XECHEM INTERNATIONAL INC
10QSB, 1997-08-14
BIOLOGICAL PRODUCTS, (NO DIAGNOSTIC SUBSTANCES)
Previous: BIOCORAL INC, 10QSB, 1997-08-14
Next: QUINTILES TRANSNATIONAL CORP, 10-Q, 1997-08-14



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington D.C. 20549
                                    ---------

                                   FORM 10-QSB

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

For the quarter ended June 30, 1997             Commission File Number 0-23788
                      -------------                                    -------

                           XECHEM INTERNATIONAL, INC.
             (Exact name of registrant as specified in its charter)

               Delaware                                     22-3284803
            (State or other jurisdiction of              (I.R.S. Employer
            incorporation or organization)              Identification No.)

            100 Jersey Avenue, Bldg. B., Suite 310
            New Brunswick, New Jersey                          08901
            (Address of principal executive offices)        (Zip code)

Registrant's telephone number, including area code:     (732) 247-3300

Check  whether  the  registrant  (1) filed all  reports  required to be filed by
Section 13 of 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

Number of shares outstanding of the issuer=s common stock, as of August 12, 1997
was 118,829,030 shares.

Transitional Small Business Disclosure Format

                                 Yes       No X


<PAGE>







                   XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES

                                                                        Page No.

Part I. Financial Information

Item 1. Consolidated Balance Sheet as of June 30, 1997 [Unaudited]      3..4

       Consolidated Statements of Operations for the three months and six months
        ended June 30, 1997 and 1996 [Unaudited] ................      5

        Consolidated Statement of Stockholders' Equity for the six months ended
         June 30, 1997 [Unaudited]................................      6..7

       Consolidated Statements of Cash Flows for the six months ended
        June 30, 1997 and 1996 [Unaudited].......................      8..9

       Notes to Consolidated Financial Statements................      10..12

Item 2. Management's Discussion and Analysis of Financial Condition and
         Results of Operations  ..................................      13..17

Part II.Other Information ........................................      17..21

Signatures  ......................................................      22



<PAGE>
<TABLE>



XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


CONSOLIDATED BALANCE SHEET AS OF JUNE 30, 1997.
[UNAUDITED]
- ------------------------------------------------------------------------------

<S>                                                                     <C>

Current Assets:
  Cash and Cash Equivalents                                              $  96,105
  Inventory                                                              1,746,613
  Prepaid Expenses                                                         151,790
  Other Current Assets                                                      21,200
                                                                         ---------

  Total Current Assets                                                   2,015,708

Equipment, Net of Accumulated
  Depreciation of $391,746                                                 998,115
Leasehold Improvements - Net of Accumulated
  Amortization of $265,068                                                 721,849
Deposits                                                                    22,167
Patent Issuance Costs-Net of Accumulated
  Amortization of $22,490                                                  348,436
                                                                         ---------

Total Assets                                                             $4,106,275


See Accompanying Notes to Consolidated Financial Statements.

</TABLE>

                                         3

<PAGE>


<TABLE>

XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


CONSOLIDATED BALANCE SHEET AS OF JUNE 30, 1997.
[UNAUDITED]
- ------------------------------------------------------------------------------

<S>                                                                     <C>


Current Liabilities:
  Accounts Payable                                                       $ 402,874
  Accrued Expenses                                                         100,156
  Notes Payable - Others                                                   115,000
  Loans Payable - Other                                                    246,000
  Other Current Liabilities                                                 13,268
                                                                         ---------

  Total Current Liabilities                                                877,298

Commitments and Contingencies                                                   --

Stockholders' Equity:
  Class A Voting Preferred Stock, $.00001 Par Value, 2,500
   Shares Authorized; 2,500 Shares Issued and Outstanding                       --

  Additional Paid-in Capital [Class A Voting Preferred]                      2,500

  Class B 8% Preferred Stock, $.00001 Par Value, 1,150 Shares
   Authorized; None Outstanding                                                 --

  Common Stock, $.00001 Par Value, 247,000,000
   Shares Authorized; 91,507,839 Shares Issued and Outstanding                 915

  Additional Paid-in Capital [Common]                                    27,289,189

  (Deficit) Accumulated During the Development Stage                     (24,063,627)
                                                                         -----------

Total Stockholders' Equity                                               3,228,977

Total Liabilities and Stockholders' Equity                               $4,106,275

See Accompanying Notes to Consolidated Financial Statements.


                                         4
</TABLE>

<PAGE>


<TABLE>

XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


CONSOLIDATED STATEMENTS OF OPERATIONS
[UNAUDITED]
- ------------------------------------------------------------------------------


                                                                         Cumulative
                                                                         Period from
                                                                          March 15,
                                Three months ended   Six Months ended   1990 [Date of
                                     June 30,            June 30,       Inception] to
                                1 9 9 7   1 9 9 6  1 9 9 7     1 9 9 6  June 30, 1997
                                -------   -------  -------     -------  -------------
<S>                           <C>       <C>       <C>        <C>         <C>   

Revenues                      $  11,018 $131,183  $   14,290 $  157,751 $   590,020
                              --------- --------  ---------- ---------- -----------

Expenses:
  Research and Development      503,748  394,303     852,542    761,079   5,489,608
  Rent                           39,479   33,252      76,966     65,240     508,736
  General and Administrative    304,982  409,603     675,804    916,846   5,409,159
                              --------- --------  ---------- ---------- -----------

  Total Expenses                848,209  837,158   1,605,312  1,743,165  11,407,503
                              --------- --------  ---------- ---------- -----------

  (Loss) from Operations       (837,191)(705,975) (1,591,022)(1,585,414)(10,817,483)

Other Income                      1,734    4,116       4,618      5,609     277,737

Interest (Expense) - Related Party   --  (22,121)         --    (42,460) (8,589,081)

Interest (Expense)               (3,553) (35,871)     (6,753)   (44,455) (4,911,854)
                              --------- --------  ---------- ---------- -----------

  (Loss) Before Income Taxes   (839,010)(759,851) (1,593,157)(1,666,720)(24,040,681)

Income Taxes                         --       --          --         --          --
                              --------- --------  ---------- ---------- -----------

  Net (Loss)                  $(839,010)$(759,851)$(1,593,157)$(1,666,720)$(24,040,681)

