MONTEREY PASTA CO
10-Q/A, 1997-06-03
MISCELLANEOUS FOOD PREPARATIONS & KINDRED PRODUCTS
Previous: FOAMEX INTERNATIONAL INC, 8-K, 1997-06-03
Next: MONTEREY PASTA CO, 10-Q/A, 1997-06-03



<PAGE>


 
                                   UNITED STATES
                         SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC  20549

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

                                   FORM 10-Q/A



(Mark One)


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

          FOR THE QUARTERLY PERIOD ENDED JUNE 30, 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.)

                               1528 MOFFET STREET
                           SALINAS, CALIFORNIA  93905
                    (Address of principal executive offices)
                                        
                            TELEPHONE: (408) 753-6262
              (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 July 31, 1996, 8,713,911 shares of common stock, no par value, of the 
registrant were outstanding.




                                    1

<PAGE>

                              MONTEREY PASTA COMPANY

                                   FORM 10-Q/A

                                TABLE OF CONTENTS

                                                                            PAGE


     PART I.  FINANCIAL INFORMATION

               Item 1. Financial Statements:
                         
                  Condensed Consolidated Balance Sheets (unaudited)
                    June 30, 1996 and December 31, 1995                        3
                    
                  Condensed Consolidated Statements of Operations (unaudited)
                    Second quarter ended June 30, 1996 and July 2, 1995 
                    and the Six months ended June 30, 1996 and July 2, 1995    4
               
                  Condensed Consolidated Statements of Cash Flows (unaudited)
                    Six months ended June 30, 1996 and July 2, 1995            5
                    
                  Notes to Unaudited Consolidated Financial Statements         6
          
               Item 2. Management's Discussion and Analysis of Financial 
                        Condition and Results of Operations                   10

     PART II.  OTHER INFORMATION
     
               Item 1.Legal Proceedings                                       13
               
               Item 2.Changes in Securities                                   13
               
               Item 3.Defaults Upon Senior Securities                         13
               
               Item 4.Submission of Matters to a Vote of Security Holders     13

               Item 5.Other Information                                       13
          
               Item 6.Exhibits and Reports on Form 8-K                        13
          
               Signature Page                                                 14
          
               Exhibit Index                                                  15


                                               2

<PAGE>

                             PART I.  FINANCIAL INFORMATION
 
                                 MONTEREY PASTA COMPANY

                       CONDENSED CONSOLIDATED BALANCE SHEETS
                                     (UNAUDITED)

<TABLE>
<CAPTION>

                                     JUNE 30, 1996      DECEMBER 31, 1995
                                     -------------      -----------------
<S>                                  <C>                <C>

ASSETS
Current assets:
     Cash and cash equivalents        $    506,534        $  1,937,884 
     Accounts receivable, net            2,934,622           1,241,248 
     Inventories                         1,591,051           1,094,976 
     Prepaid expenses and other          2,203,306           1,652,381 
                                      ------------        ------------
          Total current assets           7,235,513           5,926,489 

Note receivable                            300,000                   - 
Property and equipment, net              6,181,851           5,338,968 
Intangible assets, net                     171,172             295,320 
Deposits and other                         215,451             130,240 
                                      ------------        ------------

     TOTAL ASSETS                     $ 14,103,987        $ 11,691,017
                                      ------------        ------------
                                      ------------        ------------

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accounts payable                 $  1,123,985        $  1,511,592
     Accrued liabilities                   848,894             852,815 
     Current portion of long-term debt     361,200                   - 
     Net liability from discontinued 
      operations                           783,000           2,964,415 
                                      ------------        ------------


          Total current liabilities      3,117,079           5,328,822 
                                      ------------        ------------
Long-term debt                           1,508,821           4,130,599 
                                      ------------        ------------
Commitments and contingencies                    -                   - 

Stockholders' equity:
     Preferred Stock                             -                   - 
     Common Stock                       35,307,546          27,268,263 
     Accumulated deficit               (25,829,459)        (25,036,667)
                                      ------------        ------------

          Total stockholders' equity     9,478,087           2,231,596 
                                      ------------        ------------

     TOTAL LIABILITIES AND 
       STOCKHOLDERS' EQUITY           $ 14,103,987        $ 11,691,017 
                                      ------------        ------------
                                      ------------        ------------

</TABLE>

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

                                       3

<PAGE>


                             MONTEREY PASTA COMPANY

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                    (UNAUDITED)

<TABLE>
<CAPTION>

                                                 SECOND QUARTER ENDED              SIX MONTHS ENDED
                                                 --------------------              ----------------
                                           JUNE 30, 1996     JULY 2, 1995     JUNE 30, 1996    JULY 2, 1995
                                           -------------     ------------     -------------    ------------
<S>                                        <C>               <C>              <C>              <C>
                    
