MENDOCINO BREWING CO INC
10QSB, 2000-05-12
MALT BEVERAGES
Previous: MENDOCINO BREWING CO INC, SC 13D/A, 2000-05-12
Next: SOUTH DAKOTA STATE MEDICAL HOLDING CO INC, 10-Q, 2000-05-12





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB


(Mark One)

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

                                   For the quarterly period ended March 31, 2000

[ ]  TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE EXCHANGE ACT

                           For the transition period from _________ to _________


                        Commission file number 1-13636

                         Mendocino Brewing Company, Inc.
        (Exact name of small business issuer as specified in its charter)


        California                                          68-0318293
(State or other  jurisdiction of               (IRS Employer Identification No.)
 incorporation  or  organization)


               13351 South Highway 101, Hopland, California 95449
                     (Address of principal executive offices)


                                 (707) 744-1015
                           (Issuer's telephone number)


                                 Not Applicable

(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  Exchange  Act during the past 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 [ ]


                      APPLICABLE ONLY TO CORPORATE ISSUERS

The number of shares of the issuer's  common stock  outstanding  as of March 31,
2000 is 5,530,117.


<PAGE>


<TABLE>

                                     PART I

Item 1.  Financial Statements.

                 MENDOCINO BREWING COMPANY, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEET

<CAPTION>
                                 March 31, 2000
                                   (Unaudited)

                                                               ASSETS
CURRENT ASSETS
<S>                                                                                                                    <C>
     Cash                                                                                                              $     51,900
     Accounts receivable                                                                                                  1,223,300
     Inventories                                                                                                          1,006,400
     Prepaid expenses                                                                                                        50,300
     Deferred income taxes                                                                                                   43,100
                                                                                                                       ------------
                           Total Current Assets:                                                                          2,375,000
                                                                                                                       ------------
PROPERTY AND EQUIPMENT                                                                                                   14,538,000
                                                                                                                       ------------
OTHER ASSETS
     Deferred Income Taxes                                                                                                2,440,300
     Other Assets                                                                                                           169,000
                                                                                                                       ------------
                           Total Other Assets:                                                                            2,609,300
                                                                                                                       ------------
                           Total Assets:                                                                               $ 19,522,300
                                                                                                                       ============


                                                LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
     Line of credit                                                                                                    $  1,258,500
     Accounts payable                                                                                                     1,781,000
     Accrued liabilities                                                                                                    203,700
     Accrued wages and related expense                                                                                      177,800
     Current maturities of notes payable to related party                                                                   310,000
     Current maturities of obligation under capital lease                                                                   284,000
     Current maturities of obligation under long-term debt                                                                  340,400
                                                                                                                       ------------
                           Total Current Liabilities:                                                                     4,355,400

LONG TERM DEBT, less current maturities                                                                                   4,055,500
OBLIGATIONS UNDER CAPITAL LEASE, less current maturities                                                                  1,306,800
                                                                                                                       ------------
                           Total Liabilities:                                                                             9,717,700
                                                                                                                       ------------
STOCKHOLDERS' EQUITY
     Common stock, no par value: 20,000,000 shares authorized, 5,530,117 shares issued and
        outstanding                                                                                                      13,834,900
     Preferred stock, Series A, no par value, with aggregate liquidation preference of
        $227,600; 227,600 shares authorized, issued and outstanding
     Accumulated deficit                                                                                                 (4,257,900)
                                                                                                                       ------------
                           Total Stockholders' Equity                                                                     9,804,600
                                                                                                                       ------------
                           Total Liabilities and Stockholders' Equity:                                                 $ 19,522,300
                                                                                                                       ============

<FN>
                             The accompanying notes are an integral part of these financial statements.
</FN>
</TABLE>

                                                                 1

<PAGE>


                 MENDOCINO BREWING COMPANY, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                                    ---------------------------
                                                         THREE MONTHS ENDED
                                                              March 31
                                                    ---------------------------
                                                        2000            1999
                                                    -----------     -----------
SALES                                               $ 2,070,200     $ 1,849,300
LESS EXCISE TAXES                                       121,600         110,800
                                                    -----------     -----------
NET SALES                                             1,948,600       1,738,500
COST OF GOODS SOLD                                    1,418,900       1,405,300
                                                    -----------     -----------
GROSS PROFIT                                            529,700         333,200
                                                    -----------     -----------
OPERATING EXPENSES
     Retail operating                                    97,900          90,000
     Marketing                                          322,400         344,600
     General and administrative                         344,200         350,500
                                                    -----------     -----------
                                                        764,500         785,100
                                                    -----------     -----------
LOSS FROM OPERATIONS                                   (234,800)       (451,900)
                                                    -----------     -----------
OTHER INCOME (EXPENSE)
     Other income                                        13,800           5,900
     Interest expense                                  (231,800)       (206,600)
                                                    -----------     -----------
                                                       (218,000)       (200,700)
                                                    -----------     -----------
LOSS BEFORE INCOME TAXES                               (452,800)       (652,600)
BENEFIT FROM INCOME TAXES                                  --          (260,100)
                                                    -----------     -----------
NET LOSS                                            $  (452,800)    $  (392,500)
                                                    ===========     ===========
LOSS PER SHARE                                      $     (0.08)    $     (0.09)
                                                    ===========     ===========
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING            5,530,117       4,497,059
                                                    ===========     ===========

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

                                       2

<PAGE>


<TABLE>
                                           MENDOCINO BREWING COMPANY, INC. AND SUBSIDIARY
                                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                             (Unaudited)

