ROTARY POWER INTERNATIONAL INC
10QSB, 2000-03-15
COMMERCIAL PHYSICAL & BIOLOGICAL RESEARCH
Previous: STEWART W P & CO GROWTH FUND INC, 24F-2NT, 2000-03-15
Next: EVEREST REINSURANCE HOLDINGS INC, 8-K, 2000-03-15




<PAGE>


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                   FORM 10-QSB


(X)  QUARTERLY  REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
     OF 1934

     For the quarterly period ended September 30, 1998

( )  TRANSITION  REPORT UNDER SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934

     From the transition period from                   to

                         Commission file number 1-12756

                        ROTARY POWER INTERNATIONAL, INC.
        (Exact name of small business issuer as specified in its charter)


           Delaware                                      13-3632860
(State of other jurisdiction of            (I.R.S. Employer Identification No.)
incorporation or organization)

PO Box 128, Wood-Ridge, New Jersey                       07075-0128
(Address of principal executive offices)                 (Zip Code)

Issuer's telephone number: 973/777-7373

Former  name,  former  address and former  fiscal  year,  if changed  since last
report.

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  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

The number of shares  outstanding  of the  Registrant's  Common  Stock par value
$0.01, as of September 30, 1998, was 6,112,855.

Transitional Small Business Disclosure Format:  ( ) Yes   (X) No




<PAGE>





                        ROTARY POWER INTERNATIONAL, INC.

                                   FORM 10-QSB

                                      INDEX


<TABLE>
<CAPTION>
PART I -  FINANCIAL INFORMATION                                                                                PAGE

Item 1.   Unaudited Consolidated Financial Statements:

<S>                                                                                                             <C>
          Consolidated Balance Sheets as of September 30, 1998 and December 31, 1997........................    3

          Consolidated Statements of Operations for the Three and Nine Months ended
          September 30, 1998 and 1997.......................................................................    4

          Consolidated Statements of Cash Flows for the Nine Months ended
          September 30, 1998 and 1997.......................................................................    5

          Notes to Unaudited Consolidated Financial Statements..............................................    6

Item 2.   Management's Discussion and Analysis of Financial Condition
           and Results of Operations........................................................................    7


PART II.  OTHER INFORMATION

Item 2.   Changes in Securities and Use of Proceeds.........................................................    9

Item 5.   Other Information.................................................................................   10

Item 6.   Exhibits and Reports on Form 8-K..................................................................   10

Signatures .................................................................................................   11
</TABLE>



<PAGE>

                        PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                  ROTARY POWER INTERNATIONAL, INC. AND SUBSIDIARY
                  CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
                             ASSETS
                                                                        September 30              December 31
                                                                            1998                     1997
                                                                        (Unaudited)
                                                                       --------------            -------------
<S>                                                                     <C>                       <C>
Current assets
       Cash and cash equivalents                                        $      5,502              $   371,007
       Accounts receivable                                                    59,034                   42,723
       Other receivables                                                      30,030                   15,000
       Inventories                                                           852,175                1,341,665
       Prepaid expenses
       Due from officer                                                       21,826                       --
       Other current assets                                                                               500
                                                                       --------------            -------------
           Total current assets                                              968,568                1,770,895

       Fixed assets                                                          548,460                1,280,794
       Patents                                                               585,025                  615,817
       Other assets, net                                                     250,155                  266,214
                                                                       --------------            -------------
           Total assets                                                 $  2,352,208              $ 3,933,720
                                                                       ==============            =============

            LIABILITIES AND STOCKHOLDERS' DEFICIENCY

Current liabilities
       Current portion of long-term debt                                $         --              $   274,275
       Accounts payable                                                      119,784                  939,274
       Loan payable                                                               --                  216,768
       Accrued liabilities                                                   883,051                  904,865
       Other current liabilities                                             500,000                  507,000
       Deferred acquisition obligation - current                             725,001                  725,000
                                                                       --------------            -------------
           Total current liabilities                                       2,227,836                3,567,182
                                                                       --------------            -------------
Long-term liabilities
       Deferred acquisition obligation                                     2,845,876                2,644,049
       Long-term debt                                                      3,916,685                3,631,265
       Note payable                                                          400,000                  400,000
                                                                       --------------            -------------
           Total liabilities                                               9,390,397               10,242,496
                                                                       --------------            -------------
Commitments and contingencies