Preferred Stock Dividends     $      -- $ 41,371  $      233 $   43,511 $   101,361
                              ========= ========  ========== ========== ===========

Net (Loss) Available to
  Common Stockholders         $(839,010)$(801,222)$(1,593,390)$(1,710,231$(24,142,042)

Net (Loss) per Share          $  (0.009)$  (0.12) $   (0.021)$    (0.26)
                              ========= ========  ==========  ==========

Average Number of Shares
  Outstanding                 91,507,8396,702,839 74,639,006  6,652,047
                              =================== ========== ==========

See Accompanying Notes to Consolidated Financial Statements


                                         5
</TABLE>

<PAGE>






<TABLE>


                                             XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES

                                                  (A DEVELOPMENT STAGE ENTERPRISE)



                                           CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                                                             [UNAUDITED]



                         Class A  Additional Class B  Addl. Class C    Class C   Addl   Xechem, Inc.Xechem Inter  Addl.  (Deficit)
                        Voting Prf. Paid in 8% Prf. Paid in Series 1    Series 2 Paid in Common StockCommon Stk Paid in Accumulated
                                    Capital           Capital 8% Conv. PrVt  Cov.Cap                            Capital     During
                         # of  Par         # of  Par         # of  Par  # of  Par        # of   Par  # of   Par          Development
                        Shares Value Clss A Shares Value Clss B Shares Value Shr Value Class C     Sh Value Sh  Value  Common  Stage
                       -----------------------------------------------------------------------------------------------------------
<S>                     <C>    <C>      <C>     <C>     <C>    <C>         <C>         <C>      <C>    <C>     <C>        <C>      

Common Stock issued in 
exchange for equipment in
  March 1990 at no par
 value                   $ - -$       -    $   -$        -    $-  -      $-  -$          100$    125,000 -$    $    -  $ -        -

Capital contributions 
April 1990                     - -      -         --      -        -   -      -   -     -      -          --      170,000        -

Net (loss) for the period
 from March 15, 1990(date
  of inception) to 
December 31, 1990                     -     - -       -       -  -       -   -         -    -      -  -        -      -    (159,271)
                           ------------------------------------------------------------------------------------      ---------------

Balance - December 31, 
1990                          $-  -$       -   -$   -$        -   -$  -     - $   -$     -100$    125,000$    $   170,000  (159,271)

Capital contributions 
July 1991                     $-  -$       -   -$   -$        -   -$  -     - $   -$         -   -      -    $      95,971        -

Capital contributions 
September 1991            -   -$   -$        -   -$  -     - $   -$         -   -      -    $                        50,172        -

Capital contributions 
October 1991                  $-  -$       -   -$   -$        -   -$  -     - $   -$         -   -      -    $      25,000        -

Net (loss) for the year
 ended December31, 1991                - -       -       -  -       -   -         -    - (357,390)        -        -    -  (159,271)
                                  -   -      - -------------------------------------------------------------------------------------

Balance - December 31, 
1991                        $-  -$       -   -$   -$        -   -$  -     - $   -$         -100$    125,000$  $   -341,143 (516,661)

Capital contributions       $-  -$       -   -$   -$        -   -$  -     - $   -$         -   -      -    $       95,000        -

Net (loss) for the year 
ended December31, 1992       - -       -       -  -       -   -         -    -     -   -        -      -                   (487,301)
                                  -   -      - -------------------------------------------------------------------------------------

Balance - December 31,
 1992                      $-  -$       -   -$   -$        -   -$  -     - $   -$         -100$    125,000$ $   -436,143 (1,003,962)
Net (loss) for the year 
ended December31, 1993               - -       -       -  -       -   -         -    -     -   -        -      -  (819,816)
                                  -   -      - ------------------------------------------------------------------------------- -----

Balance - December 31, 
1993                          $-  -$       -   -$   -$        -   -$  -     - $   -$     -100$    125,000$  $   -436,143 (1,823,778)

Reorganization             2,500    -  2,500 1,070    -107,000      -   -     - (100)    125,000   (4,370,500)  13,840,487

Net Proceeds from Initial
 Public Offering - First 
Quarter
  1994, at $5.00 Per Unit
 Less Issuance Cost       -     - -       -       -  -       -   -         -    -              1,150,000 12   4,542,670       -

Excess of Fair Market 
Value over Option Price 
of  Non-Qualified Stock 
Options-Third quarter1994  - -       -       -  -       -   -             -    -                105,000    1   1,049        -

Excess of Fair Market 
Value over Option Price 
of                                                                                                             50,060
  Non-Qualified Stock 
Options - Forth Quarter 
1994                      - -       -       -  -       -   -         -    -                     105,000    1                -

Net (loss) for the year 
ended December 31, 1994     - -       -       -  -       -   -         -    -     -   -        -                        (14,316193)
                                  -   -      - -------------------------------------------------------------------------------------

Balance - December 31, 
1992                         2,500$   -$   2,500   1,070$   -$  107,000   -$  -     - $    $5,730,500   $18,870,409     (16,139,971)

Private Placement - 
Common Stock at          
  $3.00 Per Share, Less 
Issuance C0st             -       -     - -       -       -  -       -   -         -    -   118,778    2   388,887        -

Excess of Fair Market 
Value over Option Price of
  Non-Qualified Stock 
Options - First quarter 
 1995                                  - -       -       -  -       -   -         -    -    30,000    -   328,125        -

Excess of Fair Market 
Value over Option Price 
of Non-Qualified Stock 
Options and issuance of
 Apotex stock
  Second Quarter 1995             -   -       -     - -       -       -  -       -   - -   674,700     7   980,806        -

Excess of Fair Market 
Value over Option Price of
  Non-Qualified Stock 
Options - Third quarter 
1995                                    - -       -       -  -       -   -         -    -    24,500    -   (260,612)       -

Excess of Fair Market 
Value over Option Price 
  Non-Qualified Stock 
Options - Forth Quarter 
1995                           - -       -       -  -       -   -         -    -               5,000    -  40,624        -

Net (loss) for the year 
ended December 31, 1995           - -       -       -  -       -   -         -    -     -   -        -                  (3,133,348)
                               -   -      - ----------------------------------------------------------------------------------------