<CAPTION>
                                                                                                  ---------------------------------
                                                                                                          THREE MONTHS ENDED
                                                                                                               March 31
                                                                                                  ---------------------------------
                                                                                                     2000                    1999
                                                                                                  ---------               ---------
<S>                                                                                               <C>                     <C>
CASH FLOWS FROM OPERATING ACTIVITIES
     Net Loss                                                                                     $(452,800)              $(392,500)
     Adjustments to reconcile net loss to net cash
       from by operating activities:
         Depreciation and amortization                                                              196,400                 202,500
         Deferred income taxes                                                                         --                  (261,100)
     Changes in:
         Accounts receivable                                                                       (183,000)               (215,500)
         Inventories                                                                                162,300                 121,300
         Prepaid expenses and taxes                                                                   6,900                 (81,800)
         Deposits and other assets                                                                   45,400                  (2,100)
         Accounts payable                                                                            72,300                 352,500
         Accrued wages and related expenses                                                         (26,800)                 14,100
         Accrued liabilities                                                                         73,400                  20,400
                                                                                                  ---------               ---------
                 Net cash from operating activities:                                               (105,900)               (242,200)
                                                                                                  ---------               ---------
CASH FLOWS FROM INVESTING ACTIVITIES
     Purchases of property, equipment, and leasehold                                                 (5,800)                (19,200)
       improvements
     Increase in intangibles                                                                        (62,700)                   --
                                                                                                  ---------               ---------
                 Net cash from investing activities:                                                (68,500)                (19,200)
                                                                                                  ---------               ---------
CASH FLOWS FROM FINANCING ACTIVITIES
     Net proceeds from line of credit                                                                98,700                 305,900
     Principal payments on long-term debt                                                           (86,800)                (33,100)
     Borrowings on related party debt                                                               310,000                    --
     Payments on obligation under long term lease                                                   (86,000)                (53,400)
     Disbursements in excess of deposits                                                             (9,600)                   --
                                                                                                  ---------               ---------
                 Net cash from financing activities:                                                226,300                 219,400
                                                                                                  ---------               ---------
INCREASE / (DECREASE) IN CASH                                                                        51,900                 (42,000)
                                                                                                  ---------               ---------
CASH, beginning of period                                                                              --                    42,000
                                                                                                  ---------               ---------

CASH, end of period                                                                               $  51,900               $    --
                                                                                                  =========               =========
     Supplemental cash flow information includes the following:
       Cash paid during the period for:
         Interest                                                                                 $ 196,100               $ 206,600
                                                                                                  ---------               ---------

<FN>
                              The accompanying notes are an integral part of these financial statements
</FN>
</TABLE>

                                                                 3

<PAGE>


                 MENDOCINO BREWING COMPANY, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

Note 1 - Basis of Presentation

The accompanying  unaudited consolidated financial statements have been prepared
in  accordance  with  generally  accepted  accounting  principles.  For  further
information,  refer  to the  consolidated  financial  statements  and  footnotes
thereto  included  in the  Company's  annual  report on Form 10-KSB for the year
ended  December  31,  1999.  In  the  opinion  of  management,  all  adjustments
considered  necessary  for a fair  presentation  have been  included.  Operating
results  for the  three  months  ended  March  31,  2000,  are  not  necessarily
indicative of the results that may be expected for the year ending  December 31,
2000.

Note 2 - Line of Credit

The  Company  has  available  a  $3,000,000  line  of  credit  from a  financial
institution with interest at the prime rate plus 2.25%. Approximately $1,484,000
was  advanced  to the  Company  in the form of a term  loan.  The  term  loan is
repayable in monthly  installments of $24,700 over sixty months commencing March
1999.  The  amount  of the  term  loan  outstanding  as of  March  31,  2000  is
$1,162,400.  The amount under the working capital line of credit  outstanding as
of March 31, 2000 is $1,258,500.  The bank's commitment under the line of credit
matures September 2000. The agreement is secured by substantially all the assets
of the Releta Brewing Company,  LLC, and all of accounts receivable,  inventory,
general  intangibles  of the  Company,  a second  position  on the assets of the
Company, and certain securities pledged by a stockholder.

Note 3 - Notes Payable

The Company has an  outstanding  in the  principal  amount of  $2,700,000,  with
interest at  Treasury  Constant  Maturity  Index for five year  treasuries  plus
4.17%,  currently  10.00%.  The note requires  monthly payments of principal and
interest of $24,400.  The note matures in December  2012 with a balloon  payment
and is secured by real property located in Ukiah, California.

The Company has notes  payable  which  consists of  convertible  notes to United
Breweries of America,  Inc. in the amount of $738,800 as of March 31, 2000.  The
notes bear interest at the prime rate plus 1.5%, subject to a maximum of 10% per
annum,  and mature 18 months  from the date of the  advance.  The  advances  are
unsecured and the notes mature through September 2001. The notes are convertible
at the option of United Breweries of America, Inc., to common stock at $1.50 per
share upon  maturity.  Interest  accrued on the above notes for the three months
ending March 31, 2000 is $12,500.

The company has a note in the amount of $24,600 payable in monthly  installments
of $1,200,  including  interest at 5.65%,  maturing  March  2001,  secured by an
automobile.

Note 4 - Income Taxes

As of March 31, 2000, the Company has available for  carryforward  approximately
$7,172,000,

                                       4

<PAGE>


$2,771,000  and  $862,000  of  Federal,  California  and New York net  operating
losses.  Approximately $940,000 of the Federal and New York net operating losses
will expire in 2012 and the remaining through 2020. The California net operating
losses expire  beginning in 2001 through  2005.  The Company also has $28,000 of
California  Manufactures  Investment Tax Credits that can be carried  forward to
offset  future  taxes that begin to expire in 2005.  The Company has  recorded a
valuation allowance of approximately  $180,000 for net operating losses that are
not expected to be utilized  prior to  expiration.  For the quarter ending March
31, 2000, the Company has not recorded any benefit from income taxes due to this
valuation allowance.

Note 5 -- Related party Transactions

As of March 31, 2000, the Company has accrued  payment  obligation to one of its
directors,  Jerome  Merchant,  in the amount of $8,100 for  consulting  services
performed for the Company.  Of this amount,  the company has paid $5,400 through
March 31, 2000.

As of March 31, 2000, the Company has recognized  $8,700 in expenses incurred on
its  behalf  by  American  United  Breweries   International  Inc.  (AUBI).  The
outstanding amount payable to AUBI as of March 31, 2000 is $10,100.

On March 29,  2000,  the  Company  announced  that it  intends to enter into two
concurrent  related-party  transactions.  Since such date,  the structure of the
transactions has been revised.