Net revenues from continuing operations    $   6,716,498     $  3,948,334     $  12,849,585    $  7,788,869
Cost of sales                                  3,521,549        2,223,769         7,050,964       4,594,371
                                           -------------     ------------     -------------    ------------

Gross profit                                   3,194,949        1,724,565         5,798,621       3,194,498

Selling, general and administration            3,565,310        1,991,847         6,608,766       3,263,667
Loss on disposition of assets                     13,425                -            55,292               -
                                           -------------     ------------     -------------    ------------

Operating loss                                  (383,786)        (267,282)         (865,437)        (69,169)
Interest income (expense), net                   (66,696)          24,479          (294,895)         24,479 
                                           -------------     ------------     -------------    ------------

Loss from continuing operations 
  before provision for income taxes             (450,482)        (242,803)       (1,160,332)        (44,690)

Provision for income taxes                             -                -                 -               -
                                           -------------     ------------     -------------    ------------

Net recovery (loss) from 
  continuing operations                         (450,482)        (242,803)       (1,160,332)        (44,690)

Net loss from discontinued 
  operations                                     367,543       (8,961,918)          367,543     (10,948,835)
                                           -------------     ------------     -------------    ------------

Net loss                                   $     (82,939)    $ (9,204,721)    $    (792,789)   $(10,993,525)
                                           -------------     ------------     -------------    ------------
                                           -------------     ------------     -------------    ------------

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

     Continuing operations                 $       (0.05)    $      (0.04)    $       (0.15)   $      (0.01)

     Discontinued operations               $        0.04     $      (1.47)    $        0.04    $      (1.79)
                                           -------------     ------------     -------------    ------------

     Total net loss per share              $       (0.01)    $      (1.51)    $       (0.11)   $      (1.80)
                                           -------------     ------------     -------------    ------------
                                           -------------     ------------     -------------    ------------

     Weighted average common shares 
      outstanding                              8,342,752        6,112,127         8,199,498       6,091,468


</TABLE>

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


                                               4


<PAGE>


                                    MONTEREY PASTA COMPANY
 
                     CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                          (UNAUDITED)

<TABLE>
<CAPTION>
                                                               SIX MONTHS ENDED 
                                                               ---------------
                                                         JUNE 30, 1996      JULY 2, 1995 
                                                         -------------      -------------
<S>                                                      <C>                <C>
Cash flows from operating activities:
Net loss                                                 $  (1,160,332)     $    (44,690)
Adjustments to reconcile net loss to net cash
     from operating activities:
          Depreciation and amortization                        440,958            284,175 
          Loss on sale of assets                                55,292                  - 
          Discount on convertible debt                         172,907                  - 
          Effect of changes in operating working capital:
               Accounts receivable                          (1,693,374)          (253,037)
               Inventories                                    (496,075)          (124,634)
               Prepaid expenses and other                     (550,589)          (438,122)
               Accounts payable                               (387,607)           850,265 
               Accrued liabilities                             119,196           (299,355)
                                                         -------------      -------------

     Net cash used in continuing operations                 (3,499,624)           (25,398)
                                                         -------------      -------------
     Net cash used in discontinued operations               (1,881,872)        (3,050,197)
                                                         -------------      -------------
Cash flows from investing activities:
          Proceeds from the sale of assets                      31,383                  - 
          Purchase of intangibles and other assets            (105,986)           (64,526)
          Purchase of property and equipment                  (987,051)          (880,458)
          Note receivable advances                            (300,000)                 - 
                                                         -------------      -------------
     Net cash used in investing activities                  (1,361,654)          (944,984)
                                                         -------------      -------------

Cash flows from financing activities:
          Repayment of long-term debt and capital 
               lease obligations                                (5,690)           (29,379)
          Net proceeds from issuance of common stock         3,930,970          1,486,686 
          Credit facility borrowings                         4,127,220                  - 
          Credit facility repayments                        (2,740,700)                 - 
                                                         -------------      -------------
     Net cash used in financing activities                   5,311,800          1,457,307 
                                                         -------------      -------------

Net decrease in cash                                        (1,431,350)        (2,563,272)

Cash and cash equivalents at beginning of the period         1,937,884          3,195,395 
                                                         -------------      -------------
Cash and cash equivalents at end of the period           $     506,534      $     632,123 
                                                         -------------      -------------
                                                         -------------      -------------

</TABLE>


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 (consisting of normal recurring 
adjustments) necessary to present fairly the Company's consolidated financial 
position, results of operations and cash flows as of June 30, 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 six months ended June 
30, 1996, included $141,722 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 six months ended June 30, 1996, 
debt and accrued interest totaling $3,900,406, plus interest representing 
guaranteed conversion discount of $172,907, net of expenses, were converted 
into common stock (see Footnote 6), and early settlement of a lease 
obligation was partially paid by the issuance of $35,000 of common stock. In 
addition, 39,506 shares of Common Stock, valued at $5.0625 per share, were 
issued to the noteholder in payment of a penalty due to a delay in the 
registration of the shares with the Securities and Exchange Commission.