Balance - December 31, 
1995 - Forward                2,500 -      2,500 $ 1,070 $ -   107,000 $-  -     $ -   $ -     6,583,478   $20,348,239  (19,273,319)
                             -------------------------------------------------------------------------------------------------------


See Accompanying Notes 
to Consolidated Financial
 Statements


                                            6
</TABLE>

<PAGE>


<TABLE>





                                             XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES

                                                  (A DEVELOPMENT STAGE ENTERPRISE)



                                           CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
 
                                                             [UNAUDITED]

                         Class A  Additional Class B  Addl. Class C    Class C   Addl   Xechem, Inc.Xechem Inter  Addl.  (Deficit)
                        Voting Prf. Paid in 8% Prf. Paid in Series 1    Series 2 Paid in Common StockCommon Stk Paid in Accumulated
                                    Capital           Capital 8% Conv. PrVt  Cov.Cap                            Capital     During
                         # of  Par         # of  Par         # of  Par  # of  Par        # of   Par  # of   Par          Development
                        Shares Value Clss A Shares Value Clss B Shares Value Shr Value Class C     Sh Value Sh  Value  Common  Stage
                       -----------------------------------------------------------------------------------------------------------
<S>                     <C>    <C>      <C>     <C>     <C>    <C>         <C>         <C>      <C>         <C>        <C>      

              
Balance - December 31, 
1995                     2,500     2,500      1,070$   -$    107,000  $-  -      $-  -$    -  $-   6,583,478 $20,348,$39(19,273,319)

Private Placement -Common
 Stock at

  $3.00 Per Share, Less 
Issuance Costs          -        - -      -        - -        -  -      -        -   163,333       52,784        -

Private Placement -Petron
 at $.38- par Share -     -    -      -      -   -     -     -      -      -    -260,000    1 100,000        -

Private Placement -
 Series 1Preferred Stock

  at $100 per Share, Less
 Issuance-Cost       -        - -      - 22,500   -        -  -2,137,500      -    12,500       28,125        -

Private Placement - Series
 2 Preferred Stock

  at $100 per Share, Less
 Issuance-Cost         -     -    -      -        - -10,000     -882,440      -    -      -        -    -       -

Conversion of Preferred 
Stock                    - -      -        - -      -(21,000)  -        -  -(1,995,000)    -    1,673,583     161,966,840       -

Conversion of Debt to 
Equity at $2 Per -share  -      -     -    -      -      -   -     -     -      -   1,477,745 15 369,422        -

Excess of Fair Market 
Value over Option Price 
of

 Non-Qualified Stock 
Options - Second Quarter
 1996                - -      -        - -        -  -      -        -     2,000        4,625        -

Excess of Fair Market 
Value over Opt.Price of

  Non-Qualified Stock 
Options - Third Quarter
 1996               - -      -        - -        -  -      -        -      -600        - 564        -

Excess of Fair Market 
Value over Option Price 
of

  Non-Qualified Stock 
Options - Forth Quarter
1996                -     -    -      -      -   -     -     -      -    51,600    1  13,205        -

Cancellation of Apotex 
Stock               - -      -        - -      -        - -        -  -      -        -   (75,000)       -            -

Ocean Marine Settlement 
at$1.31 per Share   -        - -      -        - -        -  -      -        -    25,000       32,812        -

Net (loss) for the year           -   -          -  -   -          -  -    -     -   -           -  -          -     - - (3,174,205)
                          ------------ ---

Balance - December 31, 
1996                 $2,500$        2,50$1,07$    107,0001,$00   -  1$,000 $1,024,940    $-     10,17$,839$ 22,916$61(22,447,524)

Private Placement - Series
 2 Preferred at $100 per 
Share                        -      -   -12,500     -1,250,000    -    -      -    -       -        -

Conversion of Series 1 
Preferre- Stock              -     -    -      -(1,500)   -     -     -(142,500)    -    -120,000    1 142,499        -

Conversion of Series 2 
Preferre- Stock              -     -    -      -      -   -(22,500)   -(2,132,440)  -    -45,000,004502,131,180       -

Conversion of Dr. Pandey 
Preferred Stock an            (1,070)    (107,000)    -   -     -     -      -      -    -21,088,002111,317,797(22,946)

Private Placement - Common
 Stock- at -.05 per- Share    -      -      -   -     -     -      -      -    -15,000,00152 749,848        -

Excess of Fair Market 
Value over Option Price of

  Non-Qualified Stock 
Options               -    -      -     -    -      -      -   -     -     -      -      -    -125,000    1  31,249        -

Net (loss) for the six 
months ende- June 30, 1997    -  -   -          -  -    -     -   -           -  -          -     - -                    (1,593,157)
                                  -

Balance - June 30, 1997         $2,500 $ -    2,500 $ -          -$-     -  $ -      91,507,839    915      $27,289,189 (24.063,627)
                          =========== ======== ========== =======  =================================================================




See Accompanying Notes to Consolidated Financial Statements


                                      7
</TABLE>

<PAGE>



<TABLE>


XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


CONSOLIDATED STATEMENTS OF CASH FLOWS
[UNAUDITED]
- ------------------------------------------------------------------------------



                                                                      Cumulative
                                                                        Period From
                                                                         March 15,
                                                                       1990 [Date of
                                                 Six months ended      Inception] to
                                                     June 30,             June 30
                                                 1 9 9 7     1 9 9 6     1 9 97
                                                 -------     -------     ------
<S>                                            <C>        <C>          <C>  

Operating Activities:
  Net (Loss)                                   $(1,593,157$(1,666,720) $(24,040,681)
                                               ----------------------  ------------
  Adjustments to Reconcile Net (Loss) to Net
 Cash
   Provided (Used) by Operating Activities:
   Depreciation                                    88,200     60,902       310,251
   Amortization                                     6,000     36,580       394,719
   Loss on Sale of Assets                              --         --          (391)
   Interest and Compensation Expense
   in Connection with Issuance of Equities         30,000     65,543    14,243,500