The  Company  will  acquire  UBSN  Ltd.  by  acquiring  all  of the  issued  and
outstanding shares of United Breweries  International UK, Ltd. ("UBI UK, Ltd."),
which is the parent  company of UBSN Ltd.  In the  transaction,  the Company has
offered to issue approximately 5,500,000 shares of the Company's common stock in
exchange for the shares of UBI UK, Ltd. Upon the closing of the transaction, UBI
UK Ltd. will become a wholly-owned subsidiary of the Company. The closing of the
transaction is expected to occur in late June 2000, or as soon thereafter as the
various  conditions  to closing  have been  satisfied  or  waived.  Prior to the
closing UBI will obtain the  distribution  rights to the  "Kingfisher"  brand of
beer in the United States.  Under the terms of the distribution  agreement,  the
Company will also have an option to brew  "Kingfisher"  brand beer in the United
States,  for distribution  primarily in the United States,  on certain terms and
conditions.  However,  in order to commence the brewing and  distribution of the
"Kingfisher"  beer,  the  Company  will  have to  obtain  a  license  to use the
"Kingfisher" trademark from Kingfisher of America Inc ("KAI").

The closing of the  transaction,  the  obligation of the Company to proceed with
the  acquisition of the shares of UBI UK, Ltd., and the precise number of shares
of common  stock to be  issued  are  subject  to the  satisfaction  or waiver of
certain conditions  including:  (i) the approval of the proposed  acquisition by
the Board of Directors of the Company;  (ii) the approval of the  transaction by
the  shareholders  of the  Company;  (iii) the  approval by the  Securities  and
Exchange  Commission  of the  Company's  Proxy  Statement  with  respect  to the
transaction;  and (iv) the receipt by the Company of a "fairness opinion",  in a
form  satisfactory  to the Board of  Directors  of the  Company,  regarding  the
transaction from Sage Capital LLC.

The  transaction  described  above is a related  party  transaction  because the
corporation  that  owns all of the  shares of UBI UK,  Ltd.  is held by a trust,
which is controlled by fiduciaries  who may

                                       5

<PAGE>


exercise discretion in favor of Dr. Mallya,  amongst others. Dr. Vijay Mallya is
the Chairman and Chief Executive Officer of the Company.  Further,  KAI is owned
by a foreign corporation,  the shares of which are controlled by fiduciaries who
may exercise discretion in favor of Dr. Mallya, amongst others.


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


The following  discussion and analysis  should be read in  conjunction  with the
Financial  Statements  and the Notes thereto  included as Item 1 of this Report.
The  discussion  of results  and trends  does not  necessarily  imply that these
results or trends will continue.

Forward-Looking Information

The Management's  Discussion and Analysis of Financial  Condition and Results of
Operations  and other  sections  of this  Form  10-QSB  contain  forward-looking
information.  The forward-looking  information  involves risks and uncertainties
that are based on current  expectations,  estimates  and  projections  about the
Company's  business,  Management's  beliefs and assumptions  made by Management.
Words such as "expects," "anticipates," "intends," "plans," "believes," "seeks,"
"estimates,"  and variations of such words and similar  expressions are intended
to identify such  forward-looking  information.  Therefore,  actual outcomes and
results may differ  materially  from what is  expressed  or  forecasted  in such
forward-looking  information due to numerous factors, including, but not limited
to, availability of financing for operations, successful performance of internal
operations,  impact of  competition,  changes in  distributor  relationships  or
performance and other risks detailed below as well as those discussed  elsewhere
in this  Form  10-QSB  and from  time to time in the  Company's  Securities  and
Exchange Commission filings and reports.  In addition,  such statements could be
affected by general industry and market conditions and growth rates, and general
domestic economic conditions.  Readers are cautioned not to place undue reliance
on these  forward-looking  statements,  which  are  valid as of the date of this
filing.

Overview

The first quarter of 2000 ended with the Company  announcing  that it intends to
acquire  UBSN Ltd.  by  acquiring  all of the issued and  outstanding  shares of
United Breweries  International  UK, Ltd. ("UBI UK, Ltd."),  which is the parent
company of UBSN Ltd. Further,  prior to the closing,  UBI UK Ltd. will have will
have obtained the distribution  rights to the "Kingfisher"  brand of beer in the
United  States.  The  closing  of the  transaction  is  subject  to a number  of
conditions  including the approval of the proposed  acquisition  by the Board of
Directors and shareholders of the Company.  It is estimated that the transaction
will close in late June or early July 2000.

Sales  (measured in barrels)  during the first three months of 2000 increased to
10,243  barrels  from 9,985  barrels  in the first  three  months of 1999.  This
represents  an increase of 3% over the first three months of 1999.  Of the total
sales of 10,243 barrels,  the sales out of the Ukiah facility  amounted to 8,921
barrels and the sales out of the  Saratoga  Springs  facility  amounted to 1,322

                                       6

<PAGE>


barrels.  The sales volume for the first three months of 2000 showed a growth of
18% out of the facility located in Ukiah, California.

The Company ended the quarter with a net loss of $452,800. Increased fixed costs
associated  with the  breweries,  higher  selling and  marketing  expenses,  and
increased  interest  expenses,  contributed  to the net loss of $452,800 for the
quarter  ended March 31, 2000.  The loss from  operations as a percentage of net
sales  decreased  from 26% for the  first  quarter  of 1999 to 12% for the first
quarter of 2000.

Subsequent  to the end of the  first  quarter,  on April 30,  2000,  UBA and the
Company  amended the line of credit  agreement to increase the maximum amount of
the line of credit  available to the Company from $800,000 to $1,200,000.  As of
March 31,  2000,  the amount  outstanding  under the line of credit  from UBA is
$738,800, including accrued but unpaid interest of $23,700.

Results of Operations

The following  discussion sets forth  information  for the  three-month  periods
ending March 31, 2000 and 1999. This information has been derived from unaudited
interim  financial  statements  of the Company  contained  elsewhere  herein and
reflects,  in Management's  opinion, all adjustments,  consisting only of normal
recurring  adjustments,  necessary  for a fair  presentation  of the  results of
operations for these  periods.  Results of operations for any interim period are
not necessarily indicative of results to be expected for the full fiscal year.

