GREENMAN TECHNOLOGIES INC
10QSB, 1996-05-17
PLASTICS PRODUCTS, NEC
Previous: HANCOCK JOHN INSTITUTIONAL SERIES TRUST, DEF 14A, 1996-05-17
Next: RESIDENTIAL ASSET SECURITIES CORP, 8-K, 1996-05-17





                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB


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



For Quarter Ended  AUGUST  31, 1995            Commission File Number    1-13776
                   ----------------                                  -----------



                           GREENMAN TECHNOLOGIES, INC.
                           ---------------------------
        (Exact name of small business issuer as specified in its charter)




           Delaware                                    71-0724248
           --------                                    ----------
  (State or other jurisdiction                      (I.R.S. Employer
 of incorporation or organization)                 Identification No.)



7 Kimball Lane, Building A, Lynnfield, MA                           01940
- -----------------------------------------                           -----
 (Address of principal executive offices)                         (Zip Code)



          Issuer's telephone number, including area code (617) 224-2411
                                                         --------------

                  101 Industrial Park Drive, Malvern, AR 72104
                  --------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report.)


Indicate by check mark whether the issuer (1) has filed all reports  required to
be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.


                                   Yes  X   No
                                       ---     ---

               Number of shares outstanding as of October 14, 1995

                 Common Stock, $.01 par value, 4,937,333 shares





                           GREENMAN TECHNOLOGIES, INC.
                                   FORM 10-QSB
                                QUARTERLY REPORT
                                 AUGUST 31, 1995


                                TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                                                                      PAGE

                             PART I - FINANCIAL  INFORMATION
<S>            <C>                                                                                                     <C>
Item 1.        Financial Statements (*)

               Unaudited Condensed Balance Sheets as of  May 31, 1995 and August 31, 1995                               3

               Unaudited Condensed Statements of Operations for the three months ended August 31, 1994 and 1995         4

               Unaudited Condensed Statements of Cash Flows for the three months ended August 31, 1994 and 1995         5

               Notes to Unaudited Condensed  Financial Statements                                                       6-7

Item 2.        Management's Discussion and Analysis of Financial Condition and Results of Operations                    8-10


                             PART II - OTHER INFORMATION

Item 1.        Legal Proceedings                                                                                        11

Item 2.        Changes in Securities                                                                                    11

Item 3.        Defaults Upon Senior Securities                                                                          11

Item 4.        Submission of Matters to a Vote of Security Holders                                                      11

Item 5.        Other Information                                                                                        11

Item 6.        Exhibits and Reports on Form 8-K                                                                         11

               Signatures                                                                                               12

* The  financial  information  at May 31,  1995  has  been  taken  from  audited
financial  statements at that date and should be read in conjunction  therewith.
All other financial statements are unaudited.
</TABLE>


                                       2




                           GREENMAN TECHNOLOGIES, INC.

                       UNAUDITED CONDENSED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                                           MAY 31,      AUGUST 31,
                                                                                                            1995           1995
                                     ASSETS
<S>                                                                                                    <C>            <C>
Current assets:
    Cash.........................................................................................      $   109,778    $     89,197
    Accounts receivable, trade, less allowance for doubtful accounts of $4,834 at May 31, 1995
     and $6,486 at August 31, 1995...............................................................          385,504         251,038
    Inventory....................................................................................          131,554          99,274
    Notes receivable.............................................................................          175,000         232,094
    Other current assets.........................................................................           68,882          63,352
                                                                                                        ----------     -----------
        Total current assets.....................................................................          870,718         734,955
                                                                                                        ----------     -----------

Property and equipment, net                                                                              1,088,078       1,053,514
                                                                                                        ----------     -----------
Other assets:
    Deferred offering costs (Note 3).............................................................          415,028         539,973
    Deposits.....................................................................................            2,410          13,800
                                                                                                        ----------     -----------
                                                                                                           417,438         553,773
                                                                                                        ----------     -----------
                                                                                                        $2,376,234     $ 2,342,242
                                                                                                        ==========     ===========