  Changes in Assets and Liabilities
   (Increase) Decrease in:
     Accounts Receivable                          (16,079)   (16,751)      (14,820)
     Inventory                                   (349,708)  (246,179)   (1,719,378)
     Prepaid Expenses                             (15,639)    (6,885)     (151,790)
     Other Current Assets                              --     23,819       (32,720)
     Deposits                                          --     (1,650)      (22,167)
     Organizational Costs                              --         --       (13,828)
     Other Assets                                      --      2,250        (1,592)

   Increase (Decrease) in:
     Accounts Payable                            (201,085)  (138,772)      403,739
     Accrued Interest Payable                       5,578     35,802        90,016
     Accrued Expenses                            (101,838)   (32,550)      107,372
     Other Current Liabilities                      3,863        461         3,863
                                               ---------- ----------   -----------

   Total Adjustments                             (550,708)  (217,430)   13,596,774
                                               ---------- ----------   -----------

  Net Cash (Used) by Operating
   Activities - Forward                        (2,143,865)(1,884,150)  (10,443,907)
                                               ---------- ----------   -----------

Investing Activities:
  Patent Issuance Costs                          (116,886)   (74,085)     (370,185)
  Purchases of Equipment and
   Leasehold Improvements                        (220,496)  (173,049)   (1,855,907)
  Proceeds from Sale of Asset                          --         --        26,700
  Purchase of Marketable Securities                    --         --    (1,476,449)
  Proceeds from Sale of Marketable Securities          --         --     1,476,449
                                               ---------- ----------   -----------

  Net Cash (Used) by Investing
   Activities - Forward                          (337,382)  (247,134)   (2,199,392)
See Accompanying Notes to Consolidated
 Financial Statements.

                                         8
</TABLE>

<PAGE>



<TABLE>


XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


CONSOLIDATED STATEMENTS OF CASH FLOWS
[UNAUDITED]
- ------------------------------------------------------------------------------

                                                                        Cumulative
                                                                        Period From
                                                                         March 15,
                                                                       1990 [Date of
                                                 Six months ended      Inception] to
                                                     June 30,             June 30
                                                 1 9 9 7     1 9 9 6     1 9 97
                                                 -------     -------     ------
<S>                                            <C>         <C>          <C>    

  Net Cash (Used) by Operating
   Activities - Forwarded                      $(2,143,865$(1,884,150) $(10,443,907)
                                               ----------------------  ------------

  Net Cash (Used) by Investing
   Activities - Forwarded                        (337,382)  (247,134)   (2,199,392)

Financing Activities:
  Proceeds from Note Payable - Bank                    --         --      (390,000)
  Proceeds from Related Party Loans                          155,000     1,294,582
  Proceeds from Borrowings Under
   Line of Credit                                      --         --     1,365,000
  Proceeds from Notes Payable - Others                 --         --       445,000
  Proceeds from Interim Loans                     241,000     55,000     1,211,295
  Proceeds from Bridge Financing                       --    120,000       640,000
  Capital Contribution                                 --         --        95,000
  Payments on Interim Loans                            --    (55,000)     (305,000)
  Payments on Notes Payable - Others                   --         --      (520,000)
  Payment on Stockholder Loans                         --         --      (207,037)
  Payment of Line of Credit                            --         --      (975,000)
  Proceeds from Issuance of
   Common Stock                                   750,000     56,307     5,834,343
  Proceeds from Issuance of Class C
   Series 1 Preferred Stock                            --  2,109,357     2,109,357
  Proceeds from Issuance of Class C
   Series 2 Preferred Stock                     1,249,190         --     2,131,630
   Proceeds from Exercise of Options                1,250         20        10,234
   Purchase of Letter of Credit                        --   (187,500)           --
                                               ---------- -----------  -----------

  Net Cash - Financing Activities               2,241,440  2,253,184    12,739,404
                                               ---------- ----------   -----------

  Net Increase (Decrease) in Cash
   And Cash Equivalents                          (239,807)   121,900        96,105

Cash and Cash Equivalents - Beginning
 of Periods                                       335,912    125,067            --
                                                --------- ----------   -----------

  Cash and Cash Equivalents - End of Periods   $   96,105 $  246,967   $    96,105
                                               ========== ==========   ===========

Supplemental Disclosures of Cash Flow 
Information:
  Cash paid during the periods for:
   Interest - Related Party                    $       -- $   20,641   $   104,992
   Interest - Other                            $    1,150 $    2,347   $   134,968
   Income Taxes                                $       -- $       --   $        --

See Accompanying Notes to Consolidated 
Financial Statements.

                                         9
</TABLE>

<PAGE>





XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
- ------------------------------------------------------------------------------


CONSOLIDATED STATEMENTS OF CASH FLOWS
[UNAUDITED]
- ------------------------------------------------------------------------------



Supplemental Disclosure of Non-Cash Investing and Financing Activities:
A total of 125,000 stock options,  issued to the holder of notes  payable,  were
exercised at a nominal  price  during the six months  ended June 30,  1997.  The
difference  between  the fair  market  value of the Common  Stock at the time of
exercise and the amount paid was charged to compensation expense.

As a result of this transaction,  the Company=s statement of operations reflects
non-cash  interest and compensation  expense of $30,000 for the six months ended
June 30, 1997.

See Accompanying Notes to Consolidated Financial Statements.


                                         10

<PAGE>





XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[UNAUDITED]
- ------------------------------------------------------------------------------


   [1] Significant Accounting Policies

   Significant accounting policies and other matters of Xechem International, 
   Inc. and its wholly-owned    subsidiaries, Xechem, Inc., Xechem 
   Laboratories, Inc. and XetaPharm, Inc. (collectively the "Company"),
   are set forth in the financial statements for and as of the year ended   
   December 31,1996 ncluded in the Company's Form 10-KSB, as filed with the 
   Securities and Exchange Commission.