The following table sets forth, as a percentage of sales, certain items included
in the Company's  Statements of Operations,  as set forth above under "Financial
Statements," for the periods indicated:

                                       7

<PAGE>


                                               --------------------------------
                                                      Three Months Ended
                                                           March 31
                                               --------------------------------
Statements of Operations Data:                     2000               1999
                                               ------------        ------------

Sales                                                105.87%             106.37%

Excise taxes                                           5.87                6.37
                                               ------------        ------------

Net Sales                                            100.00              100.00

Cost of Goods Sold                                    72.82               80.83
                                               ------------        ------------

Gross Profit                                          27.18               19.17

Retail Operating Expense                               5.02                5.18

Marketing Expense                                     16.55               19.82

General and Administrative Expenses                   17.66               20.16
                                               ------------        ------------

Total Operating Expenses                              39.23               45.16
                                               ------------        ------------

Loss from Operations                                 (12.05)             (25.99)

Other Income                                           0.71                0.34

Interest expense                                     (11.90)             (11.88)
                                               ------------        ------------

Loss before income taxes                             (23.24)             (37.54)

Benefit from income taxes                               --               (14.96)

Net Loss                                             (23.24)             (22.58)

Balance Sheet Data:

Cash                                           $     51,900        $          0

Working Capital                                  (1,980,400)         (1,050,300)

Property and Equipment                           14,538,000          15,093,800

Deposits and Other Assets                         2,609,300           2,045,300

Total Assets                                     19,522,300          19,144,800

Long-term Debt                                    4,055,500           4,867,100

Obligation under Capital Lease                    1,306,800           1,472,400

Total Liabilities                                 9,717,700           9,395,500

Shareholder's equity                              9,804,600           9,749,300


Net Sales. Net sales for the first three months of 2000 were $1,948,600 compared
to $1,738,500  for the first three months of 1999,  representing  an increase of
12.1%.  The sales volume increased to 10,243 barrels during the first quarter of
2000,  from 9,985  barrels  during the first  quarter of 1999,  representing  an
increase  of  2.58%.  Management  attributes  the  increased  sales to  improved
marketing strategies,  including new point of sale materials and increased sales

                                       8

<PAGE>


personnel.  The increase in overall net sales  during the first  quarter of 2000
was achieved mainly by higher  wholesale  shipments  during the first quarter of
2000,  which  represented  an increase of $199,400 over the wholesale  shipments
during the first  quarter of 1999.  In view of  management's  focus on wholesale
beer sales, retail sales for the year 2000 increased slightly by $10,400.

Cost of Goods Sold.  Cost of goods sold as a percentage  of net sales during the
first quarter of 2000 was 72.82%, as compared to 80.83% during the first quarter
of 1999,  representing a decrease of 8.01%. As a percentage of Net Sales, during
the first quarter of 2000,  labor costs decreased from 15.67% in 1999, to 12.98%
in 2000,  depreciation  decreased from 9.80% in 1999 to 8.87% in 2000,  property
taxes  decreased from 1.78% in 1999 to 1.71% in 2000,  utilities  increased from
3.84% in 1999 to 4.30% in 2000, wastewater decreased from 0.60% in 1999 to 0.25%
in 2000, insurance costs decreased from 1.84% in 1999, to 1.36% in 2000, thereby
contributing  to the decrease of 8.01% of the cost of goods sold as a percentage
of net sales for the year of 2000.  Management  attributes  the  balance  of the
decrease to higher  sales  volumes  thereby  lowering  the  combined  per barrel
production costs at the Ukiah and Ten Springs breweries.

Gross  Profit.  As a result of the higher net sales as  explained  above,  gross
profit for the first quarter of 2000 increased to $529,700 from $333,200 for the
comparable  period of 1999,  representing an increase of 59%. As a percentage of
net sales, the gross profit during the first quarter of 2000 increased to 27.18%
from that of 19.17% for the corresponding period of 1999.

Operating  Expenses.  Operating  expenses  for the  first  quarter  of 2000 were
$764,500, as compared to $785,100 for the first quarter of 1999,  representing a
decrease of 2.62%.  Operating  expenses  consist of retail  operating  expenses,
marketing and distribution expenses, and general and administrative expenses.

Retail  operating   expenses  for  the  first  quarter  of  2000  were  $97,900,
representing an increase of $7,900 or 8.78%,  from the first quarter of 1999. As
a percentage of net sales however, retail operating expenses decreased to 5.02%,
as compared to 5.18% for the first three months of 1999.  The increase in retail
operating  expenses  consisted of an increase of advertising costs by $4,000, an
increase in repair and maintenance of $1,300, an increase in kitchen supplies of
$1,900, and an increase of other net expenses of $700.

Marketing and distribution expenses for the first quarter of 2000 were $322,400,
representing a decrease of $22,200, or 6.44%, from the first quarter of 1999. As
a percentage  of net sales,  marketing  and  distribution  expenses  represented
16.55% as compared to 19.82% during the first  quarter of 1999.  Compared to the
first  quarter of 1999,  marketing  and sales  labor  increased  $42,000;  sales
promotions  expenses  decreased by $33,700;  point of sale expenses decreased by
$37,900; media expenses increased by $14,500; travel and entertainment decreased
by $6,100; and a decrease in other net expenses of $1,000.

General and  administrative  expenses were $344,200,  representing a decrease of
$6,300 from the first quarter of 1999. As a percentage of net sales, the general
and  administrative  expenses  were  17.66% for the first  quarter  of 2000,  as
compared  to 20.16% for the first  quarter  of 1999.  As  compared  to the first
quarter of 1999, labor decreased by $42,700,  travel and entertainment increased
by $8,100, postage increased by $2,100,  telephone increased by $2,500 supplies

                                       9

<PAGE>


increased  by $4,200,  legal and  professional  increased  by $13,500,  investor
relations increased by $5,900 and an increase of other net expenses of $100.

Other Income  (Expense).  Other expenses for the first three months of 2000 were
$218,000, representing an increase of $17,300 when compared to the first quarter
of 1999.  The  increase of $17,300 is due to an increase in interest  expense of
$25,200, and an increase of $7,900 in miscellaneous income.

Loss Before Income Taxes.  The loss before income tax for the first three months
of 2000 was $452,800 as against $652,600 for the  corresponding  period of 1999.
As a  percentage  of net sales,  the net loss before  income  taxes  improved to
23.24% during the first quarter of 2000 as against  37.54% for the first quarter
of 1999.

Benefit From Income Taxes.  As of March 31, 2000,  the Company has available for
carryforward  approximately  $7,172,000,  $2,771,000  and  $862,000  of Federal,
California  and New York net  operating  losses.  Approximately  $940,000 of the
Federal and New York net operating  losses will expire in 2012 and the remaining
through  2020.  The  California  net operating  losses expire  beginning in 2001
through 2005. The Company also has $28,000 of California Manufactures Investment
Tax Credits  that can be carried  forward to offset  future  taxes that begin to
expire in 2005. The Company has recorded a valuation  allowance of approximately
$180,000 for net operating  losses that are not expected to be utilized prior to
expiration.  The Company has not  recorded  any benefit from income taxes due to
this valuation allowance.

