MONTEREY PASTA CO
10-Q, 1996-11-18
MISCELLANEOUS FOOD PREPARATIONS & KINDRED PRODUCTS
Previous: MOUNTASIA ENTERTAINMENT INTERNATIONAL INC, SC 13E3/A, 1996-11-18
Next: SHAW GROUP INC, S-3/A, 1996-11-18



<PAGE>

                             UNITED STATES
                   SECURITIES AND EXCHANGE COMMISSION
                          Washington, DC  20549

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

                              FORM 10-Q



(Mark One)

/X/ Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934.

     FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 29, 1996.

/ / 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 0-22534-LA

                      MONTEREY PASTA COMPANY
    (Exact name of registrant as specified in its charter)



                DELAWARE                    77-0227341     
    (State or other jurisdiction of         (IRS Employer
    incorporation or organization)          Identification No.)   

            
                 353 SACRAMENTO STREET, SUITE 500
                   SAN FRANCISCO, CALIFORNIA  94111        
             (Address of principal executive offices)
    
                     TELEPHONE: (415) 397-7782
       (Registrant's telephone number, including area code)

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    X                 No       
                     -----                   -----

At November 14, 1996, 8,713,911 shares of common stock, no par value, of the
registrant were outstanding.

This report on Form 10-Q, including all exhibits, contains 22 pages.  The
exhibit index is located on page 22 of this report.


<PAGE>

                           MONTEREY PASTA COMPANY

                                FORM 10-Q

                              TABLE OF CONTENTS

                                                                           PAGE


PART I.  FINANCIAL INFORMATION

    Item 1.   Financial Statements:
         
         Condensed Consolidated Balance Sheets (unaudited)
          September 29, 1996 and December 31, 1995                            3
         
         Condensed Consolidated Statements of Operations (unaudited)
          Three months ended September 29, 1996 and October 1, 1995 and the  
          Nine months ended September 29, 1996 and October 1, 1995            4

         Condensed Consolidated Statements of Cash Flows (unaudited)
          Nine months ended September 29, 1996 and October 1, 1995            5
         
         Notes to Unaudited Consolidated Financial Statements                 6

    Item 2.   Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                      11

PART II.  OTHER INFORMATION

    Item 1.   Legal Proceedings                                              17
    
    Item 2.   Changes in Securities                                          17
    
    Item 3.   Defaults Upon Senior Securities                                17
    
    Item 4.   Submission of Matters to a Vote of Security Holders            18


    Item 5.   Other Information                                              19

    Item 6.   Exhibits and Reports on Form 8-K                               19

    Signature Page                                                           21

    Exhibit Index                                                            22


<PAGE>

                            PART I.  FINANCIAL INFORMATION

                               MONTEREY PASTA COMPANY 

                        CONDENSED CONSOLIDATED BALANCE SHEETS 
                                     (UNAUDITED)
                                           
                                       September 29, 1996      December 31, 1995
                                       ------------------      -----------------
ASSETS
Current assets:
  Cash and cash equivalents                 $ 1,319,787           $  1,937,884
  Accounts receivable, net                    2,266,408              1,241,248
  Inventories                                 1,197,954              1,094,976
  Prepaid expenses and other                  1,299,816              1,652,381
                                       ----------------      -----------------
         Total current assets                 6,083,965              5,926,489

Note receivable                                 350,000                     --
Property and equipment, net                   5,818,336              5,338,968
Assets held for sale                            311,701                     --
Intangible assets, net                          156,138                295,320
Deposits and other                              155,575                130,240
                                       ----------------      -----------------
         Total assets                       $12,875,715           $ 11,691,017
                                       ----------------      -----------------
                                       ----------------      -----------------

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable                          $ 1,799,213           $  1,511,592
  Accrued liabilities                         1,742,477                852,815
  Current portion of long-term debt             204,004                     --
  Net liability from discontinued 
   operations                                   694,247              2,964,415
                                       ----------------      -----------------
         Total current liabilities            4,439,941              5,328,822

Long-term debt                                1,293,573              4,130,599

Commitments and contingencies                        --                    --
  
Stockholders' equity:
  Preferred Stock                             3,380,000                    --
  Common Stock                               35,019,875             27,268,263
  Accumulated deficit                       (31,257,674)           (25,036,667)
                                       ----------------      -----------------
  Total stockholders' equity                  7,142,201              2,231,596
                                       ----------------      -----------------
         Total liabilities and 
          stockholders' equity             $ 12,875,715           $ 11,691,017
                                       ----------------      -----------------
                                       ----------------      -----------------

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

                                       3
<PAGE>

                                   MONTEREY PASTA COMPANY 
                   CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 
                                     (UNAUDITED)

<TABLE>
<CAPTION>
                                            
                                                     Three months ended                        Nine months ended
                                           --------------------------------------   ----------------------------------------
                                           Sept. 29, 1996   %    Oct. 1, 1995   %   Sept. 29, 1996    %    Oct. 1, 1995    %
                                           --------------        ------------       --------------         ------------
<S>                                        <C>            <C>     <C>           <C>  <C>              <C>   <C>           <C>
Net revenues from continuing operations    $ 5,670,820     1.00   $5,089,422    1.00    $18,670,838   1.00  $ 12,878,291  1.00
Cost of sales                                4,918,735      .87    2,845,939     .56     12,155,530    .65     6,997,031   .54
                                           --------------         ------------       --------------         ------------
Gross profit                                   752,085      .13    2,243,483     .44      6,515,308    .35     5,881,260   .46

Selling, general and administration          6,104,487     1.08    2,020,105     .40     11,654,450    .62     5,442,876   .42
Depreciation and amortization                  221,889      .04       99,287     .02        662,847    .04       383,462   .03
                                           --------------         ------------       --------------         ------------

Operating income (loss)                     (5,574,291)    (.99)     124,091     .02     (5,801,989)  (.31)       54,922   .01
 
Other expense                                   (3,512)     .00         --       .00         (3,512)   .00          --     .00

Loss on sale or impairment of assets          (382,747)    (.06)        --       .00       (369,322)  (.02)         --     .00

Interest income, net                            35,622      .01        8,113     .01        (46,183)   .00        32,592   .00
                                           --------------         ------------       --------------         ------------