3.   NEW ACCOUNTING PRONOUNCEMENTS

In October 1995, Financial Accounting Standards Board issued Statement of 
Financial Accounting Standards 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 
("APBO") 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, if presented, 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 APBO No. 25 and will adopt the disclosure requirements of SFAS No. 123 
in 1996.

                                         6
<PAGE>


4.   INVENTORIES

          Inventories consist of the following:


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

Product ingredients           $   532,398       $     530,511
Finished goods                    675,768             353,484
Paper and packaging materials     382,885             210,981
                              --------------    ------------------

                              $ 1,591,051       $   1,094,976
                              --------------    ------------------
                              --------------    ------------------


5.   PROPERTY AND EQUIPMENT

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

                                   June 30, 1996   December 31, 1995
                                  ---------------  -----------------
                                                 
    Machinery and equipment        $   3,985,874   $   3,398,749
    Leasehold imnprovements            1,566,383       1,550,963
    Office furniture and equipment       769,564         522,902
    Vehicles                             695,950         732,424
                                  ---------------  -----------------
                                       7,017,771       6,205,038

    Less accumulated depreciation 
      and amortization                (1,426,262)     (1,049,380)
                                  ---------------  -----------------
                                       5,591,509       5,155,658
    Construction in progress             590,342         183,310
                                  ---------------  -----------------

                                   $   6,181,851   $   5,338,968
                                  ---------------  -----------------
                                  ---------------  -----------------

6.  LONG-TERM DEBT

Components of long-term debt included the following:

                                   June 30, 1996   December 31, 1995
                                  ---------------  -----------------
Credit facility:
   Receivable and inventory 
    revolver                       $     771,372   $      52,375
   Equipment revolver                    141,722          63,178
   Equipment term loan                   708,333               -
7% Convertible note, due 
  October, 1997                                -       4,000,000
Other                                    248,594          15,046
                                  ---------------  -----------------
                                       1,870,021       4,130,599

Less current portion of long-term 
 debt                                   (361,200)              -
                                  ---------------  -----------------

                                   $   1,508,821   $   4,130,599
                                  ---------------  -----------------
                                  ---------------  -----------------

During the first six months of 1996, the 7% convertible note payable plus 
interest of $172,907 representing guaranteed conversion discount, as well as 
face-rate accrued interest of $20,456, were converted into 973,476 shares of 
common stock of the Company.  The average conversion price, including accrued 
interest and net of offering costs, was $4.21 per share.

                                        7
<PAGE>


7.  INCOME TAXES

The net operating loss carryforward generated for the six months ended June 
30, 1996, was fully offset with a valuation allowance due to uncertainties 
about its 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.

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. 

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., 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, Chief Executive Officer and 
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 have been
added to the Note during the quarter ended June 30, 1996.  These advances are
not accounted for using the "cost recovery method".

In connection with the discontinuance of the restaurant and franchising 
operation, as of December 31, 1995, the Company established a net 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. The 
Company continues to carry a reserve of approximately $783,000 to cover 
remaining estimated liabilities.

9.  STOCKHOLDERS' EQUITY

In April, 1996, the Company sold approximately $4,000,000 of its common stock 
in a private offering to accredited investors at $4.375 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 are 
being 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 3,500 shares 
of the Company's preferred stock for approximately $3,500,000 (See Footnote 
12 - Subsequent Events).


                                         8
<PAGE>



10.  EMPLOYEE BENEFITS PLANS

The Company established a voluntary defined contribution 401(k) plan in 1996 
that covers all employees that are not covered by a collective bargaining 
agreement beginning on the first day of the calendar quarter after having 
completed six 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

See 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 
such items.  

12.  SUBSEQUENT  EVENTS

On August 1, 1996 at a Special Meeting of Shareholders of Monterey Pasta 
Company, a California corporation, the shareholders approved the following 
proposals:

1.   To authorize the Company to change the Company's state of incorporation 
     from California to Delaware,

2.   To amend the authorized shares of the Company's common stock from 
     20,000,000 to 70,000,000, an increase of 50,000,000 shares, and



3.   To amend the Company's First Amended and Restated 1993 Stock Option Plan 
     to increase the number of shares of common stock reserved for 
     issuance thereunder from 1,200,000 to 1,740,000, an increase of 540,000 
     shares.

     On August 7, 1996, the Company was reincorporated in Delaware.

     In August, 1996, the Company sold approximately $3,500,000 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.



                                        9

<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 following factors should be considered.  As the Company
has continued to expand its retail distribution, it has expended substantial
resources on slotting allowances and other incentives in order to attract new
customers.  There can be no assurance that such expenditures will generate
sufficient revenues to cover costs or that such new customers will be retained.
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.