                 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
    Notes payable................................................................................       $  233,000     $   233,000
    Notes payable, investors.....................................................................          840,000         840,000
    Notes payable, bank, current portion.........................................................            4,995           5,495
    Accounts payable.............................................................................          583,449         427,220
    Accrued interest and late charges............................................................          611,842         683,425
    Accrued expenses, other......................................................................          483,189         234,453
    Obligations under capital leases, current....................................................          193,576         197,336
                                                                                                        ----------      ----------
        Total current liabilities................................................................        2,950,051       2,620,929
Convertible notes payable, investors.............................................................           35,000          35,000
Notes payable, bank, non-current portion ........................................................            5,522           3,811
Obligations under capital leases.................................................................          717,451         652,074
                                                                                                        ----------      ----------
Total liabilities................................................................................        3,708,024       3,311,814
                                                                                                        ----------      ----------
Stockholders'  equity  (deficit)  (Notes 2 and 3):  
    Preferred  stock,  $1.00 par value, 1,000,000 shares authorized:
    Class A convertible, 500,000 shares authorized, issued and outstanding......................           500,000         500,000
    Class B, convertible 300,000 shares authorized, issued and outstanding.......................               --         600,000
    Common stock, $.01 par value, 10,000,000 shares authorized; 2,343,333 shares issued
        and outstanding..........................................................................           23,433          23,433
    Additional paid-in capital...................................................................          264,910         264,910
    Accumulated deficit..........................................................................       (2,120,133)     (2,357,915)
                                                                                                       -----------    ------------
        Total stockholders' equity (deficit).....................................................       (1,331,790)       (969,572)
                                                                                                       -----------    ------------
                                                                                                       $ 2,376,234    $  2,342,242
                                                                                                       ===========    ============

                      See accompanying notes to unaudited  condensed financial statements.

</TABLE>


                                       3



                           GREENMAN TECHNOLOGIES, INC.

                  UNAUDITED CONDENSED STATEMENTS OF OPERATIONS



<TABLE>
<CAPTION>

                                                                          THREE MONTHS  ENDED
                                                                               AUGUST  31,
                                                                         1994          1995
<S>                                                                  <C>            <C>
Net sales ....................................................       $   578,652    $   660,211

Cost of sales.................................................           538,117        560,449
                                                                     -----------    -----------
Gross profit .................................................            40,535         99,762
                                                                     -----------    -----------
Operating expenses:
    Research and development .................................            66,666             --
    Selling, general and administrative ......................           127,322        226,287
                                                                     -----------    -----------
        Total operating expenses..............................           193,988        226,287
                                                                     -----------    -----------
Operating loss................................................          (153,453)      (126,525)
                                                                     -----------    -----------
Other income (expense):
    Interest expense..........................................           (48,743)      (118,908)
    Other, net................................................             2,839          7,651
                                                                     -----------    -----------
        Other income (expense), net...........................           (45,904)      (111,257)
                                                                     -----------    -----------
Net loss......................................................       $  (199,357)   $  (237,782)
                                                                     ===========    ===========

Net loss per share (Note 1)...................................       $      (.05)   $     (. 06)
                                                                     ===========    ===========

Shares used in calculation of net loss per share..............         4,097,333      4,097,333
                                                                     ===========    ===========





                      See accompanying notes to the unaudited condensed financial statements.

</TABLE>
                                       4



                           GREENMAN TECHNOLOGIES, INC.

                   UNAUDITED CONDENSED STATEMENTS OF CASH FLOW

<TABLE>
<CAPTION>
                                                                                               THREE MONTHS
                                                                                             ENDED  AUGUST 31,
                                                                                             -----------------

                                                                                          1994             1995
                                                                                          ----             ----
<S>                                                                                   <C>               <C>
Cash flows from operating activities:
    Net loss..................................................                        $  (199,357)      $  (237,782)
    Adjustments to reconcile net loss to net cash used for operating
    activities:
        Depreciation and amortization.........................                             34,020            36,952
        Issuance of common stock for services.................                             12,545                --
        Decrease (increase) in assets:
           Accounts receivable................................                             47,297           134,466
           Inventory..........................................                             34,658            32,280
           Other current assets...............................                             (2,086)            5,530
        (Decrease) increase in liabilities:
           Accounts payable...................................                            (83,711)         (156,229)
           Accrued expenses...................................                             73,259          (177,153)
                                                                                      -----------       -----------
               Net cash used for operating activities.........                            (83,375)         (361,936)
                                                                                      -----------       -----------
Cash flows from investing activities:
    Increase in notes receivable..............................                                 --           (57,094)
    Purchase of property and equipment........................                            (18,454)           (2,388)
    Increase in deposits......................................                             (5,150)          (11,390)
                                                                                      -----------       -----------
               Net cash used for investing activities.........                            (23,604)          (70,872)
                                                                                      -----------       -----------
Cash flows from financing activities:
    Deferred offering costs...................................                            (20,855)         (124,945)
    Proceeds from notes payable...............................                             15,054                --
    Repayment of notes payable................................                               (994)           (1,211)
    Principal payments on obligations under capital leases....                               (777)          (61,617)
    Net proceeds on sale of preferred stock...................                                 --           600,000
    Payments received on stock subscriptions .................                             75,000                --
                                                                                      -----------       -----------
      Net cash provided by financing activities...............                             67,428           412,227
                                                                                      -----------       -----------
Net decrease in cash..........................................                            (39,551)          (20,581)
Cash at beginning of period...................................                             67,687           109,778
                                                                                      -----------       -----------
Cash at end of period.........................................                        $    28,136       $    89,197
                                                                                      ===========       ===========
Supplemental cash flow information:
    Interest paid.............................................                        $       778       $    12,000