Stockholders' deficiency

       Preferred Stock, 500,000 shares authorized
       Common stock, par value $.01
           Authorized:    10,000,000 shares
           Issued and outstanding:
           September 30, 1998:    6,112,855
           December 31, 1997:     5,968,516                                   61,122                   59,685
       Paid-in capital                                                    11,438,914               11,336,367
       Accumulated deficit                                               (18,538,225)             (17,704,828)
                                                                       --------------            -------------
            Total stockholders' deficiency                                (7,038,189)              (6,308,776)
                                                                       --------------            -------------
            Total liabilities and stockholders'
                deficiency                                              $  2,352,208              $ 3,933,720
                                                                       ==============            =============
</TABLE>
       See accompanying notes to unaudited financial statements

                                                                               3

<PAGE>


                 ROTARY POWER INTERNATIONAL, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                  Three months ended            Nine months ended
                                                     September 30                  September 30
                                                  1998          1997           1998           1997
                                             --------------------------    --------------------------
<S>                                          <C>            <C>            <C>            <C>
Revenues                                     $        --    $     3,303    $    72,848    $   141,057
                                             -----------    -----------    -----------    -----------
Costs and expenses
       Cost of revenue                                --        345,168         39,731      1,524,459
       Selling, general and administrative       212,328        164,660        734,607        912,636
       Engineering costs                         141,583             --        449,684        434,413
                                             -----------    -----------    -----------    -----------
           Total costs and expenses              353,911        509,828      1,224,022      2,871,508
                                             -----------    -----------    -----------    -----------
Loss from operations                            (353,911)      (506,525)    (1,151,175)    (2,730,451)
                                             -----------    -----------    -----------    -----------
Other income (expense)
       Interest income                               (60)        18,812          6,793        152,948
       Interest expense                          (99,240)      (247,736)      (285,420)      (748,509)
       Other-net                                      --             --          1,006        245,061
       Gain on Disposal of Fixed Assets           14,844             --        675,120             --
                                             -----------    -----------    -----------    -----------
           Total other (expense) income          (84,456)      (228,924)       397,501       (350,500)
                                             -----------    -----------    -----------    -----------
Net loss                                     $  (438,367)   $  (735,449)   $  (753,674)   $(3,080,951)
                                             ===========    ===========    ===========    ===========

           See accompanying notes to unaudited financial statements
</TABLE>


                                                                               4

<PAGE>


                 ROTARY POWER INTERNATIONAL, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                     FOR THE NINE MONTHS ENDED SEPTEMBER 30

<TABLE>
<CAPTION>
                                                               September 30  September 30
                                                                   1998          1997
                                                               ------------  -------------
<S>                                                            <C>            <C>
Cash Flows from operating activities:
       Net loss                                                $  (753,674)   $(3,080,951)
                                                               ------------  -------------
       Adjustments to reconcile net cash
       used in operating activities:
            Depreciation                                           319,894        721,343
            Amortization                                            63,738         69,888
            Interest, net                                          278,626         69,321
            Gain/loss on sale of long-term investment                   --       (245,060)
            Gain on disposal of fixed assets                      (198,730)            --
            Changes in assets and liabilities:
                Accounts receivable                                (16,311)       274,938
                Other receivables                                  (15,030)        (5,917)
                Inventory                                          489,490        287,554
                Other assets                                       (21,326)       (29,608)
                Accounts payable                                  (819,490)      (197,296)
                Accrued liabilities                                (21,814)       197,631
                Other liabilities                                 (223,767)       134,165
                                                               ------------  -------------
                   Net cash (used in)
                     operating activities                         (918,394)    (1,803,992)
                                                               ------------  -------------
Cash flows from investing activities:
       Purchase of long-term investment                                 --     (1,583,000)
       Sale of securities available for sale                            --      2,583,000
       Purchase of fixed assets                                         --             --
       Proceeds from sale of fixed assets                          848,991          4,831
                                                               ------------  -------------
                 Net cash provided by
                   investing activities                            848,991      1,004,831
                                                               ------------  -------------
Cash flows from financing activities:
       Repayment of long term debt                                (274,275)       (72,918)
       Loan payable                                                     --        216,768
       Officer's loan                                              (21,826)            --
       Payment of deferred debt obligation                              --             --
       Issuance of common stock                                         --         75,000
                                                               ------------  -------------
                Net cash provided by in financing activities      (296,101)       218,850
                                                               ------------  -------------
Net (decrease) increase in cash                                   (365,505)      (580,311)