BACKGROUND

     Monterey Pasta Company (the "Company") produces and markets premium 
quality refrigerated and frozen gourmet pasta and pasta sauces.  The 
Company seeks 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 markets and sells its products 
through grocery and club stores, national food service distributors/contract 
feeders and nontraditional venues such as sports coliseums and universities.

     The Company sells its pasta and pasta sauces through leading grocery 
store chains, including A & P, Kroger, Winn-Dixie, Safeway, Vons, Albertsons, 
Giant Foods, Stop & Shop, Hannaford Bros., QFC, Harris-Teeter Super,  Cala/Bell,
Pathmark, Smitty's, Nob Hill and Petrini's; and club store 
chains such as Price/Costco and BJ's.  As of June 30, 1996, more than 
6,000 grocery and club stores offered the Company's products.

     The Company currently offers over 30 unique and delicious 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.

     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.  The expenditures include the
completion of a new production line to increase manufacturing capacity.

     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, Chief Executive 
Officer and 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.

                                      10

<PAGE>


     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.  These advances are not 
accounted for using the "cost recovery method".

     While most discontinued operational issues have been resolved, some 
issues are not expected to be fully settled until year-end, and therefore the 
Company continues to carry a net liability of approximately $783,000 for 
discontinued operations.

     There can be no assurance that these changes and the sale to Upscale 
will lead to improved operating results for the Company. 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 the 
Company can continue to increase the number of grocery and club store chains 
offering its products.  During the second quarter of 1996, the Company added 
seven major customers.  The Company remains dependent on the use of slotting 
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.

RESULTS OF OPERATIONS

     Net revenues increased 70% to $6,716,000 for the quarter ended June 30, 
1996 as compared to $3,948,000 for the quarter ended July 2, 1995.  For the 
six months ended June 30, 1996, net revenues increased 65% to $12,850,000 from 
$7,789,000 for the six months ended July 2, 1995.  The increase in sales is 
the result of distribution to approximately 6,000 individual grocery and club 
stores at June 30, 1996, compared to approximately 1,700 in the same periods 
during 1995.

     Gross profit was $3,195,000, or 48% of net revenues for the second 
quarter of 1996, compared to $1,725,000, or 43% for the second quarter of 
1995. For the six months ending June 30, 1996, gross profit was $5,799,000 or 
45% of net revenues, as compared to $3,195,000 or 41% for the equivalent 
period in 1995. The improvement is in part due to increases in sales and 
improved product manufacturing efficiency, partially offset by higher 
allowances in entering new markets and changes in product mix.

     Selling, general and administrative expenses increased 78%, to 
$3,565,000 for the quarter ended June 30, 1996, compared to $1,992,000 for 
the second quarter of 1995.  For the six months ending June 30, selling, 
general and administrative expenses increased 102% to $6,609,000 in 1996 
compared to $3,264,000 for the six 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, 
increased depreciation (as discussed below), recruiting and training of new 
personnel, modifying computer systems and related indirect costs.  Also, in 
March 1996, the Company moved its corporate office from Danville, California 
to San Francisco, California and incurred lease termination charges totalling 
$103,000. 

                                     11
<PAGE>

     Depreciation and amortization, included in cost of sales and selling, 
general and administrative expenses, was $245,000, or 3% of net revenues for 
the quarter ended June 30, 1996 compared to $88,000, or 2% of net revenues 
for the first quarter of 1995.  For the six months ending June 30, 1996, 
depreciation and amortization was $441,000, or 3% of net revenues, compared 
to $284,000, or 3% of net revenues for the first half of 1995.  These 
expenses relate primarily to capital expenditures in the Monterey County 
production facility.  The Company anticipates increases in depreciation and 
amortization in future periods as additional equipment to expand production 
capability is purchased and placed into service.  

Loss on disposition of assets in the first six months of 1996 primarily 
related to abandonment of leasehold improvements in Danville, California.

Net interest expense of $67,000 was recognized in the quarter ended June 30, 
1996, compared to net interest income of $24,000 for the same period in 1995. 
The increase in expense related primarily to the use of the credit facility 
obtained in late 1995. Net interest expense of $295,000 in the first six 
months of 1996, compared to net interest income of $24,000 for the same 
period in 1995, was due in part to utilization of the credit facility and 
also due to $173,000 in guaranteed conversion discount on convertible debt 
reorganized in the first quarter.

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 six months ending June 30, 1996, the Company used $6,743,000 in 
its operations.  Cashflow used by continuing operations included $3,500,000 
for working capital requirements and $987,000 for capital equipment 
acquisitions.  Cashflow used by discontinued operations totaling $1,882,000 
was related to the funding of wind-down activities associated with the 
Company's discontinued restaurant and franchise subsidiaries.