                  See accompanying notes to the unaudited condensed financial statements.
</TABLE>

                                       5





                           GREENMAN TECHNOLOGIES, INC.

                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

                                 AUGUST 31, 1995


1.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Business

        GreenMan Technologies,  Inc. ( the "Company") develops, manufactures and
markets  custom molded plastic parts.  The Company is also  developing  low-cost
sources  of crumb  rubber  recovered  from  discarded  automobile  tires and the
consumer products to be manufactured from these recycled materials.

Basis of Presentation

        The financial statements are unaudited and should be read in conjunction
with the  financial  statements  and notes thereto for the fiscal year ended May
31, 1995  included  in the  Company's  Form SB-2  Registration  Statement  dated
September  29,  1995.  Certain  information  and footnote  disclosures  normally
included in financial  statements prepared in accordance with generally accepted
accounting  principles has been condensed or omitted  pursuant to the Securities
and Exchange  Commission  ("SEC")  rules and  regulations,  although the Company
believes  the  disclosures  which  have  been  made  are  adequate  to make  the
information presented not misleading.

The  results  of  operations  for  the  periods  reported  are  not  necessarily
indicative  of those that may be  expected  for a full year.  In the  opinion of
management,  all adjustments  (consisting only of normal recurring  adjustments)
which are  necessary for a fair  statement of operating  results for the interim
periods presented have been made.

Deferred Offering Costs

Deferred  offering costs  represent  costs  incurred in connection  with raising
capital.  Upon completion of the Company's initial public offering ("IPO"),  the
amount of proceeds  credited  to  additional  paid-in  capital is reduced by the
deferred offering costs.

Net Loss Per Share

         Net loss per share is based on the  weighted  average  number of common
shares outstanding during the period.

         A staff  accounting  bulletin  issued by the  Securities  and  Exchange
Commission requires that common stock,  options,  warrants and other potentially
dilutive  instruments  issued  within one year prior to the initial  filing of a
registration  statement for an initial public offering be treated as outstanding
for all periods prior to the effective date of the  registration for purposes of
the net loss per share computation.

2.      CAPITAL STOCK

Preferred Stock Offering

        In August  1995,  the Company  concluded a private  placement of 300,000
shares of  non-voting  Class B convertible  preferred  stock at $2.00 per share.
Each  share is  convertible  into one share of common  stock and one  redeemable
common stock  purchase  warrant and has a  liquidation  preference  of $2.00 per
share. The terms of the warrants are the same as the IPO warrants.




                                       6




                           GREENMAN TECHNOLOGIES, INC.

                NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

                                 AUGUST 31, 1995



3.      SUBSEQUENT EVENTS

Initial Public Offering

        In October 1995, the Company sold in its IPO, 1,265,000 shares of common
stock at $5.00 per share and 1,265,000  redeemable Class A common stock purchase
warrants  at $.10  per  warrant  and  received  net  proceeds  of  approximately
$5,260,000 after  underwriting  commissions and other issuance costs paid at the
closing.

Acquisition of Subsidiary

         In October 1995,  the Company  acquired all of the  outstanding  common
stock of DuraWear Corporation ("DuraWear").  DuraWear manufactures, installs and
markets a diverse range of high quality ceramic,  polymer  composite,  and alloy
steel materials  engineered to resist severely abrasive and corrosive conditions
typically  encountered  in bulk  material  handling  systems.  The Company  paid
$400,000 in cash from the  proceeds of the IPO and issued  75,000  shares of the
Company's common stock, valued in the aggregate at $375,000 or $5.00 per share.