   [2] Basis of Reporting

   The  accompanying  unaudited  consolidated  financial  statements  have  been
   prepared in accordance  with  generally  accepted  accounting  principles for
   interim  financial  information and with the  instructions to Form 10-QSB and
   Item  310(b) of  Regulation  S-B.  Accordingly,  they do not  include all the
   information  and  footnotes   required  by  generally   accepted   accounting
   principles for complete financial  statements.  In the opinion of management,
   such statements include all adjustments  (consisting only of normal recurring
   item)  which  are  considered  necessary  for  a  fair  presentation  of  the
   consolidated  financial  position  of the  Company  at June 30,  1997 and the
   consolidated  results of its  operations  for the three months and six months
   ended June 30,  1997 and 1996 and for the  cumulative  period  from March 15,
   1990  (date of  inception)  to June 30,  1997 and its cash  flows for the six
   months ended June 30, 1997 and 1996 and for the cumulative  period from March
   15, 1990 (date of inception) to June 30, 1997. These  consolidated  financial
   statements  should be read in  conjunction  with the  consolidated  financial
   statements  and related notes  included in the Company=s  Form 10-KSB for the
   year ended  December 31, 1996.  The results of  operations  for the six month
   periods  ended June 30, 1997 and 1996 are not  necessarily  indicative of the
   operating results for a full year.

   [3] Loss per Share

   Loss per share  amounts are based on the  weighted  average  number of shares
   outstanding.  Shares issuable upon the exercise of stock options are excluded
   from the computation  since the effect on the net loss per common share would
   be  anti-dilutive.  The  holders  of Class B 8%  Preferred  Stock and Class C
   Series 1 Preferred Stock are entitled to cumulative dividends on the $100 per
   share liquidation  preference at the rate of 8% per annum payable  quarterly.
   This  dividend  has been  reflected  in the  computation  of loss  per  share
   available to common stockholders.  The Class B 8% Preferred Stock and Class C
   Series 1 Preferred  Stock were  converted  in Common  Stock in  February  and
   January 1997, respectively.

   [4] Capital Transactions

   On January 15,  1997,  at a Special  Meeting of  Shareholders,  approval  was
   received to amend the Company's  Certificate of Incorporation to increase the
   number of authorized  shares of Common Stock from  15,000,000 to  247,000,000
   and the Company  subsequently  amended its  Certificate of  Incorporation  to
   reflect the  cancellation  of all the Series 1, Series 2 and Series 3 Class C
   Preferred Stock which had been converted into Common Stock.

   On November 18, 1996,  the Company  entered into and closed the initial stage
   of a stock purchase  agreement (the "Blech  Purchase  Agreement")  with David
   Blech and/or his designees  ("Blech")  providing for the sale of up to 55,000
   shares of Class C Series 2 Voting  Cumulative  Preferred  Stock  shares  (the
   "Series  2  Preferred  Shares")  for a  purchase  price  of  $100  per  share
   ($5,500,000 in the aggregate), or the underlying shares of Common Stock, over
   approximately  nine  months.  Subsequent  to  December  31,  1996,  the Blech
   Purchase  Agreement  was  amended to modify  the  closing  schedule.  Through
   December 31, 1996, the Edward A. Blech Trust (the "Trust")  purchased  10,000
   Series 2  Preferred  Shares  at a price of $100 per  share.  In  January  and
   February 1997,  the Trust  purchased  12,500 Series 2 Preferred  Shares for a
   price of $100 per share.



                                         11

<PAGE>





XECHEM INTERNATIONAL, INC. AND SUBSIDIARIES
[A DEVELOPMENT STAGE ENTERPRISE]
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[UNAUDITED]
- ------------------------------------------------------------------------------



In February 1997,  the 22,500 Series 2 Preferred  shares owned by the Trust were
converted into 45,000,000  shares of Common Stock at a conversion  price of $.05
per common share.

In February 1997, in accordance with the terms of the Blech Purchase  Agreement,
Dr. Pandey converted his Class B 8% Preferred Stock,  notes receivable,  accrued
interest and dividends  into 13,180 shares of Class C Series 3 Preferred  Shares
for a price of $100 per share.  Subsequently,  these shares were  converted into
21,088,000  shares of Common  Stock at a  conversion  price of $.0625 per common
share.

In March 1997, in accordance with the terms of the Blech Purchase Agreement, two
other trusts,  not otherwise  affiliated  with Blech,  each purchased  5,000,000
shares of Common Stock.

In April  1997,  under the terms of the Blech  Purchase  Agreement,  David Blech
purchased 5,000,000 shares of Common Stock at a price of $.05 per common share.

[5] Notes Payable - Other

In 1996, an individual  made two loans to the Company  aggregating  to $115,000.
Those  loans were  evidenced  by a ten  percent  and twelve  percent  (at simple
interest)  promissory note,  respectively,  each due six months from the date of
the loan. The Company exercised its option to extend the loans for an additional
six months and the interest rate is twelve percent (at simple  interest)  during
this period on both loans.

[6] Dividends

The Company's Class B and Class C Preferred Stock accrued  cumulative  dividends
at  varying  rates.  The  Company  had not  declared  payment  of  such  accrued
dividends.  However,  in the conversion and liquidation of the Class B Preferred
Stock into Common Stock as per the Blech Purchase Agreement, Dr. Pandey received
$22,946 in accumulated dividends which were converted into Common Stock.

In June 1997,  under the terms of the Blech Purchase  Agreement,  funds totaling
$241,000 were received from the Trust and two other  individuals,  not otherwise
affiliated with Blech. These funds were treated as loans payable on the June 30,
1997  financial  .  Subsequent  to June 30,  1997,  such  funds,  together  with
additional funds  contributed by other persons,  were applied to the purchase on
August 1, 1997, of an aggregate of 27,320,000  shares of Common Stock at a price
of $.05 per share, pursuant to the Blech Purchase Agreement.

In July 1997,  under the terms of the Blech Purchase  Agreement,  two investors,
not  otherwise  affiliated  with Blech , purchased  22,500,000  shares of Common
Stock  at a price  of $.05  per  common  share.  Such  purchases  were  credited
dollar-for-dollar  against the aggregate  stock purchase  obligations  under the
Blech Purchase Agreement.


                                         12

<PAGE>







Item 2.                 Management's Discussion and Analysis

General1

      The Company is the holder of all of the capital stock of Xechem, Inc., 
a development stage biopharmaceutical company engaged in the research, 
development, and production of generic and proprietary drugs from natural 
sources.  Xechem, Inc. was formed in March 1990 to acquire substantially all 
of the assets of a subsidiary of LyphoMed, Inc.
 (later known as Fujisawa/LyphoMed, Inc.), a publicly traded company.
Xechem Laboratories (formed in 1993) and XetaPharm, Inc. (formed in 1996) are
 subsidiaries of the Company.