     During the first six months of 1996, the Company raised approximately 
$3,786,000, net of expenses, from a private placement of 916,000 shares at an 
average net price of $4.13 per share.

     In August, 1996, the Company sold approximately $3,500,000 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.

    There is no assurance that the additional capital raised by the Company
during 1996 will be sufficient to meet its future needs.  As the Company
continues to grow it may require additional capital to fund expansion and
operating requirements, including but not limited to advertising and customer
promotional expenses and capital equipment.

                                          12


<PAGE>



                             PART II.  OTHER INFORMATION

ITEM 1.   LEGAL PROCEEDINGS

          Not applicable.
                                                      
ITEM 2.   CHANGES IN SECURITIES

          See Note 12 to Unaudited Condensed Consolidated Financial Statements.
                                         
ITEM 3.   DEFAULTS UPON SENIOR SECURITIES

          Not applicable.
                                                      
ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

          See Note 12 to Unaudited Condensed Consolidated Financial Statements.

   Pursuant to a Notice dated April 19, 1996,  the Company held its 
   Annual Meeting of Shareholders on May 7, 1996, and the shareholders 
   voted on the following two proposals:

   1.  To elect eight directors to serve until the next Annual Meeting 
       of Shareholders or until their successors are elected and 
       qualified, and
   
   2.  To ratify the appointment of Deloitte & Touche LLP as the 
       Company's independent certified public accountants for the 
       fiscal year ending December 29, 1996.

       (1)  Election of directors:
       
            Charles B. Bonner       For  4,006,514  Against  0    Abstain  8,377
            Norman E. Dean          For  4,006,514  Against  0    Abstain  8,377
            Daniel J. Gallery       For  4,006,514  Against  0    Abstain  8,377
            Christopher G. Gilliam  For  4,006,514  Against  0    Abstain  8,377
            Floyd R. Hill           For  4,006,514  Against  0    Abstain  8,377
            E. Michael Moone        For  4,006,514  Against  0    Abstain  8,377
            Lance H. Mortensen      For  4,006,344  Against  0    Abstain  8,547
            Timothy J. Ryan         For  4,006,514  Against  0    Abstain  8,377

       (2)  Ratification of Independent Public Accountants - Deloitte & Touche 
            LLP
                                    For  3,985,546  Against 4,395 Abstain 24,950

ITEM 5.   OTHER INFORMATION

          Not applicable.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

     (a)  Exhibits:  The exhibits listed in the accompanying exhibit index on 
          page 15 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 May 28, 1996, reported the execution
          and adoption by the Company of a Rights Agreement with Corporate Stock
          Transfer, as the rights agent, dated as of May 15, 1996, including 
          Form of Rights Certificate.

                                       13

<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:  June 3, 1997                           By: /s/ KENNETH A. STEEL, JR.
                                                 -----------------------------
                                                      Kenneth S. Steel, Jr.
                                                      Chief Executive Officer


                                              By: /s/ JAMES S. SERBIN
                                                 ----------------------------
                                                      James S. Serbin
                                                      Chief Financial Officer