Income (loss) from continuing operations    (5,924,928)   (1.05)     132,204     .03     (6,221,006)  (.33)      87,514    .01

Net loss from discontinued 
 operations                                       --              (1,092,703)                  --            (12,041,538)
                                           --------------         ------------       --------------         ------------

Net loss                                   $(5,924,928)          $  (960,499)           $(6,221,006)        $(11,954,024)
                                           --------------         ------------       --------------         ------------
                                           --------------         ------------       --------------         ------------

Net income (loss) per share - Primary and 
 fully diluted:                            

  Continuing operations                    $     (0.68)          $      0.02          $       (0.77)         $      0.02

  Discontinued operations                  $      --                   (0.17)                  --            $     (1.91)
                                           --------------         ------------       --------------         ------------

Total net loss per share                   $     (0.68)          $     (0.15)         $       (0.77)         $     (1.89)
                                           --------------         ------------       --------------         ------------
                                           --------------         ------------       --------------         ------------

  Weighted average common shares 
   outstanding                               8,713,911             6,759,079               8,130,471           6,314,005

</TABLE>


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


                                       4

<PAGE>

<TABLE>
<CAPTION>
                                                           MONTEREY PASTA COMPANY

                                               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                                 (Unaudited)


                                                                                      NINE MONTHS ENDED
                                                                                      -----------------
                                                                           SEPTEMBER 29, 1996    OCTOBER 1, 1995*
                                                                           -------------------------------------
<S>                                                                           <C>                <C>
Cash flows from operating activities:
Net loss                                                                      $(6,221,006)       $(11,954,024)
Adjustments to reconcile net loss to net cash
   from operating activities:
       Restructuring charge                                                       104,230           6,822,000
       Depreciation and amortization                                              664,983           1,474,854
       Operating losses of franchise units                                              -             (90,925)
       Discount on note receivable                                                      -             160,000
       Decrease in tax benefit valuation allowance                                 13,057             (37,400)
       Loss on sale or impairment of assets                                       369,322                   -
       Reserve for inventory spoils, returns, allowances and bad debts            528,782                   -
       Unrealized interest income from:
          Held-to-maturity securities                                                   -             (24,483)
          Notes receivable                                                              -             (31,507)
       Effect of changes in operating working capital:
          Accounts receivable                                                  (1,553,942)           (268,893)
          Inventories                                                            (102,978)           (278,066)
          Prepaid expenses and other                                              400,441            (728,608)
          Accounts payable                                                        287,620             838,792
          Accrued liabilities                                                     560,121              56,046
          Accrued restructuring costs                                                   -            (340,640)
                                                                             --------------      --------------
       Net cash used in continuing operations*                                 (4,949,370)         (4,402,854)
       Net cash used in discontinued operations                                (2,307,562)                  -

Cash flows from investing activities:
       Redemption of held-to-maturity securities                                        -           1,735,616
       Proceeds from the sale of assets                                            70,383                   -
       Purchase of intangibles and other assets                                   (93,987)                  -
       Purchase of property and equipment                                      (1,547,369)         (3,260,089)
       Note receivable advances                                                         -                   -
                                                                             --------------      --------------
   Net cash used in investing activities                                       (1,570,973)         (1,524,473)
                                                                             --------------      --------------

Cash flows from financing activities:
       Repayment of long-term debt and capital
          lease obligations                                                             -            (575,636)
       Net proceeds from issuance of common stock                               3,816,206           3,352,854
       Net proceeds from issuance of preferred stock                            3,380,000                   -
       Proceeds from issuance of debt                                                   -             578,294
       Credit facility borrowings                                               7,984,303                   -
       Credit facility repayments                                              (6,970,701)                  -
                                                                             --------------      --------------
   Net cash obtained from financing activities                                  8,209,808           3,355,512
                                                                             --------------      --------------

Net decrease in cash                                                             (618,097)         (2,571,815)

Cash and cash equivalents at beginning of the period                            1,937,884           3,117,566
                                                                             --------------      --------------
Cash and cash equivalents at end of the period                               $  1,319,787        $    545,751
                                                                             --------------      --------------
                                                                             --------------      --------------
</TABLE>
*  Amounts for 1995 include continuing as well as discontinued operations.



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


                                          5

<PAGE>

                             MONTEREY PASTA COMPANY
            NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.  BASIS OF PRESENTATION 

The condensed consolidated financial statements have been prepared by 
Monterey Pasta Company (the "Company") and are unaudited.  Certain amounts 
shown in the 1995 financial statements have been reclassified to conform with 
the current presentation.  The financial statements have been prepared in 
accordance with the instructions for Form 10-Q and, therefore, do not 
necessarily include all information and footnotes required by generally 
accepted accounting principles, and should be read in conjunction with the 
Company's 1995 Annual Report on Form 10-K, as amended by Form 10-K/A.  In the 
opinion of the Company, all adjustments necessary to present fairly the 
Company's consolidated financial position, results of operations and cash 
flows as of September 29, 1996, and for all periods presented have been 
recorded.  A description of the Company's accounting policies and other 
financial information is included in the audited consolidated financial 
statements as filed with the Securities and Exchange Commission in the 
Company's Form 10-K for the year ended December 31, 1995, as amended by Form 
10-K/A.  The consolidated results of operations for the interim quarterly 
periods are not necessarily indicative of the results expected for the full 
year.

2.  STATEMENT OF CASH FLOWS

NON-CASH INVESTING AND FINANCING ACTIVITIES:
Additions to property, plant and equipment during the nine months ended 
September 29, 1996, included $141,722 that were financed by advances from the 
equipment revolving line of credit and an additional $216,870 that was 
acquired through a capital lease agreement.  Also, during the nine months 
ended September 29, 1996, debt and accrued interest totaling $4,020,456, net 
of expenses, were converted into common stock (see Note 6), and early 
settlement of a lease obligation was partially paid by the issuance of 
$35,000 of common stock.

During the quarter ended September 29, 1996, property and equipment with a 
carrying amount of $311,701 were transferred to assets held for sale (see 
Note 5).