Net Loss.  The net loss for the first  three  months  of 2000 was  $452,800,  as
compared to $392,500 for the first three months of 1999.  As a percentage of net
sales,  the net loss for the first  quarter  of 2000  increased  to  23.24%,  as
compared to 22.58% for the first  quarter of 1999.  The  increase in net loss is
mainly due to  non-recognition  of any benefit from income taxes while an amount
of $260,100 was  recognized  as benefit from income taxes for the  corresponding
period of 1999.

Segment Information

Mendocino Brewing Company,  Inc.'s business  presently consists of two segments.
The first is brewing for wholesale to  distributors  and other  retailers.  This
segment  accounted for 95% of the Company's gross sales for the first quarter of
2000. The second  segment  consists of brewing beer for sale along with food and
merchandise at the Company's brewpub and retail merchandise store located at the
Hopland  Brewery.  This segment  accounted for 5% of the  Company's  total gross
sales during the first quarter of 2000.

With combined expanded  wholesale beer production in Ukiah and Saratoga Springs,
management  expects  that retail  sales,  as a percentage  of total sales,  will
decrease  proportionally  to the expected  increase in the  Company's  wholesale
sales.

                                       10

<PAGE>


<TABLE>
The  Company's   business   segments  are  brewing   operations   and  a  retail
establishment  known as the  Hopland  Brewery.  A summary of each  segment is as
follows:

<CAPTION>
                                                                           Three Months Ended March 31, 2000
                                                      -----------------------------------------------------------------------------
                                                        Brewing                Hopland            Corporate
                                                       Operations              Brewery             and Other              Total
                                                      -----------------------------------------------------------------------------
<S>                                                   <C>                   <C>                   <C>                  <C>
Sales                                                 $  1,965,600          $    104,600          $       --           $  2,070,200
Operating Profit/(Loss)                                    140,000               (30,600)                 --                109,400
Identifiable Assets                                     15,467,700                77,400             3,977,900           19,522,300
Depreciation and amortization                              172,900                 1,600                21,900              196,400
Capital Expenditures                                         5,800                  --                    --                  5,800


                                                                           Three Months Ended March 31, 1999
                                                      -----------------------------------------------------------------------------
                                                        Brewing                Hopland            Corporate
                                                       Operations              Brewery             and Other              Total
                                                      -----------------------------------------------------------------------------
Sales                                                 $  1,755,400          $     93,900          $       --           $  1,849,300
Operating Loss                                             (73,300)              (28,100)                 --               (101,400)
Identifiable Assets                                     14,116,600                 7,900             5,020,300           19,144,800
Depreciation and amortization                              180,100                 1,700                20,700              202,500
Capital Expenditures                                        22,800                  --                   4,100               26,900
</TABLE>


Seasonality

Beer  consumption  nationwide has  historically  been  approximately  20% higher
during the summer  months as compared to the other months of the year. It is not
clear to what  extent  seasonality  will  affect the  Company as it expands  its
capacity and its geographic markets.

Capital Demands

The Company has yet to complete the  build-out of its  administrative  space and
the exterior  landscaping of the Ukiah facility.  The Ukiah brewery is presently
operating  under a temporary  certificate  of occupancy  from the City of Ukiah.
Completion of construction is a condition to the issuance of a final certificate
of occupancy. Failure to complete construction and obtain a final certificate of
occupancy  could  have a  material  adverse  effect on the  Company's  business,
financial condition and results of operations.

Liquidity and Capital Resources

Long Term Debt. The Company has in place a $2,700,000 term loan from the Savings
Bank of  Mendocino  County.  The loan is  payable  in  monthly  installments  of
$24,400,  including interest at the Treasury Constant Maturity Index plus 4.17%,
currently 10.00%,  maturing on December 1, 2012 with a balloon payment. The loan
is secured  by some of the assets of the  Company  (other  than the Ten  Springs
brewery),  including without  limitation,  a first priority deed of trust on the
Ukiah land and improvements, fixtures and most of the equipment of the Company.

                                       11

<PAGE>


Credit  Facility.  The CIT Group/Credit  Finance,  Inc. has provided the Company
with a  $3,000,000  maximum  line of credit  with an advance  rate of 80% of the
qualified  accounts  receivable  and 60% of the inventory at an interest rate of
the prime rate of Chase  Manhattan Bank of New York plus 2.25% payable  monthly,
maturing  September  23,  2000.  The line of credit is secured by all  accounts,
general  intangibles,  inventory,  and  equipment of the Company  except for the
specific  equipment  and  fixtures  of the Company  leased  from FINOVA  Capital
Corporation,  as well as by a second deed of trust on the  Company's  Ukiah land
improvements. $1,484,000 of the line of credit was advanced to the Company as an
initial term loan, which is repayable in sixty consecutive monthly  installments
of principal,  each in the amount of $24,700. The Company commenced repayment of
the term loan in March 1999 and  approximately  $1,236,600  of the term loan was
outstanding  as of December 31, 1999.  Based on the  Company's  current level of
accounts  receivable  and  inventory,  the Company has drawn the maximum  amount
permitted  under the line of  credit.  As of March 31,  2000,  the total  amount
outstanding on the line of credit was $2,420,900.

Equipment  Lease.  The  Company  has  leased  from  FINOVA  Capital  Corporation
("Finova") brewing equipment at a total cost of approximately  $1,780,000 to the
Company for a term of 7 years  (commencing  December  1996) with monthly  rental
payments of approximately $27,100 each. At expiration of the initial term of the
lease,  the Company may purchase  the  equipment at its then current fair market
value  but not  less  than 25% nor more  than  30% of the  original  cost of the
equipment,  or at the Company's option,  may extend the term of the lease for an
additional  year at monthly  rental  payments of  approximately  $39,000 with an
option to purchase  the  equipment  at the end of the year at then  current fair
market value. The lease is not pre-payable.