                                          14

<PAGE>

                              INDEX TO EXHIBITS

Exhibit
Number                                 Exhibit
- -------                                -------
 2.1       Agreement and Plan of Merger dated August 7, 1996 by and between 
           Monterey Pasta Company, a California corporation and Monterey 
           Pasta Company, a Delaware corporation (incorporated by reference 
           from Exhibit A to the Company's Proxy Statement for the Special 
           Meeting of Shareholders held on August 1, 1996, filed with the 
           Securities and Exchange Commission on June 27, 1996 ("1996 Proxy"))
 3.1       Certificate of Incorporation dated August 1, 1996 (incorporated 
           by reference from Exhibit B to the 1996 Proxy)
 3.2       Certificate of Designations of Series A Convertible Preferred 
           Stock (incorporated by reference from Annex I to the Subscription 
           Agreement dated July 31, 1996, filed as Exhibit 4.1 to the 1996 
           Proxy)
 3.3       Certificate of Designations of Series B Convertible Preferred 
           Stock (incorporated by reference from Annex I to the Subscription 
           Agreement dated August 9, 1996, filed as Exhibit 4.3 to the 1996
           Proxy)
 3.4       Bylaws of the Company (incorporated by reference from Exhibit C 
           to the Company's 1996 Proxy)
 3.5       Certificate of Designations of Series A-1 Convertible Preferred 
           Stock (incorporated by reference from Exhibits with corresponding 
           numbers filed with the Company's Annual Report on Form 10-K/A on 
           April 29, 1997 ("1996 Form 10-K/A"))
 3.6       Certificate of Designations of Series B-1 Convertible Preferred 
           Stock (incorporated by reference from Exhibits with corresponding 
           numbers filed with the 1996 Form 10-K/A)
 4.1       Subscription Agreement, dated as of July 31, 1996 (incorporated 
           by reference from Exhibits with corresponding numbers filed with 
           the Company's Registration Statement on Form S-3 on August 23, 
           1996 ("1996 Form S-3"))
 4.2       Registration Rights Agreement, dated as of July 31, 1996 
           (incorporated by reference from Exhibits with corresponding 
           numbers filed with the 1996 Form S-3)
 4.3       Subscription Agreement dated as of August 9, 1996 (incorporated 
           by reference from Exhibits with corresponding numbers filed with 
           the 1996 Form S-3)
 4.4       Registration Rights Agreement, dated as of August 9, 1996 
           (incorporated by reference from Exhibits with corresponding 
           numbers filed with the 1996 Form S-3)
 4.5       Form of Warrant for purchase of the Company's Common Stock dated 
           as of July 1, 1996 (incorporated by reference from Exhibits with 
           corresponding numbers filed with the 1996 Form S-3)
 4.6       Form of Registration Rights Agreement dated April 1996, among 
           the Company, Spelman & Co., Inc. and investor (incorporated by 
           reference from Exhibit 10.42 filed with the Company's 
           original March 31, 1996 Quarterly Report on Form 10-Q on 
           May 1, 1996 ("1996 Q-1 10-Q")).
 4.7       Shareholder Rights Agreement dated as of May 15, 1996 between the 
           Company and Corporate Stock Transfer, as rights agent 
           (incorporated by reference from Item 2 of Form 8-A filed with the 
           Securities and Exchange Commission on May 28, 1996)
 4.8       Form of Subscription Agreement dated April 1996, among the 
           Company, Spelman & Co., Inc. and investor (incorporated by 
           reference from Exhibits with corresponding numbers filed with the 
           Company's 1996 Form 10-K/A)
 4.9       Form of Amendment to Registration Rights Agreement dated as of April
           20, 1997 among the Company, Spelman & Co., Inc. and investor,
           amending the Registration Rights Agreement entered into as of April
           1996 (incorporated by reference from Exhibits with corresponding
           numbers filed with the 1996 Form 10-K/A)

                                       15

<PAGE>

 4.10    Series A Convertible Preferred Stock Exchange Agreement dated as of
         March 10, 1997 by and between the Company and GFL Performance
         Fund Limited (incorporated by reference from Exhibits with
         corresponding numbers filed with the Company's 1996 Form 10-K/A)
 4.11    Series B Convertible Preferred Stock Exchange Agreement dated as of
         April 2, 1997 by and between the Company and Pangaea Fund Limited
         (incorporated by reference from Exhibits with corresponding numbers
         filed with the Company's 1996 Form 10-K/A)
 4.12    Registration Rights Agreement dated as of December 31, 1996 among the
         Company, Sentra Securities Corporation and investor (incorporated by
         reference from Exhibits with corresponding numbers filed with the
         Company's 1996 Form 10-K/A)
 4.13    Form of Warrant ("Sentra Warrant") for purchase of Company's Common
         Stock dated March 1997 issued in connection with the Company's March
         1997 private placement (incorporated by reference from Exhibits with
         corresponding numbers filed with the Company's Pre-Effective Amendment
         No. 1 to the Registration Statement on Form S-3 on May 6, 1997 
         ("1997 Amendment No. 1 to Form S-3")
 4.14*   Stock Purchase Agreement between the Company and Kenneth A. Steel, Jr.
         dated April 29, 1997 (incorporated by reference from Exhibits with
         corresponding numbers filed with the Company's 1997 Amendment
         No. 1 to Form S-3)
10.1*    Second Amended and Restated 1993 Stock Option Plan (as amended on
         August 1, 1996) (incorporated by reference to the Company's 1996 Form
         10-K)
10.2*    1995 Employee Stock Purchase Plan (incorporated by reference from
         Exhibit 10.15 to the Company's 1994 Form 10-K)
10.3     Blackhawk Plaza Lease of the Company (incorporated by reference from
         Exhibit 10.02 to the Company's Registration Statement No. 33-69590-LA
         on Form SB-2 (the "SB-2")
10.4     353 Sacramento Street Office Lease dated as of December 27, 1995 with
         John Hancock Mutual Life Insurance Company, together with letter
         agreement dated March 20, 1996 regarding basement storage
         (incorporated by reference to Exhibit 10.4 to the Company's Annual 
         Report on Form 10-K filed April 1, 1996 (the "1995 Form 10-K")
10.5     Monterey County Production Facility Lease of the Company, as amended
         (incorporated by reference from Exhibit 10.03 to the SB-2)
10.6     Amendment No. 1 dated February 1, 1995 and Amendment No. 2 dated March
         1, 1995 to Monterey County Production Facility Lease of the Company
         (incorporated by reference from Exhibit 10.6 to the 
         1995 Form 10-K)
10.7     Christie Avenue Warehouse Lease of the Company (incorporated by
         reference from Exhibit 10.04 to the SB-2)
10.8     Loan and Security Agreement dated December 8, 1995 with Coast Business
         Credit, a Division of Southern Pacific Thrift and Loan Association,
         and Schedule thereto (incorporated by reference from Exhibit 10.8 to
         the 1995 Form 10-K)
10.9     Equipment Collateral Security Agreement dated December 8, 1995 with
         Coast Business Credit (incorporated by reference from Exhibit 10.9
         to the 1995 Form 10-K)
10.10    Secured Promissory Note dated December 8, 1995 in the original
         principal amount of $500,000 in favor of Coast Business Credit
         (incorporated by reference from Exhibit 10.10 to the 
         1995 Form 10-K)
10.11    Secured Promissory Note dated December 8, 1995 in the original
         principal amount of $750,000 in favor of Coast Business Credit
         (incorporated by reference from Exhibit 10.11 the 1995 Form 10-K)
10.12    Investment Agreement dated July 12, 1995 with The Seychelles Fund,
         Ltd. (incorporated by reference from Exhibit 10.12 to the 1995 
         Form 10-K)
10.13    Master Lease dated August 1, 1995 with Sentry Financial Corporation
         (incorporated by reference from Exhibit 10.13 to the 1995 Form 10-K)
10.14    Letter Agreement dated July 26, 1995 between Monterey Pasta
         Development Company and California Pasta Company (incorporated by
         reference from Exhibit 10.21 to the Company's Quarterly Report on Form
         10-Q for the quarter ended October 2, 1995 ("1995 Q3 10-Q"))
10.15    Asset Purchase Agreement dated July 26, 1995 between Upscale Food
         Outlets, Inc. and California Pasta Company (incorporated by
         reference from Exhibit 10.22 to the Company's 1995 Q3 10-Q)