3.  NEW ACCOUNTING PRONOUNCEMENTS

In October 1995, Financial Accounting Standards Board issued Statement of 
Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based 
Compensation", which requires adoption of the disclosure provisions no later 
than fiscal years beginning after December 15, 1995.  The new standard 
defines a fair value method of accounting for stock options and other equity 
instruments. Under the fair value method, compensation is measured at the 
grant date based on the fair value of the award and is recognized over the 
service period, which is usually the vesting period.

Pursuant to the new standard, companies are encouraged, but are not required, 
to adopt the fair value method of accounting for employee stock-based 
transactions. Companies are also permitted to continue to account for 
employee stock-based transactions under Accounting Principles Board Opinion 
("APB") No. 25, "Accounting for Stock Issued to Employees", but would be 
required to disclose in a note to the financial statements pro forma net 
income and earnings per share as if the Company had applied the new method of 
accounting.

The accounting requirements of the new standard are effective for all 
employee awards granted after the beginning of the fiscal year of adoption.  
The Company has elected to continue to account for stock-based compensation 
under APB No. 25 and will adopt the disclosure requirements of SFAS No. 123 
in 1996.

4.  INVENTORIES

         Inventories consist of the following:


                                       6

<PAGE>


                                 September 29, 1996   December 31, 1995
                                 ------------------   -----------------
 Product ingredients                 $  452,296      $   530,511
 Finished goods                         297,388          353,484
 Paper and packaging materials          448,270          210,981
                                   ------------      -----------

 Total                             $  1,197,954      $ 1,094,976
                                   ------------      -----------
                                   ------------      -----------

5.  PROPERTY AND EQUIPMENT

Investments in property, plant and equipment are comprised of the following;

                                September 29, 1996     December 31, 1995
                                ------------------     -----------------
Machinery and equipment               $  3,534,821          $  3,398,749
Leasehold improvements                   1,733,428             1,550,963
Office furniture and equipment             451,729               522,902
Vehicles                                   582,533               732,424
                                      ------------          ------------
Subtotal                                 6,302,511             6,205,038

Less accumulated depreciation 
 and amortization                       (1,409,092)           (1,049,380)
                                      ------------          ------------
Subtotal                                 4,893,419             5,155,658

Construction in progress                   924,917               183,810
                                      ------------          ------------

Total property and equipment             5,818,336             5,338,968

Assets held for sale                       311,701                    --
                                      ------------          ------------
Total                                  $ 6,130,037          $  5,338,968
                                      ------------          ------------
                                      ------------          ------------

                                           7
<PAGE>

During the third quarter, the Company identified certain property and equipment
assets which are obsolete and/or no longer being used in the Company's
operations.  These assets, which are included in assets held for sale in the 
accompanying balance sheet, have been reduced to their estimated fair value 
of $311,701, resulting in a loss of $382,747 in the third quarter.  The 
assets are expected to be sold or otherwise disposed of during the coming 
year.

6.  LONG-TERM DEBT

Components of long-term debt included the following:

                                     September 29, 1996    December 31, 1995
                                     ------------------   ------------------

Credit facility:
   Receivable and inventory revolver         $      -       $  52,375 
   Equipment revolver                         361,683          63,178 
   Equipment term loan                      1,135,894               - 
7% Convertible note, due October, 1997              -       4,000,000 
Other                                               -          15,046 
                                       ---------------   -----------------
                                            1,497,577       4,130,599 
Less current portion of  
 long-term debt                               204,004               - 
                                       ---------------   -----------------

                                           $1,293,573     $ 4,130,599 
                                       ---------------   -----------------
                                       ---------------   -----------------

The Company believes that it may be in technical default of its loan and 
security agreement with Coast Business Credit, a division of Southern Pacific 
Thrift and Loan Association.  This agreement maintains, among other 
covenants, that there be no material adverse change in financial condition or
business of the Company as compared to the last statement provided to the 
lender.  At this time, Coast Business Credit has not informed the Company 
that it is in violation of this loan covenant.  The Company has not defaulted 
on its principal nor interest payments due Coast Business Credit.

During the first nine months of 1996, the 7% convertible note payable and 
accrued interest of $20,456 were converted into 973,476 shares of common 
stock of the Company.  The average conversion price was $4.13 per share.

7.  INCOME TAXES

Income tax benefits resulting from the net operating loss carryforward 
generated for the nine months ended September 29, 1996, were fully offset 
with a valuation allowance due to uncertainties about realization.

8.  DISCONTINUED OPERATIONS

Subsequent to year-end 1995, the Company decided to discontinue the 
operations of its restaurant and franchise subsidiaries.  As a result of this 
decision the Company wrote off its entire investment in its restaurant and 
franchise subsidiaries as of December 31, 1995.

                                           8
<PAGE>

Net revenues for the restaurant and franchise subsidiaries were $648,184 and 
$1,893,494 for the first quarters of 1996 and 1995 respectively,  and 
$740,546 and $1,796,430 for the six months ended June 30, 1996 and July 2, 
1995, respectively, as well as for the nine months ended September 29, 1996 
and October 1, 1995 respectively. 

On April 19, 1996, the Company closed a transaction pursuant to a Stock 
Purchase Agreement between itself and Upscale Acquisitions, Inc., a 
California corporation ("Upscale"), dated as of April 1, 1996 (the 
"Agreement").  Pursuant to the Agreement, the Company sold its shares in a 
wholly-owned subsidiary, Upscale Food Outlets, Inc. ("UFO"), a California 
corporation, which owns and operates restaurants in California, Colorado and 
Washington that feature pasta products under the name of "Monterey Pasta 
Company".  The purchase price of the shares was $1,000 in cash and a note 
executed by Upscale in the principal amount of $2,500,000 ("Note").  The 
Company has elected to use the "cost recovery method" to account for the 
transaction, which defers recognition of income until payments are received.  
Mr. Lance H. Mortensen is the sole shareholder, Chief Executive Officer, 
President and a director of Upscale.  Mr. Mortensen is also a director of the 
Company, and former Chairman of the Board, former Chief Executive Officer 
and former President of the Company.

The Agreement also provided for advances by the Company to Upscale to be added
to the principal amount of the Note.  Advances totaling $300,000 were added to
the Note during the quarter ended June 30, 1996. During the third quarter an
additional $50,000 was advanced to UFO by the Company. 