Shareholder  Commitment  of Line of  Credit.  Between  1997 and 1998,  UBA,  the
Company's  largest  shareholder,  agreed to provide  the  Company  with a credit
facility  of up to $2  million  (the "1998  Facility").  In  mid-1999,  the 1998
Facility was terminated,  and a new credit facility (the "1999 Facility") in the
maximum amount of $800,000 was offered to the Company on substantially  the same
terms as the 1998 Facility. On August 31, 1999, the Company and UBA entered into
a Master Line of Credit Agreement  setting forth the terms of the 1999 Facility.
Pursuant  to the terms of the Master Line of Credit  Agreement,  advances on the
credit  facility  bear  interest at the prime rate of the Bank of America in San
Francisco  plus 1.5%, up to a maximum of 10%, and is due and payable  quarterly.
The  principal  amount of each  advance,  together  with any  accrued but unpaid
interest on such advance, is due 18 months after the date of such advance.  Each
advance made on the line of credit will be evidenced by a convertible note. Each
convertible note includes a conversion feature whereby UBA could, at its option,
convert the  principal  and any accrued but unpaid  interest  into  unregistered
shares of the Company's common stock on or after the maturity date, at a rate of
one share of common stock for each $1.50 of principal  and unpaid  interest.  On
April 30, the Company accepted UBA's offer to increase the maximum amount of the
1999  Facility from $800,000 to  $1,200,000.  Subsequently,  the Company and UBA
entered into a First Amendment to the Master Line of Credit Agreement.

As of March 31, 2000,  the Company has made seven draws on the credit  facility.
The aggregate amount drawn,  together with accrued but unpaid interest,  equaled
$738,800  which  corresponds to the right of UBA to acquire up to 492,533 shares
of Common Stock of the Company at a conversion price of $1.50 per share.

                                       12

<PAGE>


The obligations of the Company pursuant to the line of credit are subordinate to
the  obligations  of the Company to CIT,  Finova,  and Savings Bank of Mendocino
County. However,  provided that the Company meets certain requirements under the
terms of its existing  obligations to CIT, Finova, and Savings Bank of Mendocino
County,  the Company is required to make quarterly payments of interest in cash.
Further, if UBA elects not to convert the principal and any unpaid interest into
common  stock at maturity  and  provided  that the  financial  condition  of the
Company meets certain  requirements under the terms of its existing  obligations
with CIT,  Finova and Savings Bank of Mendocino  County,  then the Company shall
repay  any  such  amounts  over  a  period  of  five  years  in  equal   monthly
installments.  There  can be no  assurances  that  UBA will  convert  any of the
amounts drawn on the line of credit into common stock.

Keg  Management  Arrangement.  The  Company has  entered  into a keg  management
agreement with MicroStar Keg Management LLC. Under this  arrangement,  MicroStar
provides the Company with  half-barrel kegs for which the Company pays a filling
fee. Distributors return the kegs to MicroStar instead of the Company. MicroStar
then supplies the Company with additional kegs. If the agreement terminates, the
Company is  required to purchase a certain  number of kegs from  MicroStar.  The
Company would probably finance the purchase through debt or lease financing,  if
available.  However, there can be no assurances that the Company will be able to
finance the purchase of kegs and the failure to purchase the necessary kegs from
MicroStar is likely to have a material adverse effect on the Company.

The Company's ratio of current assets to current  liabilities on March 31, 2000,
was 0.54 to 1.0 and its ratio of assets to liabilities was 2.01 to 1.0.

Year 2000 Readiness

Year 2000 issues could affect the performance of the Company's  business.  While
not all Year 2000  date-related  disruption  scenarios have passed,  through the
date of this filing,  the Company has  experienced  no material  disruptions  or
other significant problems.  There is a possibility of disruptions in the future
including  errors that could still arise in the  Company's  internal and network
information  systems because of their failure to correctly recognize and process
date information after the calendar change from 1999 to 2000, or their inability
to properly  process  the date  February  29,  2000.  The  Company  also may yet
experience  supplier-related  Year  2000  problems.  If any of these  Year  2000
problems occur, the Company's  operations could be significantly  hampered.  The
Company is continuing to monitor and mitigate its exposure as  appropriate,  but
based on currently available information,  the Company continues to believe that
Year  2000-related  disruptions  or  other  problems,  if any,  will  not have a
significant  adverse  impact on the Company's  operational  results or financial
condition. However, the Company cannot be certain that Year 2000 issues will not
have a material adverse impact since it is still early in 2000.

Impact of Expansion on Cash Flow

The  Company  must make  timely  payment  of its debt and lease  commitments  to
continue its operations.  Unused capacity at the Ukiah facility and the Saratoga
Springs facility has placed additional demands on the Company's working capital.
Historically,  working  capital  for  the  day to day  business  operations  was
provided primarily through operations.  Beginning  approximately with the second
quarter  of 1997,  the time at which the  Ukiah  brewery  commenced  operations,

                                       13

<PAGE>


proceeds  from  operations  have not been  able to  provide  sufficient  working
capital for the day to day  operations  of the  Company.  To fund its  operating
deficits,  the  Company  has  relied  upon  lines of  credit  and  other  credit
facilities.  However,  there can be no  assurances  that the  Company  will have
access to any such sources of funds in the future,  and the  inability to secure
sufficient funds will have a materially adverse effect on the Company.

Merger with UBSN

On March 29,  2000,  the  Company  announced  that it  intends to enter into two
concurrent related-party transactions.  Shortly thereafter, the structure of the
transaction was consolidated into a single transaction.

In the  transaction,  the Company will acquire UBSN Ltd. by acquiring all of the
issued and outstanding  shares of United Breweries  International UK, Ltd. ("UBI
UK,  Ltd."),  which is the parent company of UBSN Ltd. In the  transaction,  the
Company has offered to issue  approximately  5,500,000  shares of the  Company's
common stock in exchange for the shares of UBI UK, Ltd.  Upon the closing of the
transaction,  UBI UK Ltd. will become a wholly-owned  subsidiary of the Company.
The closing of the  transaction  is  expected to occur in late June 2000,  or as
soon  thereafter  as the various  conditions  to closing have been  satisfied or
waived.  Prior to the  closing,  UBI UK Ltd.  will have will have  obtained  the
distribution  rights to the  "Kingfisher"  brand of beer in the  United  States.
Under the terms of the  distribution  agreement,  the Company  will also have an
option to brew  "Kingfisher"  brand beer in the United States,  for distribution
primarily in the United States, on terms and conditions  mutually agreeable with
American  United  Breweries  of  America,  Inc  ("AUBI").  However,  in order to
commence the brewing and distribution of the "Kingfisher" beer, the Company will
have to obtain a license to use the  "Kingfisher"  trademark from  Kingfisher of
America Inc ("KAI").  The Company will be solely  responsible for obtaining that
trademark  license,  at its sole expense,  and there are no assurances that such
license will be obtained.