                                       16
<PAGE>

10.16    Franchise Termination Agreement and Release dated March 8, 1996 among
         the Company, Upscale Food Outlets, Inc., Monterey Pasta
         Development Company, The Lance H. Mortensen Unitrust dated December 3,
         1994, and LBJ Restaurants, LLC (incorporated by reference from
         Exhibit 10.16 to the 1995 Form 10-K)
10.17    Acquisition Agreement between the Company and Upscale Food Outlets,
         Inc. (incorporated by reference from Exhibit 10.05 to the SB-2)
10.18*   Employment Agreement with Lance H. Mortensen (incorporated by
         reference from Exhibit 10.06 to the SB-2)
10.19*   Employment Agreement dated September 5, 1995 with Mr. Norman E. Dean
         (incorporated by reference from Exhibit 10.20 to the 1995 Q3 10-Q)
10.20*   Consulting Agreement dated May 25, 1995 with Daniel J. Gallery
         (incorporated by reference from Exhibit 10.18 to the Quarterly 
         Report on Form 10-Q for the quarter ended July 2, 1995 ("1995
         Q2 10-Q"))
10.21*   Employment Agreement dated June 30, 1993 with Anthony W. Giannini
         (incorporated by reference from Exhibit 10.21 to the 1995 Form 10-K)
10.22*   Employment Agreement with Mr. David J. Massara (incorporated by
         reference from Exhibit 10.18 to the 1994 Form 10-K)
10.23    Trademark Registration -- MONTEREY PASTA COMPANY, under Registration
         No. 1,664,278, registered on November 12, 1991 with the U.S. Patent
         and Trademark Office (incorporated by reference from Exhibit 10.09 to
         the SB-2)
10.24    Trademark Registration -- MONTEREY PASTA COMPANY, under Registration
         No. 1,943,602, registered on December 26, 1995 with the U.S. Patent
         and Trademark Office (incorporated by reference from Exhibit 10.24 
         to the 1995 Form 10-K)
10.25    Trademark Registration -- MONTEREY PASTA COMPANY and Design, under
         Registration No. 1,945,131, registered on January 2, 1996 with the
         U.S. Patent and Trademark Office (incorporated by reference from
         Exhibit 10.25 to the 1995 Form 10-K)
10.26    Trademark Registration -- MONTEREY PASTA COMPANY and Design, under
         Registration No. 1,951,624, registered on January 23, 1996 with the
         U.S. Patent and Trademark Office (incorporated by reference from
         Exhibit 10.26 to the 1995 Form 10-K)
10.27    Trademark Registration -- MONTEREY PASTA COMPANY, under Registration
         No. 1,953,489, registered on January 30, 1996 with the U.S. Patent and
         Trademark Office (incorporated by reference from 
         Exhibit 10.27 to the 1995 Form 10-K)
10.28    Subscription Agreement dated as of June 21, 1995 with GFL Advantage
         Fund Limited (incorporated by reference from Exhibit 10.19 to the
         1995 Q2 10-Q)
10.29    Registration Rights Agreement dated as of June 15, 1995 with GFL
         Advantage Fund Limited, as amended on October 13 and 19, 1995,
         respectively (incorporated by reference from Exhibit 
         10.2 to the 1995 Q2 10-Q, and Exhibits 10.6 and 10.7 to the 
         Company's S-3 Registration Statement No. 33-96684, filed on 
         December 12, 1995 (the "1995 S-3"))
10.30    Joint Escrow Instructions dated as of October 1995 (incorporated by
         reference from Exhibit 10.5 to the 1995 S-3)