Results of Operations:

The Six Months Ended June 30, 1997 vs. The Six Months Ended June 30, 1996

      The following table sets forth certain statement of operations data of the
Company for the cumulative  period from  inception  [March 15, 1990] to June 30,
1997 and for the six month periods ended June 30, 1997 and June 30, 1996.



                                                                     Cumulative
                                            Six Months Ended        Inception to
                                                June 30,              June 30,

                                         1997           1996          1997
                                   -------------- -------------- -------------

                                                   (In thousands)
                                                  -------------- -------------

Revenue                               $   14.3       $   157.8      $   590.0

Research and development expense      $   852.5      $   761.1      $ 5,489.6

Rent, general and administrative expen$es 752.8      $   982.1      $ 5,917.9

(Loss) from operations                $(1,591.0)     $(1,585.4)     $(10,817.5)

- --------
1 Some of the statements included in Item 2, Management Discussion and Analysis,
may be  considered  to be "forward  looking  statements"  since such  statements
relate to matters which have not yet occurred. For example, phrases such as "the
Company anticipates," "believes" or "expects," indicate that it is possible that
the event anticipated, believed or expected may not occur. Should such event not
occur, then the result which the Company expected may also not occur or occur in
a different  manner,  which may be more or less  favorable to the  Company.  The
Company does not undertake any obligation to publicly  release the result of any
revisions  to the  forward  looking  statements  that may be made to reflect any
future events or circumstances.

                                       13

<PAGE>





     The $143,500 decrease in revenue from the six months ended June 30, 1996 to
the six months  ended June 30, 1997 was  attributable  to a decrease in sales of
services  and  products.  Service  sales  decreased by $80,400 in the six months
ended June 30,  1997 as  compared to the six months  ended June 30,  1996.  This
decrease in services  was the result of two  non-recurring  projects in the 1996
period, as compared to no comparable  projects in 1997.  Product sales decreased
by $63,100 for the six months ended June 30, 1997 as compared to the same period
in 1996. Sales of paclitaxel for research purposes for the six months ended June
30, 1997 decreased  $74,500 as compared with the six months ended June 30, 1996.
The decrease in sales of  paclitaxel  was  partially  offset by product sales of
$11,400 by the Company's  subsidiary,  XetaPharm,  which  introduced its line of
over-the-counter natural health products,  commonly known as nutraceuticals,  in
June 1996.

     The Company's research and development  expenditures  continue to emphasize
compounds for generic anticancer,  antiviral and antibiotic products which enjoy
significant  market  demand  but are no longer  subject  to  patent  protection.
Research and development  expenditures increased by $91,400 to $852,500 or 12.0%
for the six months  ended June 30, 1997 as compared to the six months ended June
30, 1996. This included expenditures on the development of Company's process for
producing  paclitaxel of $269,900,  an increase of $5,900 or 2.2% as compared to
the six months ended June 30,  1996.  XetaPharm  had  research  and  development
expenses of $39,600,  a decrease of $14,100 or 26.3%,  for the six months  ended
June 30, 1997 as compared to the six months ended June 30, 1996.

     Research and development costs for bleomycin decreased from $15,100 for the
six months ended June 30, 1996,  to zero for the six months ended June 30, 1997.
Other  research  and  development  projects,  both for  customers  and  in-house
research, increased $114,700, or 26.8% to $543,000 for the six months ended June
30,  1997,  which  included  $58,000 for a new project to develop a  cholesterol
lowering  compound.  The  Company  anticipates  that  research  and  development
expenditures  will  continue  to  increase  for  paclitaxel,   as  well  as  the
aforementioned  compound and for the development of other anticancer,  antiviral
and memory enhancing drugs.

     Rent, general and administrative expenses decreased $229,300, or 23.4%, for
the six months  ended June 30, 1997 as compared to the six months ended June 30,
1997,  due  primarily  to the  one  time  charge  in 1996  of  $150,000  for the
settlement  of a claim  against Dr.  Pandey  (which the Company was obligated to
finance).  Legal and  accounting  expenses of $204,200  for the six months ended
June 30,  1997 and were  $37,300  or 22.4%  higher  than the  $166,900,  for the
comparable  1996  period.  Other  general  and  administrative  costs  decreased
$116,600 or 17.5% to $548,600 in 1997 compared to the same period in 1996.  This
included  general  and  administrative  expenses  related  to  XetaPharm,  which
decreased  $136,800,  from the six months ended June 30, 1996,  offset by filing
fees of $35,000 paid to Nasdaq for new stock  registrations  in the period ended
June 30, 1997.

      The Company  anticipates  that,  provided adequate funding is available to
the Company,  general and  administrative  expenses will increase as a result of
expansion  of its  operations  and  marketing  efforts.  The  Company's  planned
activities will require the addition of new personnel, including management, and
the  development of additional  expertise in areas such as preclinical  testing,
clinical trial management,  regulatory affairs, manufacturing and marketing. The
exact number and nature of persons  hired,  and the Company's  expenses for such
persons,  will  depend on many  factors,  including  the  capabilities  of those
persons who seek employment with the Company and the  availability of funding to
finance these efforts.

      The  Company's  loss from  operations  totaled  $1,591,000,  a decrease of
$5,600 for the six months  ended June 30, 1997 as compared to the same period in
1996, and is primarily a result of the foregoing.

      Interest expense decreased  approximately  $80,200, or 92.2% to $6,800, in
the six months  ended June 30, 1997 as compared to the six months ended June 30,
1996.  This  reduction  was the  result  of debt to  equity  conversions  of gap
financing loaned to the Company.

Liquidity and Capital Resources; Plan of Operations


                                       14

<PAGE>





      On June 30, 1997,  the Company had cash and cash  equivalents  of $96,105,
working capital of $1,138,410 and stockholder's equity of $3,228,977.