The closing of the  transaction,  the  obligation of the Company to proceed with
the  acquisition of the shares of UBI UK, Ltd., and the precise number of shares
of common  stock to be  issued  are  subject  to the  satisfaction  or waiver of
certain conditions  including:  (i) the approval of the proposed  acquisition by
the Board of Directors of the Company;  (ii) the approval of the  transaction by
the  shareholders  of the  Company;  (iii) the  approval by the  Securities  and
Exchange  Commission  of the  Company's  Proxy  Statement  with  respect  to the
transaction;  and (iv) the receipt by the Company of a "fairness opinion",  in a
form  satisfactory  to the Board of  Directors  of the  Company,  regarding  the
transaction from Sage Capital LLC.

The  transaction  described  above is a related  party  transaction  because the
corporation  that  owns all of the  shares of UBI UK,  Ltd.  is held by a trust,
which is controlled by fiduciaries  who may exercise  discretion in favor of Dr.
Mallya,  amongst  others.  Dr. Vijay Mallya is the Chairman and Chief  Executive
Officer of the Company. Further, AUBI and KAI are owned by foreign corporations,
the shares of which are controlled by fiduciaries who may exercise discretion in
favor of Dr. Mallya, amongst others.

Additional  information  required by Item 12 will be contained in the 2000 Proxy
Statement, and such information is incorporated herein by reference.

                                       14

<PAGE>


                                     PART II

Item 1.  Legal Proceedings.

The Company is engaged in  ordinary  and routine  litigation  incidental  to its
business.  Management  does not  anticipate  that any  amounts,  which it may be
required to pay by reason thereof,  will have a material effect on the Company's
financial position.

Item 2.  Changes in Securities.

None.

Item 3.  Default Upon Senior Securities.

None.

Item 4.  Submission of Matters to a Vote of Security Holders.

None.

Item 4.  Other Items.

None.

<TABLE>
Item 6.  Exhibits and Reports on Form 8-K.

<CAPTION>
Exhibit Number          Description of Document
- --------------          -----------------------
<S>             <C>     <C>
     3.1        (A)     Articles of Incorporation, as amended, of the Company.
     3.2        (B)     Bylaws of the Company
     4.1                Articles 5 and 6 of the Articles of Incorporation, as amended, of the Company (Reference is made to
                        Exhibit 3.1).
     4.2                Article 10 of the Restated Articles of Incorporation, as amended, of the Company (Reference is made
                        to Exhibit 3.2).
    10.1        (A)     Mendocino Brewing Company Profit Sharing Plan.
    10.2        (A)     1994 Stock Option Plan (previously filed as Exhibit 99.6).
    10.4        (A)     Wholesale Distribution Agreement between the Company and Bay Area Distributing.
    10.5        (A)     Wholesale Distribution Agreement between the Company and Golden Gate Distributing.
    10.6        (A)     Sales Contract between the Company and John I. Hass, Inc.
    10.7        (F)     Liquid Sediment Removal Services Agreement with Cold Creek Compost, Inc.
    10.8        (A)     Lease Agreement between the Company and Kohn Properties.
    10.9        (C)     Commercial Real Estate Purchase Contract and Receipt for Deposit (previously filed as Exhibit 19.2).
    10.15       (N)     Commercial Lease between Stewart's Ice Cream Company, Inc. and Releta Brewing Company, LLC.
    10.16       (M)     Agreement between United Breweries of America, Inc. and Releta Brewing Company, LLC regarding
                        payment of certain liens.
    10.17       (K)+    Keg Management Agreement with MicroStar Keg Management LLC.

                                                            15

<PAGE>


Exhibit Number          Description of Document
- --------------          -----------------------
    10.18       (E)     Agreement to Implement  Condition of Approval No. 37
                        of the Site  Development  Permit  95-19 with the City of
                        Ukiah, California (previously filed as Exhibit 19.6).
    10.19       (G)     Manufacturing Business Expansion and Relocation Agreement with the City of Ukiah.
    10.20       (G)     Manufacturing Business Expansion and Relocation Agreement with the Ukiah Redevelopment Agency.
    10.21       (O)     $2,700,000 Note in favor of the Savings Bank of Mendocino County.
    10.22       (O)     Hazardous Substances Certificate and Indemnity with the Savings Bank of Mendocino County.
    10.23       (J)     Equipment Lease with FINOVA Capital Corporation.
    10.24       (J)     Tri-Election Rider to Equipment Lease with FINOVA Capital Corporation.
    10.25       (J)     Master Lease Schedule with FINOVA Capital Corporation.
    10.26       (L)     Investment Agreement with United Breweries of America, Inc.
    10.27       (L)     Shareholders' Agreement Among the Company, United Breweries of America, Inc., H. Michael Laybourn,
                        Norman Franks,  Michael  Lovett,  John Scahill,  and Don Barkley.
    10.28       (L)     Registration Rights Agreement Among the Company, United Breweries of America, Inc.,
                        H. Michael Laybourn, Norman Franks, Michael Lovett, John Scahill, and Don Barkley.
    10.29       (Q)     Indemnification Agreement with Vijay Mallya.
    10.30       (Q)     Indemnification Agreement with Michael Laybourn.
    10.31       (Q)     Indemnification Agreement with Jerome Merchant.
    10.32       (Q)     Indemnification Agreement with Yashpal Singh.
    10.33       (Q)     Indemnification Agreement with P.A. Murali.
    10.34       (Q)     Indemnification Agreement with Robert Neame.
    10.35       (Q)     Indemnification Agreement with Sury Rao Palamand.
    10.36       (Q)     Indemnification Agreement with Kent Price.
    10.37       (R)     Loan and Security Agreement between the Company, Releta Brewing Company LLC and The CIT
                        Group/Credit Finance, Inc. regarding a $3,000,000 maximum line of credit.
    10.38       (R)     Patent, Trademark and License Mortgage by the Company in favor of The CIT Group/Credit Finance, Inc.
    10.39       (R)     Patent, Trademark and License Mortgage by Releta Brewing Company LLC in favor of The CIT
                        Group/Credit Finance, Inc.
    10.41       (U)     Employment Agreement with Yashpal Singh.
    10.42       (U)     Employment Agreement with P.A. Murali.
    10.43       (V)     Master Loan Agreement between the Company and the United Breweries of America, Inc.
    10.44       (V)     Convertible Note in favor of the United Breweries of America, Inc
    10.45       (W)     First Amendment to Master Loan Agreement between the Company and the United Breweries of America
                        Inc.
    27                  Financial Data Schedule.