Cash and cash equivalents at
       beginning of period                                         371,007        633,597
                                                               ------------  -------------
Cash and cash equivalents at
       end of period                                           $     5,502    $    53,286
                                                               ============  =============

Supplementary disclosure of cash flows information:
       Interest paid during the period                             285,420        301,326
       Income taxes paid during the period                              --             --
</TABLE>

            See accompanying notes to unaudited financial statements

                                                                               5

<PAGE>




                        ROTARY POWER INTERNATIONAL, INC.
            NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1:  BASIS OF PRESENTATION

The accompanying financial statements for Rotary Power International,  Inc. (the
"Company") have been prepared by the Company,  without audit, in accordance with
generally accepted accounting  principles for interim financial  information and
with  the  instructions  to Form  10-QSB.  In the  opinion  of  management,  the
information contained herein reflects all adjustments (consisting only of normal
recurring  adjustments)  necessary to present fairly the results for the interim
periods presented.  The unaudited financial  statements of the Company should be
read  in  conjunction  with  the  financial  statements  and  footnotes  thereto
contained  in the Annual  Report on Form 10-KSB for the year ended  December 31,
1997, as filed with the SEC.

The results of operations  for the interim  periods shown in this report are not
necessarily indicative of results to be expected for the full year.

NOTE 2:  SUPPLEMENTAL NON-CASH TRANSACTIONS

DEVIATION FROM PURCHASE AGREEMENT

The  Company  did not make a payment of  $150,000  on the  deferred  acquisition
obligation due to John Deere Technologies  International ("JDTI") on January 30,
1997 and is in negotiation with Deere & Company with regard to the fixed minimum
payments due to JDTI under the deferred  acquisition  obligation.  Also, in 1998
the Company was unable to make the annual payment of $500,000 due under the JDTI
deferred acquisition obligation.

STOCK ISSUED AS PAYMENT

The Company  issued  70,000  shares of Common Stock on July 8, 1998,  in partial
payment for accounting  services  rendered which were not completed by September
30, 1998.

Accounts  Payable in the amount of  $491,304  were  settled  by  composition  of
creditors by June 30, 1998. In accordance with this settlement, 73,695 shares of
the Company's Common Stock were issued to creditors in July, 1998.




                                       6
<PAGE>




                         PART I - FINANCIAL INFORMATION

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

RESULTS OF OPERATIONS

According to management's  plan,  activities for the nine months ended September
30, 1998, were largely involved with  reorganization of the Company's  long-term
and short-term  debts,  reducing fixed costs to a minimum,  and generally making
the Company's position  attractive to new capital. In accordance with this plan,
the Company  organized a successful  composition of creditors,  negotiated a new
lease  for its  premises,  consolidated  its  operations  in  smaller  quarters,
converted  its obsolete  accounting  software to a  third-generation  product to
integrate  accounting and  manufacturing  activities,  and sold off unproductive
assets.