      As a result of its net losses to December 31, 1996 and accumulated deficit
since  inception,  the Company's  accountants,  in their report on the Company's
financial  statements  for  the  year  ended  December  31,  1996,  included  an
explanatory  paragraph indicating there is substantial doubt about the Company's
ability to continue as a going concern.  The Company's  research and development
activities  are at an early stage and the time and money  required to  determine
the commercial value and marketability of the Company's proposed products cannot
be estimated  with  precision.  The Company  expects  research  and  development
activities  to  continue  to  require   significant  cost  expenditures  for  an
indefinite period in the future.
      In May 1995 the  Company  filed a Drug  Master File with the Food and Drug
Administration  ("FDA") for the Company's facilities.  The Company has completed
its  technology  validation  and filed a Drug Master File for paclitaxel in June
1997,  however,  it has  yet  to be  inspected  by  the  FDA  for  current  Good
Manufacturing  Practices ("GMPs").  The Company has sufficient  inventory of raw
materials  to produce  commercial  bulk  paclitaxel  which has a market value of
approximately  $2,000,000 at current prices and anticipates,  but can provide no
assurances,  that it will  commence  sales of  paclitaxel  in the  international
market in 1998.  Prior to commencing  such sales,  the Company must file for and
obtain approvals from appropriate  regulatory agencies in foreign jurisdictions.
Additionally,  to the extent the Company elects to manufacture  bulk  paclitaxel
domestically and ship it overseas for packaging,  the Company's facility must be
approved for cGMP and the product must either be approved for an investigational
new drug exemption (not currently so approved), or deemed in compliance with the
laws of 24 industrialized "tier one" countries (no yet so approved).  Otherwise,
the  Company  can  produce  the  product  entirely  overseas;  however,  no such
arrangements  have  been  made to  date.  There  can be no such  assurance  that
necessary  approvals  will not be delayed or subject to  conditions  or that the
Company will be able to meet such  conditions.  In addition,  the Company has no
experience in marketing  pharmaceutical products for human consumption and there
can be no  assurance  that the Company will be able to  successfully  market its
paclitaxel product in bulk, or be able to obtain  satisfactory  packaging of the
product in single dosage vials from an independent manufacturer.

                                       15

<PAGE>





      Xechem has  expended  and will  continue  to expend  substantial  funds in
connection  with the research and  development  of its products.  As a result of
these  expenditures,  and even with revenues  anticipated  from  commencement of
sales of paclitaxel,  the Company  anticipates that losses will continue for the
foreseeable future.
      Xechem's  planned  activities  will require the addition of new personnel,
including  management,  and the continued development of expertise in areas such
as  preclinical   testing,   clinical  trial  management,   regulatory  affairs,
manufacturing and marketing. Further, if Xechem receives regulatory approval for
any of  its  products,  in  the  United  States  or  elsewhere,  it  will  incur
substantial  expenditures  to develop  its  manufacturing,  sales and  marketing
capabilities.  There can be no assurance that Xechem will ever recognize revenue
or  profit  from  any  such   products.   In  addition,   Xechem  may  encounter
unanticipated problems,  including developmental,  regulatory,  manufacturing or
marketing difficulties, some of which may be beyond Xechem's ability to resolve.
Xechem may lack the capacity to produce its  products  in-house and there can be
no assurances that it will be able to locate suitable contract  manufacturers or
be able to have them produce products at satisfactory prices.
      The  Company is  developing  a limited  line of  over-the-counter  natural
products (not requiring FDA approval) for sale through health food outlets, drug
stores  and  physicians  specializing  in natural  medicines.  The  Company  has
selected  several  natural,   over-the-counter   products,   commonly  known  as
nutraceuticals,  manufactured  by  contract  manufacturers  under the  Company's
trademark.  The emphasis of the products will be the  combination of the natural
health  benefits of these  products with the quality of a  pharmaceutical  firm.
Initial marketing efforts commenced in the third quarter of 1996. However, there
can be no assurances  as to the level of success for this  program,  or that the
Company will have adequate financial resources to support such program. To date,
the costs of such program have exceeded revenues.
      On November  18,  1996,  the Company  entered  into and closed the initial
stage of the Blech  Purchase  Agreement  providing  for the sale of up to 55,000
shares  of  Series 2  Preferred  Shares  at a  purchase  price of $100 per share
($5,500,000 in the aggregate),  or the underlying  shares of Common Stock,  over
approximately  nine months.  The Blech Purchase  Agreement was amended effective
March 27, 1997,  to modify the closing  schedule.  At the initial  closing,  the
Trust  purchased  5,000  Series 2  Preferred  Shares  for  $500,000.  The  Trust
purchased an  additional  5,000 Series 2 Preferred  Shares on December 30, 1996;
5,000 Series 2 Preferred Shares on January 8, 1997; and 7,500 Series 2 Preferred
Shares on  February  7,  1997.  Pursuant  to the Blech  Purchase  Agreement,  on
February 7, 1997, Dr. Ramesh Pandey,  the Company's Chairman and Chief Executive
Officer, exchanged certain indebtedness owed by the Company to him and the 1,070
shares of Class B Preferred  Stock of the Company held by him for 13,180  shares
of Series 3 Preferred  Shares.  Pursuant to their terms,  effective  February 8,
1997, the then outstanding  22,500 Series 2 Preferred Shares and 13,180 Series 3
Preferred  Shares were converted into 45,000,000 and 21,088,00  shares of Common
Stock, respectively.
      Two other trusts,  not otherwise  affiliated  with Blech,  each  purchased
5,000,000 shares of Common Stock on March 27, 1997 and Blech purchased a further
5,000,000  shares of Common Stock on April 14, 1997. On May 1, 1997,  Blech sold
(at his cost) his 5,000,000 shares to the two referenced unaffiliated trusts and
a third unaffiliated  trust. On August 1, 1997, the Trust and four other persons
purchased an aggregate of 27,320,000 shares of Common Stock (including 1,500,000
shares purchased by the Trust). Under the Blech Purchase Agreement,  as amended,
Blech has the right to purchase an additional 22,680,000 shares of Common Stock.
Although the Company has the right to terminate further purchases as a result of
the failure to meet such deadlines for such purchases, it has not exercised such
right and does not presently expect to do so.
      The Company is presently  substantially  dependent  on funds  received and
anticipated to be received under the Blech Purchase Agreement.  Through June 30,
1997,  Mr. Blech and his designees  have purchased an aggregate of $3,000,000 of
the total of $5,500,000 of securities  subject to the Blech  Purchase  Agreement
and  purchased an  additional  $1,366,00  since that date. If Mr. Blech does not
meet or cause others to meet his continuing obligations under the Blech Purchase
Agreement,  the Company's only remedy is to terminate Mr. Blech's future rights.
In such case, the Company may be unable to obtain substitute financing,  and may
be unable to meet its obligations or continue its operations.