<FN>
- ---------------
                (A)     Incorporated    by   reference    from   the   Company's
                        Registration  Statement dated June 15, 1994, as amended,
                        previously  filed with the Commission,  Registration No.
                        33-78390-LA.
                (C)     Incorporated  by reference from the Company's  Report on
                        Form  10-QSB for the  quarterly  period  ended March 31,
                        1995, previously filed with the Commission.
                (E)     Incorporated  by reference from the Company's  Report on
                        Form 10-QSB for the quarterly period ended September 30,
                        1995, previously filed with the Commission.

                                                            16

<PAGE>


Exhibit Number          Description of Document
- --------------          -----------------------
                (F)     Incorporated  by reference from the Company's  Report on
                        Form 10-KSB for the annual  period  ended  December  31,
                        1995, previously filed with the Commission.
                (G)     Incorporated  by reference from the Company's  Report on
                        Form  10-QSB  for the  quarterly  period  ended June 30,
                        1996, previously filed with the Commission.
                (J)     Incorporated    by   reference    from   the   Company's
                        Registration   Statement  dated  February  6,  1997,  as
                        amended,   previously   filed   with   the   Commission,
                        Registration No. 33-15673.
                (K)     Incorporated  by reference from the Company's  Report on
                        Form 10-KSB for the annual  period  ended  December  31,
                        1996, previously filed with the Commission.
                (L)     Incorporated  by  reference  from the Schedule 13D filed
                        with the  Commission  on  November  3,  1997,  by United
                        Breweries of America, Inc. and Vijay Mallya.
                (M)     Incorporated  by reference from the Company's  Report on
                        Form 10-QSB for the quarterly period ended September 30,
                        1997.
                (N)     Incorporated  by reference from the Company's  Report on
                        Form  10-QSB/A  No.  1 for the  quarterly  period  ended
                        September 30, 1997.
                (O)     Incorporated  by reference from the Company's  Report on
                        Form 10-KSB for the annual  period  ended  December  31,
                        1997, previously filed with the Commission.
                (Q)     Incorporated  by reference from the Company's  Report on
                        Form  10-QSB  for the  quarterly  period  ended June 30,
                        1998.
                (R)     Incorporated  by reference from the Company's  Report on
                        Form 10-QSB for the quarterly period ended September 30,
                        1998.
                (T)     Incorporated  by reference from the Company's  Report on
                        Form 10-KSB for the annual  period  ended  December  31,
                        1998, previously filed with the Commission.
                (U)     Incorporated  by reference from the Company's  Report on
                        Form  10-QSB  for the  quarterly  period  ended June 30,
                        1999.
                (V)     Incorporated  by reference  from the  Amendment No. 5 to
                        Schedule 13D filed with the  Commission on September 15,
                        1999,  by United  Breweries  of America,  Inc. and Vijay
                        Mallya.
                (W)     Incorporated  by reference  from the  Amendment No. 5 to
                        Schedule 13D filed with the  Commission on May 11, 2000,
                        by United Breweries of America, Inc. and Vijay Mallya.
                (X)     Incorporated  by reference from the Company's  Report on
                        Form 10-KSB for the annual  period  ended  December  31,
                        1999, previously filed with the Commission.
                +       Portions of this  Exhibit  were  omitted  pursuant to an
                        application   for  an   order   declaring   confidential
                        treatment   filed  with  the   Securities  and  Exchange
                        Commission.
</FN>
</TABLE>


The  Registrant  filed a report on Form 8-K on March  29,  2000  announcing  the
Company's  acquisition  of UBSN and the U.S.  distribution  rights to Kingfisher
Premium  Lager Beer from UBI, UK Ltd.,  responsive  to Item 5 of Form 8-K (Other
Events). No financial statements were filed.

                                       17

<PAGE>


                                    SIGNATURE

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

                                   REGISTRANT:

                                   MENDOCINO BREWING COMPANY, INC.


Dated:  May 14, 2000               By: /s/ Yashpal Singh
                                       ----------------------------------
                                       Yashpal Singh
                                       President



Dated:  May 14, 2000               By: /s/ P.A. Murali
                                       ----------------------------------
                                       P.A. Murali
                                       Chief Financial Officer and Secretary

                                       18

<PAGE>


                                  EXHIBIT INDEX



Exhibit Number
- --------------
    27                  Financial Data Schedule.



<TABLE> <S> <C>


<ARTICLE>                     5

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              MAR-31-2000
<PERIOD-START>                                 JAN-01-2000
<PERIOD-END>                                   MAR-31-2000
<CASH>                                            51,900
<SECURITIES>                                           0
<RECEIVABLES>                                  1,223,300
<ALLOWANCES>                                           0
<INVENTORY>                                    1,006,400
<CURRENT-ASSETS>                               2,375,000
<PP&E>                                        17,168,600
<DEPRECIATION>                                (2,630,600)
<TOTAL-ASSETS>                                19,522,300
<CURRENT-LIABILITIES>                          4,355,400
<BONDS>                                                0
                                  0
                                      227,600
<COMMON>                                      13,834,900
<OTHER-SE>                                    (4,257,900)
<TOTAL-LIABILITY-AND-EQUITY>                  19,522,300
<SALES>                                        2,070,200
<TOTAL-REVENUES>                               2,070,200
<CGS>                                          1,418,900
<TOTAL-COSTS>                                  2,183,400
<OTHER-EXPENSES>                                       0
<LOSS-PROVISION>                                       0
<INTEREST-EXPENSE>                               231,800
<INCOME-PRETAX>                                 (452,800)
<INCOME-TAX>                                           0
<INCOME-CONTINUING>                             (452,800)
<DISCONTINUED>                                         0
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                    (452,800)
<EPS-BASIC>                                        (0.08)
<EPS-DILUTED>                                      (0.08)



</TABLE>


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