In connection with the discontinuance of the restaurant operations, as of 
December 31, 1995, the Company established a reserve of approximately 
$2,964,000 to cover operating losses prior to sale as well as other costs and 
expenses connected with the discontinued operations.  While most discontinued 
operational issues have been resolved, some issues are not yet completely 
settled, primarily compensation-related matters.  Accordingly, the Company 
continues to carry a reserve of approximately $694,000.

9.  STOCKHOLDERS' EQUITY

In April, 1996, the Company sold approximately $3,696,000, net of expenses, of
its common stock in a private offering to accredited investors at an average 
net price of $4.04 per share.  The shares of common stock are restricted 
securities with registration rights.  Purchasers of the common stock agreed 
not to sell such shares for one year from the date of purchase without the 
consent of the placement agent.  Spelman & Co. acted as placement agent (the 
"Placement Agent") on a "best efforts", "any or all" basis. The Placement 
Agent received no cash commissions in the offering, but received warrants to 
purchase one share of common stock for each $10 in shares sold, exercisable 
at a price of $6.50 per share, for a term of seven years.  The net proceeds 
from the offering were used by the Company for advertising, marketing, 
promotion, capital equipment and working capital.  In May, 1996, the Board of 
Directors  of the Company adopted a shareholders' rights plan, a copy of 
which was mailed to shareholders on May 31, 1996.  

In August, 1996, the Company sold approximately $3,380,000, net of expenses, 
of convertible preferred stock.  This preferred stock is convertible into 
common stock at 80% of the market value of the Company's common stock as 
defined in the subscription agreement.  The 3,500 shares sold were privately 
placed with Pangaea Fund Ltd 

              
                                           9
<PAGE>

and GFL Performing Fund Ltd, and carry an annual dividend of $40 per share 
($10 per quarter).  The agreement provided for a ceiling of $9.00 per share 
with no minimum conversion price.  

The purchaser and issuer entered into a Registration Rights Agreement 
providing that if a registration statement registering the related common 
shares is not declared effective by November 1, the issuer will pay penalties 
equal to 2% of the subscription price for the first month, and 3% thereafter 
until the registration becomes effective.

On August 23, 1996 the Company submitted a Form S-3 to the Securities and 
Exchange Commission (SEC) regarding registration of the common shares.  As of 
November 15, 1996, the registration had not been declared effective.  The 
Company is endeavoring to amend the registration statement to include an 
increased number of shares due to a decline in the  Company's share price, 
and to revise financial information and management discussion.  The 
Company has incurred penalties of $70,000 in November under the Registration 
Rights agreement.  The Company is endeavoring to amend the registration, but 
cannot forecast the date the registration will become effective.

Dividends on the preferred stock were payable October 1, 1996.  The Company 
had the option of paying the dividends in common shares or cash.  At this 
time, the Company has not made a decision relative to this option.

10. EMPLOYEE BENEFITS PLANS

The Company established a voluntary defined contribution 401(k) plan in 1996 
that covers all employees who are not covered by a collective bargaining 
agreement, beginning on the first day of the calendar quarter after having 
completed Nine months of service.  The plan allows for employer matching 
contributions.  The Company is currently matching fifty percent of the first 
6% contributed by employees.  Employee and employer matching contributions 
are always 100% vested.  The plan also provides for a voluntary profit 
sharing contribution by the Company at its election based on the eligible 
employees' salary as a percent of total eligible salaries.  Profit sharing 
contributions vest over five years at 20% per year.

11. CONTINGENCIES

The Company has been named in a lawsuit filed by Anthony Giannini, the former 
Senior Vice President of Sales, claiming wrongful discharge, breach of 
contract and defamation of character.  A reserve for estimated settlement 
costs has been accrued.

There are no other pending material legal proceedings, other than ordinary 
routine litigation incidental to the Company's business, to which the Company 
is a party or to which any of its property is subject.  UFO, a subsidiary 
divested in 1996, is a defendant in approximately four lawsuits alleging 
breach of lease relating to restaurants closed in the second and third 
quarters of 1995.

Although there can be no assurance given as to the result of such legal 
proceedings, based upon the information currently available, management does 
not believe these proceedings will have a material adverse effect on the 
financial position or results of operations of the Company.

See also Footnote 10 of the Company's audited consolidated financial 
statements which are included in the Company's Annual Report filed on Form 
10-K for the year ended December 31, 1995, as amended by Form 10-K/A, for a 
description of other items.  


                                       10
<PAGE>


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

GENERAL

The following discussion should be read in conjunction with the financial
statements and related notes and other information included in this report.  The
financial results reported herein do not indicate the financial results that may
be achieved by the Company in any future period.  

Other than the historical facts contained herein, this Quarterly Report contains
forward-looking statements that involve substantial risks and uncertainties. 
For a discussion of such risks and uncertainties, please see the Company's
Annual Report on Form 10-K for the year ended December 31, 1995, as amended by
Form 10-K/A.  In addition to the risks and uncertainties discussed in the Annual
Report, the risks set forth herein, including the Company's recent operating 
losses, possible need for additional capital, and ability to attract and 
retain qualified management, should be considered.


BACKGROUND

Monterey Pasta Company (the "Company") produces and markets premium quality
refrigerated and frozen gourmet pasta and pasta sauces.  The Company has
traditionally sought to build national brand recognition and customer loyalty by
employing targeted marketing and advertising programs that focus on developing
complementary channels of distribution and multiple points of sale for the
Company's products. 

The Company sells pasta and pasta sauces through leading grocery store chains
and club stores. As of September 29, 1996, more than 6,000 grocery and club
stores offered the Company's products.

The Company currently offers over 30 unique varieties of pasta and sauce
products that are produced using the Company's proprietary recipes, including
refrigerated cut pasta, ravioli, tortelloni, tortellini and pasta sauces.  The
Company believes its pasta products appeal to value-conscious consumers who are
seeking excellent quality and convenience.