As part of this  restructuring,  the  Company  redeemed  and  paid  off all $6.5
million of its NJEDA bonds  outstanding by  liquidating  the balance of its FICO
strips,  applying $2.9 million of the net proceeds from the FICO strips  towards
the NJEDA bonds,  and floating a new $10,000,000  maturing  principal  amount of
ten-year,  10.412%  bonds due  December 15,  2007,  which  raised the  remaining
balance,  $3.6 million. The liquidation of the FICO strips resulted in a gain of
$479,014.  Redemption of the NJEDA bonds cured various default  conditions under
the loan agreement with the NJEDA.  The new bonds are callable any time at their
accreted  value and are  zero-coupon  bonds,  preserving the Company's cash flow
during the  restructuring  and for some time thereafter.  The Indenture of Trust
for these bonds  requires the Company to  establish  and maintain a Bond Reserve
Fund  equal to 50% of the  principal  amount  of the then  outstanding  bonds on
December 31. 2000.  With no bonds called,  the requirement for this Bond Reserve
Fund would be $2,457,000 on January 1, 2001.

The first step in the restructuring plan was to  identify  all  generic
production  assets, excess furniture and fixtures, which were auctioned to
yield $575,000 on January 27, 1998. All custom made equipment and necessary
furnishings  were retained to keep a modest manufacturing capability
in-house. These funds were used to settle the rent arrearage noted above, as
working capital,  and as funds for subsequent settlements.

Next, the Company conducted a composition of creditors, in which $552,218 of the
Company's  debt was  formally  settled  for  $56,643  and  74,336  shares of the
Company's  common stock.  These  settlements were concluded by June 30, 1998 and
the stock was issued in July, 1998.

In January,  1998, in order to reduce its overhead, the Company negotiated a new
rental contract with Curtiss-Wright which reduced rent from $57,000 per month to
$7,300 per month,  retaining the core office space,  test cells,  inventory area
and a modest  manufacturing  space.  The old space was vacated and the equipment
relocated  by the end of  August,  1998.  There was no  change in the  Company's
address.




                                       7
<PAGE>

As part of the  restructuring  and pursuant to an agreement  dated June 4, 1998,
the Company's wholly owned subsidiary,  Rotary Power Marine,  Inc. (RPM), sold a
portion of its assets,  consisting of Series 65 marine engines,  parts,  and the
supplier  agreement  for those  engines  with Mazda  North  America,  as well as
certain related production machinery,  tooling and documentation.  In accordance
with this agreement,  the Company's  wholly owned subsidiary was renamed E-Drive
Systems  Corp,  in keeping  with its  revised  mission as a supplier of electric
drive components. The purchaser assumed the name and logo of Rotary Power Marine
Corporation, as provided by the agreement.

On July 2, 1998,  the Company  signed a contract with Rotary Power  Enterprises,
Inc.  (RPE),  a  value-added  reseller  of natural gas  refrigeration  and power
generation equipment, for the sale of the Company's Series 65 natural gas engine
inventory,  parts,  and  intellectual  property.  The natural gas version of the
Series  65 was  developed  by RPI from the  Mazda  13B  engine  block and has no
components in common with the Company's other engines. It was therefore divested
as part of the Company's restructuring and turnaround.

Along with the transfer of engines and parts,  the Company assigned its existing
supplier  contract  from  Mazda  North  America  for the gas  version of the 13B
engines,  and also assigned to RPE a contract with Hussman to sell refrigeration
components   containing  those  engines.  The  Company  also  signed  an  Engine
Distributor  Agreement  with RPE,  giving them an  exclusive  industrial  market
territory for the Company's Series 580 NGRE (natural gas fueled) engines.

RPE then disclosed  that it had been purchased by PowerCold,  who became a party
to the  agreement.  A portion  of the  price  for this  Sale of  Assets  was the
forgiveness of a note due PowerCold for $217,000.


COMPARISON OF NINE MONTHS ENDED SEPTEMBER 30, 1998 AND SEPTEMBER 30, 1997

Revenues for the nine months ended September 30, 1998,  decreased 48% to $72,848
due to the  cessation of operations  which began May 23, 1997,  other than those
related to the  Company's  restructuring.  Sales of assets  for the nine  months
ended September 30, 1998, accounted for virtually all income in 1998.