                                       16

<PAGE>





      Part II

                                OTHER INFORMATION

      Item 1.     Legal Proceedings - None

      Item 3.     Defaults Upon Senior Securities - None

      Item 5.     Other Information - None

      Item 6.     Exhibits and Reports on Form 8-K

                  (a).  Exhibits

                        None

                  (b).  Reports on Form 8-K

                        None




                                       17

<PAGE>





                          PART II OTHER INFORMATION
Item 2. CHANGES IN SECURITIES
        From  November  1996  through  January  1997,  the Company  entered into
agreements with holders of $330,000 in principal  amount of notes and a supplier
to whom the  Company was  indebted in the amount of $7,041,  whereby the Company
agreed to issue a total of 1,477,745  shares of Common Stock in exchange for the
cancellation  of all  indebtedness  owed by the Company to such  persons.  These
shares were offered and sold pursuant to an exemption  from  registration  under
the federal  securities  laws provided by Section 4(2) of the  Securities Act of
1933, as amended (the "1933 Act"), and Regulation D promulgated  thereunder as a
non-public offering to a limited number of persons.  The Company did not use any
securities broker-dealers in connection with these transactions.
        Between  November 18, 1996 and  February 7, 1997,  pursuant to the Blech
Purchase  Agreement,  the  Company  issued a total of 22,500  Series 2 Preferred
Shares  and  13,180  Series  3  Preferred  Shares,  which  were  converted  into
45,000,000 and  21,088,000  shares of Common Stock,  respectively.  The purchase
price of Series 2  Preferred  Shares  was $100 per share and was paid in cash by
The Edward A. Blech  Trust (the  "Trust").  The Series 3  Preferred  Shares were
issued in exchange for  $1,188,062  of  indebtedness  owed by the Company to the
purchaser (Dr. Pandey) and all of the Class B Preferred Stock owned by him.
        Between  February  8, 1997 and  August 1,  1997,  pursuant  to the Blech
Purchase  Agreement,  the Company issued a total of 42,320,000  shares of Common
Stock at a purchase  price of $.05 per share to eight (8)  investors,  including
the Trust. All shares,  pursuant to the Blech Purchase  Agreement,  were offered
and sold pursuant to an exemption from registration under the federal securities
laws  provided by the 1933 Act, and  Regulation D  promulgated  thereunder  as a
non-public offering to a limited number of persons.  The Company did not use any
securities broker-dealers in connection with these transactions.

                                          18

<PAGE>





                            PART II OTHER INFORMATION

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

The Annual Meeting of  Stockholders of the Company was held at the Hyatt Regency
Hotel, 2 Albany Street, New Brunswick, New Jersey on Wednesday, June 11, 1997 at
10:00 A.M.  Eastern Daylight Savings Time. The purpose of the Annual Meeting was
to consider the vote on the following matters:
      1.    To elect two directors to hold office until the next annual  meeting
            of  stockholders  of  otherwise  as  provided  in the  Corporation's
            By-Laws.
                                    Nominees
                              Ramesh C. Pandey, Ph.D.
                              Stephen F. Burg
            The nominees for director received the following number of votes:
            Ramesh C. Pandey and Stephen F. Burg
                                 Common                  Class A
                                  Stock              Preferred Stock
            For                77,523,950                2,500,000
            Withheld                9,050                   -0-
            Non-votes          13,974,839                   -0-
      2.    To approve an increase in the number of shares of Common Stock which
            may be issued  under the Xechem International, Inc. Amended and 
            Restated Stock Option Plan.
            The vote of the stockholders was as follows:
                                 Common                  Class A
                                  Stock              Preferred Stock
            For                74,988,800                2,500,000
            Against                26,950                   -0-
            Abstentions            17,250                   -0-
            Non-votes          16,474,839                   -0-

                                       19

<PAGE>





3.    To concur in the selection of Moore Stephens, P.C. as the Corporation's
 independent auditor for the fiscal year ending December 31, 1997.
The vote of the stockholders was as follows:
                                 Common                  Class A
                                  Stock              Preferred Stock
            For                75,009,150                2,500,000
            Against                 3,500                   -0-
            Abstentions            20,350                   -0-
            Non-votes          16,474,839                   -0-
All of the above matters were approved by the Stockholders.  There were no other
matters voted on at the meeting.




                                       20

<PAGE>





                               SIGNATURES


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

   XECHEM INTERNATIONAL, INC.



        Date:   August 13, 1997

                                        /s/  Ramesh C. Pandey
                                        Ramesh C. Pandey, Ph.D.
                                        President/Chief Executive Officer/Chief
                Accounting Officer

                                      21


<TABLE> <S> <C>


<ARTICLE>                   5     
<LEGEND>                    
This schedule contains summary financial information extracted from the
consolidated balance sheet and the consolidated statement of operations filed
as part of the quarterly report on Form 10-Q and is qualified in its entirety
by reference to such quarterly report on Form 10-Q.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   3-mos
<FISCAL-YEAR-END>                              dec-31-1997
<PERIOD-END>                                   jun-30-1997
<CASH>                                         96,105
<SECURITIES>                                   0
<RECEIVABLES>                                  0
<ALLOWANCES>                                   0
<INVENTORY>                                    1,746,613
<CURRENT-ASSETS>                               2,015,708
<PP&E>                                         1,389,861
<DEPRECIATION>                                 391,746
<TOTAL-ASSETS>                                 4,106,275
<CURRENT-LIABILITIES>                          877,298
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       915
<OTHER-SE>                                     3,228,062
<TOTAL-LIABILITY-AND-EQUITY>                   4,106,275
<SALES>                                        11,018
<TOTAL-REVENUES>                               11,018
<CGS>                                          0
<TOTAL-COSTS>                                  848,209
<OTHER-EXPENSES>                               (1,734)
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             3,553
<INCOME-PRETAX>                                (839,010)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (839,010)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (839,010)
<EPS-PRIMARY>                                  (.009)
<EPS-DILUTED>                                  (.009)
        


</TABLE>


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