Subsequent to the year ended December 31, 1995, the Company decided to 
discontinue the business of its restaurant and franchise subsidiaries.  In 
1995, the Company wrote off its entire investment in its restaurant and 
franchise subsidiaries and reclassified these subsidiaries as discontinued 
operations.  On April 19, 1996, the Company closed the sale of its subsidiary 
pursuant to a Stock Purchase Agreement between itself and Upscale 
Acquisitions, Inc., a California corporation ("Upscale"), dated as of April 
1, 1996 (the "Agreement"). The purchase price of the shares was $1,000 in 
cash and a note executed by Upscale in the principal amount of $2,500,000 
("Note"). Mr. Lance H. Mortensen is the sole shareholder, Chief Executive 
Officer, President and a director of Upscale.  Mr. Mortensen is also a 
director of the Company, and former Chairman of the Board, former Chief 
Executive Officer and former President of the Company.  The Company has 
elected to use the "cost recovery method" to account for the transaction, 
which defers recognition of income until payments are received.  The 
Agreement also provided for advances by the Company to be added to the 
principal amount of the Note.  Advances totaling $300,000 have been added to 
the Note during the quarter ended June 30, 1996. During the third quarter an 
additional $50,000 was advanced to UFO by the Company.  


                                           11
<PAGE>

As part of the Company's efforts to build national brand recognition and 
loyalty, the Company introduced new product labels and promotional materials 
during the quarter.  The Company also continued its capital investment 
program at its Monterey County manufacturing facility, including the 
completion of a new production line to increase manufacturing capacity.

As a result of the deterioration of operating results in the third quarter, 
the company has now redirected its operating focus on generating improved 
financial performance on its existing retail and club store business.  In line
with this, the Company has re-evaluated the benefits of advertising and 
promotional programs, together with overall expenditure and staffing levels.  
In addition, the Company has discontinued its efforts to sell to national 
food service distributors/contract feeders and nontraditional venues such as 
sports coliseums and universities. The Company will continue to market and 
sell its products through grocery and club stores.

RESULTS OF OPERATIONS

Net revenues increased to $5,670,820 for the quarter ended September 29, 1996 
as compared to $5,089,044 for the quarter ended October 1, 1995.  For the 
nine months ended September 29, 1996, net revenues increased to $18,670,838 
from $12,878,291 for the nine months ended October 1, 1995.  The increase in 
sales primarily results from customer gains in the East Coast and the Southern 
California markets.

Gross profit was $752,085 or 13% of net revenues for the third quarter of 
1996, compared to $2,243,483 or 44% for the third quarter of 1995. The 
decline is in part due to higher than expected product returns and allowances 
related to market penetration on the East Coast and Los Angeles areas, 
partially offset by improved product manufacturing efficiency.  For the nine 
months ending September 29, 1996, gross profit was $6,515,308 or 35% of net 
revenues, as compared to $5,881,260 or 46% for the equivalent period in 1995. 
The lower gross margin is associated with a significant marketing effort 
during the first three quarters of 1996, which resulted in reducing net sales 
and related gross profit due to higher allowances, discounts and product 
returns.

Selling, general and administrative expenses increased 202% to $6,104,487 for
the quarter ended September 29, 1996, compared to $2,020,105 for the third
quarter of 1995.  For the nine months ending September 29, selling, general and
administrative expenses increased 114%, to $11,654,450 compared to $5,442,876
for the nine months of 1995. Selling costs, particularly costs related to
grocery store trade promotions and club store demonstrations, were higher as a
result of the Company's efforts to obtain new customers and enter new geographic
markets.  Additionally, cost increases are attributable to the expansion of the
Company's infrastructure which has required additional costs such as
administrative and management salaries, recruiting and training of new
personnel, modifying computer systems and related indirect costs.

              

                                          12
<PAGE>

Depreciation and amortization was $221,889 or 4% of net revenues for the 
quarter ended September 29, 1996 compared to $99,287 or 2% of net revenues 
for the same quarter of 1995.  For the nine months ending September 29, 1996, 
depreciation and amortization was $662,847 or 3% of net revenues, compared to 
$383,462 or 3% of net revenues for the first nine months  of 1995. These 
increases relate primarily to capital expenditures in the Monterey County 
production facility.

IMPACT OF INFLATION 

    The Company believes that inflation has not had a material impact on its
operations to date.  Substantial increases in labor, employee benefits,
ingredients and packaging, rents and other operating expenses could adversely
affect the operations of the Company's business in future periods.  The Company
cannot predict whether such increases will occur.  


LIQUIDITY AND CAPITAL RESOURCES 

For the nine months ending September 29, 1996, cashflow used by continuing 
operations included $4,949,370 for working capital requirements and 
$1,547,369 for capital equipment acquisitions.  Cashflow used by discontinued 
operations totaling $2,307,562 was related to the funding of wind down 
activities associated with the Company's discontinued restaurant and 
franchise subsidiaries.

During the first nine months of 1996, the Company raised $3,696,155, net of 
expenses, from private placement of 916,000 common shares at an average net 
price of $4.04 per share.

In August, 1996, the Company sold approximately $3,380,000, net of expenses, 
of convertible preferred stock.  This preferred stock is convertible into 
common stock at 80% of the market value of the Company's common stock as 
defined in the subscription agreement.  The Company anticipates using the 
proceeds for capital expenditures, working capital and other general 
corporate purposes.

On October 1, 1996, a dividend payment of $35,000, was due on the preferred 
securities.  The Company has not yet elected whether to make the dividend 
payments in cash or common stock.  The Company will incur interest expense of 
12% per annum on the unpaid dividends.

As part of the above mentioned securities offering, the Company undertook its 
best effort to complete the registration of 2,622,073 common shares 
associated with the convertible offering.  Due to decline in the Company's 
share price the number of shares to be registered will have to be increased 
to reflect the equivalent value of the shares to be converted.  In addition, 
as a result of the resignation of the Company's auditors and legal counsel, 
the Company was unable to complete the timely amendment of the S-3 to reflect 
changes in the business.  The Company remains committed to completing the 
offering, but risk remains regarding the timing of the listing.

At the end of September,  the Company had $1,319,787 in cash.  There is no
assurance that current funds are sufficient to cover on-going business
operations.  The Company is currently seeking additional sources of financing.


                                           13
<PAGE>

SALES AND MARKETING 

The Company has expended substantial resources on slotting allowances and 
other incentives in order to attract new customers.  The Company is currently 
evaluating the effectiveness of these expenditures and has reserved 
$474,663 for the writeoff of slotting allowances which may be determined 
to be non-recoverable, and of no future benefit.