                                       17
<PAGE>

10.31    Note Purchase Agreement dated as of October 19, 1995 with GFL
         Advantage Fund Limited (incorporated by reference from Exhibit 10.3 to
         the Company's 1995 S-3)
10.32    Convertible Note dated as of October 25, 1995, executed by the Company
         in favor of GFL Advantage Fund Limited (incorporated by reference from
         Exhibit 10.32 to the 1995 Form 10-K)
10.33    Trademark Purchase (Burns) (incorporated by reference from Exhibit
         10.12 of the SB-2)
10.34    Purchase of Stock and Exhibits (Burns- Mortensen-Hill) (incorporated
         by reference from Exhibit 10.13 of the SB-2)
10.35    Non-Recourse Promissory Note (Hill-Mortensen) (incorporated by
         reference from Exhibit 10.15 of the SB-2)
10.36    Asset Purchase Agreement dated March 1, 1994 between Upscale Food
         Outlets, Inc., Lucca's Pasta Bar, Inc., Timothy John
         Morris and Marian Kathryn Morris (incorporated by reference from
         Exhibit 10.16 to the Company's 1993 Form 10-K)
10.39    Franchise Termination Agreement and Release dated as of March 27,
         1996, among the Company, Upscale Food Outlets, Inc., Monterey
         Pasta Development Company, California Pasta Company, and James G.
         Schlicher (incorporated by reference from Exhibit 10.39 to the 1996 
         Q-1 10-Q)
10.40    Stock Purchase Agreement dated April 1, 1996 between Upscale
         Acquisitions, Inc. and the Company (incorporated by reference
         from Exhibit 10.40 to the 1996 Q-1 10-Q)
10.41    Placement Agent Agreement dated April 12, 1996 between the Company and
         Spelman & Co., Inc. (incorporated by reference from Exhibit 10.41 to 
         the 1996 Q-1 10-Q)
10.44*   The Company's 401(k) Plan, established to be effective as of January
         1, 1996, adopted by the Board of Directors on June 7, 1996
         (incorporated by reference from Exhibit 10.44 to the Company's
         original June 30, 1996 Quarterly Report on Form 10-Q filed on 
         August 13, 1996 ("1996 Q2 10-Q"))
10.45*   Directed Employee Benefit Trust Agreement dated June 17, 1996 between
         the Company and The Charles Schwab Trust Company, as Trustee of the
         Company's 401(k) Plan (incorporated by reference from Exhibit 10.45 to
         the Company's 1996 Q2 10-Q)
10.46*   Employment Agreement dated February 12, 1996 with Mr. Robert J. Otto
         (incorporated by reference from Exhibit 10.24 to the Company's
         1996 Q1 10-Q).
16.1     Letter from Deloitte & Touche LLP dated October 31, 1996 (incorporated
         by reference to the Company's Report on Form 8-K/A filed November 8, 
         1996)
21.1     Subsidiaries of the Company (incorporated by reference to the 
         Company's 1996 Form 10-K)
27.1     Financial Data Schedule


- ---------------------
 *  Management contract or compensatory plan or arrangement covering
    executive officers or directors of Monterey Pasta Company.

                                       18

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM FORM 10-Q
AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-29-1996
<PERIOD-START>                             APR-01-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                         506,534
<SECURITIES>                                         0
<RECEIVABLES>                                2,934,622
<ALLOWANCES>                                         0
<INVENTORY>                                  1,591,651
<CURRENT-ASSETS>                             7,235,513
<PP&E>                                       7,608,113
<DEPRECIATION>                               1,426,262
<TOTAL-ASSETS>                              14,013,987
<CURRENT-LIABILITIES>                        3,117,079
<BONDS>                                              0
                                0
                                          0
<COMMON>                                    35,307,546
<OTHER-SE>                                (25,829,459)
<TOTAL-LIABILITY-AND-EQUITY>                14,013,987
<SALES>                                     12,849,585
<TOTAL-REVENUES>                            12,849,585
<CGS>                                        7,050,964
<TOTAL-COSTS>                                7,050,964
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             294,895
<INCOME-PRETAX>                            (1,160,332)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (1,160,332)
<DISCONTINUED>                                 367,543
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (792,789)
<EPS-PRIMARY>                                   (0.11)
<EPS-DILUTED>                                   (0.11)
        

</TABLE>


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