Cost of  revenue  for three  quarters  of 1998 of $39,731  reflects  the cost of
prototype  and Mazda  engine  blocks sold from  inventory.  Cost of revenue also
includes  fixed  period  charges,  such  as rent on  production  facilities  and
depreciation  on  production  machinery and  equipment,  that are not related to
sales volume.

While payroll,  benefits and rent for the quarter ended September 30, 1998, were
significantly  reduced, the bulk of General and Administrative costs consists of
fixed  expense  related to  depreciation,  legal and auditing  expenses,  period
charges and corporate expenses, the sum of which did not change appreciably.




                                       8
<PAGE>

Engineering  costs,  likewise,  increased  3% due to the  addition of  temporary
engineering  staff to  accommodate  the planning and relocation of inventory and
equipment. No engine development was accomplished in this period.

The loss from  operations  decreased  from a  $2,730,451  loss in the first nine
months of 1997 to a loss of $1,151,175 for the same period in 1998, because of a
one-time write-off in 1997.

Net  interest  expense  for the first  nine  months of 1998  decreased  47%,  or
$278,627  over the same  quarter of 1997,  reflecting  reduced  interest  on the
Company's  10.412% zero-coupon bonds versus the retired NJEDA bonds, as well as
the reduction in other debts.

The gain on  disposal  of fixed  assets of  $675,120  reflects  the  auction  of
depreciated machinery and equipment and the two sales of equipment and inventory
related to the Mazda engine businesses.

As a result of the above,  net loss  decreased  dramatically  by  $2,327,277  to
$753,674  in the first  nine  months of 1998 from  $3,080,951  in the first nine
months of 1997.

LIQUIDITY AND CAPITAL RESOURCES

It was  anticipated  that cash resources and the expected  revenues from further
asset sales were  sufficient  to enable the Company to continue  its  operations
through January 31, 1999.

Cash  expenditures of $296,101 in the first nine months of 1998 were entirely
directed toward the repayment of debt.

"SAFE HARBOR" STATEMENT

Forward looking statements made herein are based on current  expectations of the
Company  that  involve a number of risks and  uncertainties  and  should  not be
considered as guarantees of future performance.  These statements are made under
the Safe Harbor  Provisions of the Private  Securities  Litigation Reform Act of
1995. The factors that could cause actual results to differ  materially  include
interruption or cancellation  of existing  contracts,  the impact of competitive
products and pricing,  product demand and market  acceptance risks, the presence
of  competitors  with  greater  financial  resources,  product  development  and
commercialization  risks and an inability to arrange  additional  debt or equity
financing.




                                       9
<PAGE>




                           PART II - OTHER INFORMATION

ITEM 2 - CHANGES IN SECURITIES AND USE OF PROCEEDS

In July,  1998,  the Company issued 73,698 shares of its common stock as part of
the  settlement of debts  in a Composition of Creditors.  See  discussion  under
"Results of Operations" above.

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

In prior  years the  Company  held an Annual  Meeting of Shareholders.  No such
meeting was held in 1997. No matters were voted on by the  Shareholders  during
the fiscal period ended September 30, 1998.

ITEM 5 - OTHER INFORMATION

On July 2, 1998,  the Company  signed a contract with Rotary Power  Enterprises,
Inc.  (RPE),  a  value-added  reseller  of natural gas  refrigeration  and power
generation equipment, for the sale of the Company's Series 65 natural gas engine
inventory,  parts,  and  intellectual  property.  The natural gas version of the
Series  65 was  developed  by RPI from the  Mazda  13B  engine  block and has no
components  in common with the  Company's  other  engines.  It was therefore not
included as part of the Company's restructuring and turnaround.

Along with the transfer of engines and parts,  the Company assigned its existing
supplier  contract  from  Mazda  North  America  for the gas  version of the 13B
engines,  and also assigned to RPE a contract with Hussman to sell refrigeration
components   containing  those  engines.  The  Company  also  signed  an  Engine
Distributor  Agreement  with RPE,  giving them an  exclusive  industrial  market
territory for the Company's Series 580 NGRE (natural gas fueled) engines.