As part of the Company's efforts to build national brand recognition and 
loyalty, the Company introduced new product labels and promotional materials 
during the quarter.  The Company has reserved $323,350 for expected product 
returns including those products still outstanding with old labels.

As a part of the Company's restructuring plan, the Company has withdrawn from 
the food service and Military markets.  As a result, the Company has taken a 
writedown of $292,242 for manufacturing equipment and vendor carts directly 
associated with these activities.  In addition, a writedown to estimated fair 
value of $190,483 was taken for certain plant equipment replaced when the 
Company updated its production lines.

Further, as part of the Company's strategic refocusing, the Company has 
re-evaluated its advertising and marketing strategy.  As previously disclosed 
in the Company's forms 10-K and 10-Q, the Company's strategy contained risks 
associated with expenditures related to attempts to increase market share and 
attract new customers.   Based on an evaluation of the potential returns from 
significant media advertising campaigns, the Company has decided to withdraw 
its current media advertising efforts and forego future expenditures for this 
promotional mechanism.  As a result, the Company has established a reserve of 
$324,663 to cover the writeoff of prepaid advertising and advertising 
production expense.  The Company has also reserved for future commitments for 
which there are contractual obligations.  As part of this change in strategy, 
the Company significantly reduced the staffing of its marketing department.

Going forward, the sales staff will report directly to the interim CEO, and
will consist of regional sales personnel and support staff, focusing on the
retail market, together with a direct store delivery ("DSD") group, supporting
current DSD customers.  In addition, the Company will continue its sales efforts
to the club stores, including the in-store demonstration programs previously
used by the Company. 

The Company has also implemented an overall price increase effective October 1,
1996.

COST REDUCTIONS

The Company has significantly reduced its total corporate and plant 
administrative headcount and costs on a going-forward basis.  As part of the 
plan to return to profitable operations and optimize the financial 
performance, the Company has decided to relocate its San Francisco, 
California headquarters to its manufacturing facilities in 


                                          14

<PAGE>

Salinas, California.  This move, expected to be complete by first quarter of 
1997, is anticipated to result in a further substantial reduction of 
corporate and overhead costs.

In addition, the Company has significantly reduced the scope of its 
advertising and media campaigns.  The Company will continue with 
those promotional activities, such as in-store demonstrations, that it 
considers effective and consistent with its ongoing sales objectives.  In 
this light, the Company's slotting allowances, for example,  are expected to 
decline significantly.

Consistent with these cost reduction initiatives, the Company has invested 
significant resources in retooling its Salinas production facilities to  
increase operating efficiencies as well as the shelf life of the products.

In a complementary move, the Company has announced an overall price increase 
and has revised its trade allowance and product return policies.

SETTLEMENT WITH FORMER EMPLOYEES

The Company has outstanding employment related disputes with three employees, 
Mr. Anthony Giannini, Mr. William Bender and Mr. Don Milan.  Total settlement 
costs for Mr. Bender and Milan are included in the reserve for discontinued 
operations.  Estimated charges associated with Mr. Giannini were charged to 
continuing operations.

MAJOR CUSTOMERS

     Two of the Company's retail customers, Price/Costco and Safeway, 
accounted for 44% and 10%, respectively, of the Company's sales for the nine 
months ended September 29, 1996.  No other customer accounted for greater 
than 10% of net revenues for the period.

BUSINESS RISKS

     Certain characteristics and dynamics of the Company's business and of 
financial markets generally create risks to the Company's long-term success 
and to predictable quarterly results.  These risks include:

     RECENT OPERATING LOSSES; NO ASSURANCE OF PROFITABILITY.  The Company's 
profitability began to decline in 1994.  In the 2nd quarter of 1994, the 
Company reported its first operating loss from continuing operations.  The 
Company has reported additional operating losses from continuing operations 
in seven out of the nine quarters since then.  The Company's operating loss 
for the quarter ended September 29, 1996 was $5,924,928.  At September 29, 
1996, the Company had an accumulated deficit of $31,257,674.  There can be no 
assurance that the Company will return to profitability in the short term or 
ever.

     LIQUIDITY; NEED FOR ADDITIONAL CAPITAL.  The Company believes that it 
will have sufficient resources to provide adequate liquidity to meet the 
Company's planned capital and operating requirements through March 1997.  
Thereafter, the Company's operations will need to be funded either with funds 
generated through operations or with additional debt or equity financing.  If 
the Company's operations do not provide funds sufficient to fund its 
operations and the Company seeks outside financing, there can be no assurance 
that the Company will be able to obtain such financing when needed, on 
acceptable terms or at all.  In addition, any future equity financing or 
convertible debt financing would cause the Company's shareholders to incur 
dilution in net tangible book value per share of Common Stock.


                                      15

<PAGE>

     HIRING AND RETENTION OF KEY PERSONNEL; MANAGEMENT TRANSITION.  The 
success of the Company depends on the efforts of key management personnel. In 
the last quarter, a number of the corporate officers have left the Company.  
These include its President and Chief Executive Officer and Vice President -- 
Legal Affairs, who resigned on October 4, 1996 together with three additional 
Board members, and its Chief Financial Officer, who resigned on November 8, 
1996.  The Company currently has an interim Chief Executive Officer and an 
interim Chief Financial Officer, neither of whom has previously been a part 
of the Company's management team.  The interim Chief Financial Officer, 
however, has spent several years with the Company as a Board member.  The 
Company has begun to conduct a search for a new Chief Financial Officer and 
intends to begin its search for a new Chief Executive Officer in the fourth 
quarter of this fiscal year.  The Company's success will depend on its 
ability:  to operate under interim management; to attract qualified personnel,
particularly in the finance area; to effect a smooth transition to new 
management, with minimal disruption in operations; and to motivate and retain 
key employees and officers.  There can be no assurance that the Company will 
be able to effect smooth transitions to its interim management team or a new 
management team, that new officers will be hired or if hired will be able to 
perform effectively, or that significant management turnover will not 
continue in the future.

