>                               SEP-26-1998
<CASH>                                         416,000
<SECURITIES>                                         0
<RECEIVABLES>                                1,051,000
<ALLOWANCES>                                         0
<INVENTORY>                                  4,850,000
<CURRENT-ASSETS>                             6,436,000
<PP&E>                                         123,000
<DEPRECIATION>                                 318,000
<TOTAL-ASSETS>                               6,643,000
<CURRENT-LIABILITIES>                       24,581,000
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        15,000
<OTHER-SE>                                (17,953,000)
<TOTAL-LIABILITY-AND-EQUITY>                 6,643,000
<SALES>                                      2,374,000
<TOTAL-REVENUES>                             2,374,000
<CGS>                                        1,829,000
<TOTAL-COSTS>                                1,829,000
<OTHER-EXPENSES>                             1,325,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           (130,000)
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          (346,000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (346,000)
<EPS-PRIMARY>                                      .02
<EPS-DILUTED>                                      .02
        

</TABLE>


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