RPE then disclosed  that it had been purchased by PowerCold,  who became a party
to the agreement. A portion of the price for the sale to RPE was the forgiveness
of a note due to PowerCold by the Company for $217,000.

ITEM 6 -  EXHIBITS AND REPORTS ON FORM 8-K

(a)      Exhibits to Form 10-QSB

11       Computations of Earnings (Loss) Per Common Share for the Nine Months
         Ended September 30, 1998 and 1997

27       Financial Data Schedule

(b)      REPORTS ON FORM 8-K

None.




                                       10
<PAGE>





                                   SIGNATURES

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


                                  ROTARY POWER INTERNATIONAL, INC.
                                  (Registrant)


                                  /s/Kenneth Leighton Brody
                                  -------------------------
                                  Kenneth Leighton Brody
                                  President and Principal Financial Officer


March 15, 2000



                                       11

<PAGE>





                                 EXHIBIT NO. 11
                                 --------------

                        ROTARY POWER INTERNATIONAL, INC.
                        --------------------------------
                  COMPUTATION OF INCOME (LOSS) PER COMMON SHARE
                  ---------------------------------------------

<TABLE>
<CAPTION>
                                                  Nine Months Ended September 30,
                                                  ===============================
                                                       1998               1997
                                                       ====               ====
<S>                                                  <C>               <C>
BASIC

Shares outstanding, beginning of period              5,968,516         6,641,432

Weighted average number of shares issued,
  retired and issuable share equivalents               144,339          (471,329)
                                                  =============      ============

Weighted average number of common and
  common equivalent shares outstanding               6,112,855         6,170,103
                                                  =============      ============

Net Loss                                          $   (753,674)      $(3,080,951)

Net Loss per Common Share                         $      (0.12)      $     (0.50)
                                                  =============      ============

DILUTED

Weighted average number of common and common
  equivalent shares outstanding as adjusted
  for full dilution                                  6,112,855         6,170,103
                                                  =============      ============

Net Loss                                          $   (753,674)      $(3,080,951)
                                                  =============      ============

Net Loss per Common Share                         $      (0.12)      $     (0.50)
                                                  =============      ============
</TABLE>


These  calculations are submitted in accordance with SEC requirements,  although
they  are  not  in  accordance   with  APB  Opinion  No.  15  because  they  are
anti-dilutive.



<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
(QUARTERLY SEC REPORT FINANCIAL SUMMARY)
</LEGEND>
<CIK> 0000914539
<NAME> ROTARY POWER INTERNATIONAL, INC.
<MULTIPLIER> 1
<CURRENCY> $US

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JUL-01-1998
<PERIOD-END>                               SEP-30-1998
<EXCHANGE-RATE>                                      1
<CASH>                                           5,502
<SECURITIES>                                         0
<RECEIVABLES>                                   59,064
<ALLOWANCES>                                         0
<INVENTORY>                                    852,175
<CURRENT-ASSETS>                               968,568
<PP&E>                                         548,460
<DEPRECIATION>                                 319,894
<TOTAL-ASSETS>                               2,352,208
<CURRENT-LIABILITIES>                        2,227,836
<BONDS>                                      3,916,685
                                0
                                          0
<COMMON>                                        61,122
<OTHER-SE>                                 (7,099,311)
<TOTAL-LIABILITY-AND-EQUITY>                 2,352,208
<SALES>                                         72,848
<TOTAL-REVENUES>                                72,848
<CGS>                                           39,731
<TOTAL-COSTS>                                1,224,022
<OTHER-EXPENSES>                                 1,006
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           (285,420)
<INCOME-PRETAX>                              (753,674)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                675,120
<CHANGES>                                            0
<NET-INCOME>                                 (753,674)
<EPS-BASIC>                                     (0.12)
<EPS-DILUTED>                                   (0.12)


</TABLE>


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