     VOLATILITY OF STOCK PRICE.  The market price of the Company's Common 
Stock has fluctuated substantially since the initial public offering of the 
Common Stock in December 1993.  Such volatility may, in part, be attributable 
to the Company's operating results or to changes in the direction of the 
Company's expansion efforts.  In addition, changes in general conditions in the
economy, the financial markets or the food industry, natural disasters or 
other developments affecting the Company or its competitors could cause the 
market price of the Company's common Stock to fluctuate substantially.  In 
addition, in recent years, the stock market has experienced extreme price and 
volume fluctuations.  This volatility has had a significant effect on the 
market prices of securities issued by many companies, including the Company, 
for reasons sometimes unrelated to the operating performance of these 
companies.  Any shortfall in the Company's net sales or earnings from levels 
expected by securities analysts or the market could have an immediate and 
significant adverse effect on the trading price of the Company's Common Stock 
in any given period.  Additionally, the Company may not learn of such 
shortfalls until late in the fiscal quarter, which could result in an even 
more immediate and significant adverse effect on the trading price of the 
Company's Common Stock.

     RISKS INHERENT IN FOOD PRODUCTION.  The Company faces all of the risks 
inherent in the production and distribution of refrigerated food products, 
including contamination, adulteration and spoilage, and the associated risks 
of product liability litigation and declines in the price of its stock that 
may be associated with even an isolated event. The Company has a modern 
production facility, employs what it believes is state-of-the art thermal 
processing, temperature-controlled storage, HAACP programs intended to insure 
food safety, and has obtained USDA approval for its production plant.  
However, there can be no assurance that the Company's procedures will be 
adequate to prevent the occurrence of such events.

SEASONALITY AND QUARTERLY RESULTS

    The Company's grocery and club store accounts are expected to experience 
seasonal fluctuations to some extent.  The Company's business in general may 
also be affected by a variety of other factors, including , but not limited 
to, general economic trends, competition, marketing programs, and special or 
unusual events.

COMPETITION AND DEPENDENCE ON COMMON CARRIERS

The Company's business continues to be dominated by several very large 
competitors which have significantly greater resources than the Company; such 
competitors can outspend the Company and negatively affect the Company's 
market share and results of operations.  The Company also continues to be 
dependent on common carriers to distribute its products.  Any disruption in 
the Company's distribution system or increase in the costs thereof could have 
a material adverse impact on the Company's business.


                                      16

<PAGE>

MARKETING AND SALES RISKS

The future success of the Company's efforts will depend on a number of 
factors, including whether grocery and club store chains will continue to 
expand the number of their individual stores offering the Company's products 
and whether allowances and other incentives to expand retail distribution.  
New markets increase the risk of significant product returns resulting from 
slower selling product than expected.  In addition, grocery and club store 
chains continually re-evaluate the products carried in their stores and no 
assurances can be given that the chains currently offering the Company's 
products will continue to do so in the future.  Should these channels choose 
to reduce or eliminate products, the Company could experience a significant 
reduction in product sales.  As indicated previously, the Company remains 
dependent on the use of slotting allowances and other incentives to expand 
retail distribution.  In order to reduce risk the Company has significantly 
reduced expansion into new markets.

PART II

ITEM 1.  LEGAL PROCEEDINGS

    Anthony Giannini, the Company's Senior Vice President of Sales was
         terminated on July 26, 1996.  On September 23, 1996, Mr. Giannini
         filed suit in the Superior Court in the State of California in and
         for the County of San Mateo against the Company claiming wrongful
         discharge, breach of contract and defamation of character.  This suit
         is claiming total damages of $1.7 million.  Although there can be no
         assurance given as to the results of such legal proceedings, based
         upon information currently available, management does not believe
         these proceeding will have a material adverse effect on the financial
         position or results of operations of the Company.

ITEM 2.  CHANGES IN SECURITIES

    At a Special Meeting held August 1, 1996, the Company's shareholders 
         approved a proposal to change the Company's state of incorporation
         from California to Delaware by merging the Company into its wholly-
         owned Delaware subsidiary.  On August 7, 1996, the Company was, through
         this merger, reincorporated in the state of Delaware.  As a result, the
         rights of holders of all classes of the Company's stock are now
         governed by the Company's Certificate of Incorporation and Bylaws,
         which are in accordance with Delaware law, and by Delaware General
         Corporation Law.


ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

    The Company believes that it may be in default of the covenants under its 
         loan and security agreement with Coast Business Credit, a division 
         of Southern Pacific Thrift and Loan Association.   This agreement 
         requires that there be no material adverse change in financial 
         condition or business of the Company as compared to the last 
         statement provided to the lender.  At this time, Coast Business 
         Credit has not informed the Company that it is in violation of this 
         loan covenant.  The Company has not defaulted on its principal nor 
         interest payments due Coast Business Credit.

    In August 1996, the Company sold approximately $3,380,000, net of 
         expenses, of preferred stock which is convertible into common stock 
         at 80% of the market value of the Company's common stock shares on 
         date of conversion. The purchaser and the Company entered into a 
         Registration Rights Agreement providing that if a registration 
         statement registering the related common shares is not declared 
         effective by November 1, the issuer will pay penalties equal to 2% 
         of the subscription price for the first month, and 3% thereafter 
         until the registration becomes effective.

    On August 23, 1996 the Company submitted a Form S-3 to the Securities
         and Exchange Commission (SEC) regarding registration of the common
         shares.  As of November 15, 1996, the registration had not been
         declared effective.  The Company is endeavoring to amend the
         registration statement to include an increased number of shares due to
         a decline in the Company's share price, and to revise financial
         information and management discussion.  The Company has incurred
         penalties of $70,000 in November under the Registration Rights
         agreement.  The Company cannot forecast the date the registration
         will become effective.


                                      17

<PAGE>

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

Pursuant to a Notice dated June 28, 1996, the 
         Company held a Special Meeting of Shareholders
         on August 1, 1996, and the shareholders voted on
         following three proposals:

1.     To approve a change in the Company's state of incorporation from 
       California to Delaware through merger of the Company with and into a
       wholly-owned subsidiary incorporated in Delaware, pursuant to an
       agreement and plan of merger;

2.     To amend the Company's Articles of Incorporation to increase the number
       of shares of Common Stock authorized from 20,000,000 to 70,000,000 and 
       to reduce the number of shares of Preferred Stock authorized from 
       5,000,000 to 1,000,000; and

3.     To amend the Company's First Amended and Restated 1993 Stock Option Plan
       to increase the number of shares reserved for issuance thereunder from
       1,200,000 to 1,740,000.


(1)    Change in state of incorporation:

       For:  4,645,774       Against:  420,314      Abstain:  17,435

(2)    Amendment of Articles of Incorporation:

       For:  5,233,941       Against:  784,200      Abstain:  40,510

(3)    Amendment to First Amended and Restated 1993 Stock Option Plan to
       increase number of shares reserved for issuance thereunder:

       For:  5,258,314       Against:  455,825     Abstain:  49,243


                                      18

<PAGE>

ITEM 5.  OTHER INFORMATION

    The Company has experienced changes in management and changes in its Board
    through the current period.

    MANAGEMENT CHANGES:

    TONY GIANNINI- SENIOR VICE PRESIDENT OF SALES:
                   TERMINATED ON JULY 26, 1996   

    NORMAN E. DEAN- PRESIDENT AND CHIEF EXECUTIVE OFFICER
                    RESIGNED ON OCTOBER 4, 1996   

    ROBERT J. OTTO- EXECUTIVE VICE PRESIDENT:   
                    RESIGNED ON OCTOBER 4, 1996   

    CAROLYN MAR- VICE PRESIDENT AND CORPORATE SECRETARY:
                    RESIGNED ON OCTOBER 4, 1996  

    KAREN L. BORIE, DIRECTOR OF SPECIAL SALES:
                    TERMINATED ON OCTOBER 17, 1996

    P. DAWN CALDWELL, SENIOR VICE PRESIDENT OF MARKETING:
                    TERMINATED ON OCTOBER 17, 1996

    MARSHALL STEVENS- APPOINTED INTERIM PRESIDENT:
                    APPOINTED ON OCTOBER 4, 1996  

    KENNETH A. STEEL JR.- APPOINTED INTERIM CHIEF EXECUTIVE OFFICE
                           AND ELECTED TO THE BOARD OF DIRECTORS:
                    APPOINTED ON OCTOBER 24, 1996 

    STEPHEN KENNEDY- VICE PRESIDENT AND CHIEF FINANCIAL OFFICER: 
                    RESIGNED ON NOVEMBER 8, 1996   

    CHARLES BONNER- APPOINTED INTERIM CHIEF FINANCIAL OFFICER:
                    APPOINTED ON NOVEMBER 11,1996

    BOARD MEMBERS CHANGES:

    CHRISTOPHER G. GILLIAM- DIRECTOR:                                    
                    RESIGNED ON OCTOBER 4, 1996   

    E. MICHAEL MOONE- DIRECTOR:                                 
                    RESIGNED ON OCTOBER 4, 1996    

    PAUL MILLER- DIRECTOR:
                    RESIGNED ON OCTOBER 4, 1996   

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K

    (a)  Exhibits:  The exhibits listed in the accompanying exhibit index on
page 22 are sequentially numbered and are filed or incorporated by reference as
part of this report.

    (b)  Reports on Form 8-K:

         (1)  Report on Form 8-K filed on October 17,  1996, the Board of 
Directors,  at a special board meeting held  October 4, 1996,  accepted  the 
resignation of  Mr. Norman "Ned" Dean as President and Chief Executive 
Officer.  The Board also accepted the resignations of three Board members, 
Christopher G. Gilliam, Paul Miller and E. Michael Moone.

            (2) Report on Form 8-K filed on October 25, 1996, reported the 
resignation of  Deloitte & Touche LLP as the Company's independent public 
accountants and announced the engagement of BDO Seidman, LLP as its 
independent public accountants effective October 25, 1996.


                                     19
<PAGE>

             (3)  Report on Form 8-K/A filed on November 8, 1996,  amended the
                  October 25, 1996  8-K filing to  include reference to
                  Deloitte & Touche LLP's October 31 letter which noted that
                  the accountants first notified the Company's Board of
                  Directors  of its concerns about alleged potential
                  violations of the Company's policy on insider trading by
                  three directors on October 18, the day it resigned as the
                  Company's independent public accountants.  This filing also
                  included notice of  the resignation of Stephen J. Kennedy,
                  Vice President and Chief Financial Officer, effective
                  November 8, 1996.

                  This filing noted that the Company's Interim Chief 
                  Executive Officer conducted a preliminary investigation, 
                  which revealed margin calls with respect to two directors in
                  violation of the Company's trading policy, and that the
                  Company had retained new securities counsel, Gray Cary Ware
                  and Freidenrich on October 30, 1996 to confirm the results
                  of this investigation, and to expand the scope of review
                  through prior periods.



                                       20

<PAGE>

                                      SIGNATURES



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


                                   MONTEREY PASTA COMPANY

    
Date: November 18, 1996       By: /s/ K KENNETH S.  STEEL, JR.
                                     ----------------------------
                                     Kenneth S. Steel, Jr.
                                     Chief Executive Officer



                                 By:  /s/   CHARLES B. BONNER
                                     --------------------------
                                     Charles B. Bonner
                                     Chief Financial Officer 


                                    21
<PAGE>

                                  INDEX TO EXHIBITS
                                          
NUMBER                       EXHIBIT TITLE                  SEQUENTIALLY 
                                                              NUMBERED
                                                               PAGES

 27.1      Financial Data Schedule



                                         22

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-29-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               SEP-29-1996
<CASH>                                       1,319,787
<SECURITIES>                                         0
<RECEIVABLES>                                2,266,408
<ALLOWANCES>                                   682,049
<INVENTORY>                                  1,197,954
<CURRENT-ASSETS>                             6,083,965
<PP&E>                                       5,818,336
<DEPRECIATION>                                 221,889
<TOTAL-ASSETS>                              12,875,715
<CURRENT-LIABILITIES>                        4,439,941
<BONDS>                                              0
                                0
                                  3,380,000
<COMMON>                                    35,019,874
<OTHER-SE>                                (31,257,674)
<TOTAL-LIABILITY-AND-EQUITY>                12,875,715
<SALES>                                      5,670,820
<TOTAL-REVENUES>                             5,670,820
<CGS>                                        4,918,735
<TOTAL-COSTS>                                5,924,928
<OTHER-EXPENSES>                               350,637
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                              5,924,928
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          5,924,921
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (5,924,928)
<EPS-PRIMARY>                                    (.68)
<EPS-DILUTED>                                    (.68)
        

</TABLE>


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