         In  connection  with the  acquisition,  the Company also entered into a
three-year  non-competition  agreement  with  the  former  sole  stockholder  of
DuraWear,  under which the Company issued 70,000 shares of the Company's  common
stock valued in the aggregate at $350,000 or $5.00 per share.





                                       7







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



        The  following  information  should  be read  in  conjunction  with  the
consolidated  financial  statements and the notes thereto  included in Item 1 of
the  Quarterly  Report,  and the  financial  statements  and notes  thereto  and
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations contained in the Company's Form SB-2 Registeration Statement declared
effective by the Securities and Exchange Commission on September 29, 1995.

OVERVIEW

        GreenMan Technologies,  Inc. (the "Company") was incorporated in 1992 to
primarily  develop,  manufacture,  assemble  and sell  environmentally  friendly
plastic parts and products.  The Company's Molding operation  provides injection
molding  manufacturing  services in the production of plastic and  thermoplastic
rubber parts for such products as stereo components and speakers,  water filters
and pumps and computer  accessories.  While products manufactured by the Molding
operation are recyclable,  most of the raw materials used to date have consisted
primarily of virgin plastic and thermo-plastic materials.

        The  Company's  Recycling  operation  (the  "Recycling  operation")  was
established to develop low-cost sources of rubber and plastic based products for
which there is a significant  market  demand.  The Company has targeted  several
markets  with  products  incorporating  recovered  crumb  rubber  including  the
building  industry with anti-fatigue  floor mats,  roofing products and timbers,
and the lawn and garden market with  landscape  timbers and fencing.  Through an
agreement  with Crumb  Rubber  Technologies,  Inc.,  ("CRT"),  the  Company  has
acquired the  capability to produce  high-quality,  lower cost crumb rubber that
can be combined  with recycled  plastic waste and virgin  plastic to produce the
Company's proprietary thermo-plastic rubber which will be used in the production
of the Company's  proposed  consumer  products,  sold as a merchant  chemical to
other users of crumb rubber or sold in its raw state.

        In October 1995, GreenMan Technologies, Inc. (the "Company") sold in its
initial public offering  ("IPO"),  1,265,000 shares of common stock at $5.00 per
share and 1,265,000  redeemable  Class A common stock  purchase  warrants  ("the
Warrants")  at $.10 per  warrant and  received  net  proceeds  of  approximately
$5,260,000 after  underwriting  commissions and other issuance costs paid at the
closing.  Each Warrant  expires on  September  28, 2000 and entitles the holder,
commencing on September 29, 1996, or sooner with the underwriter's prior written
consent,  to purchase  one share of common  stock at a price of $5.00 per share,
subject to  adjustment.  The Company also issued to the  underwriter of its IPO,
warrants ("Underwriter Warrants") to purchase 110,000 shares of common stock and
110,000  Warrants,  each Underwriter  Warrant is exercisable at a price of $8.25
per share of common  stock and  $.165 per  Warrant  for a period of four  years,
commencing  September  29, 1996.  The  Warrants  issuable  upon  exercise of the
Underwriter Warrants have an exercise price of $8.25 per share of common stock.

        On October 10, 1995, the Company acquired all of the outstanding  common
stock of DuraWear  Corporation.  DuraWear  manufactures,  installs and markets a
diverse  range of high  quality  ceramic,  polymer  composite,  and alloy  steel
materials  engineered  to resist  severely  abrasive  and  corrosive  conditions
typically  encountered in bulk handling  systems in such industries as paper and
pulp, mining, coal handling and grain storage and transportation.






                                       8


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


RESULTS OF OPERATIONS

     THREE  MONTHS  ENDED  AUGUST 31, 1995  COMPARED TO THE THREE  MONTHS  ENDED
AUGUST 31, 1994

        Net sales for the three  months ended  August  31,1995 were  $660,211 as
compared to $578,652 for the three months ended August 31, 1994. The increase of
$81,559 or 14% is due to increased  sales  resulting  from  additional  contract
molding and assembly business.

        Gross profit for the three  months  ended August  31,1995 was $99,762 or
15% of net sales as compared to $40,535 or 7% of net sales for the three  months
ended August 31, 1994.  This  improvement  in gross profit was  attributable  to
higher  pricing  for  both  new  and  existing  contracts  and  lower  per  unit
manufacturing  costs  associated with increasing  volume as operations  expanded
from two shifts to three.

        The Company  expended  $66,666  during the three months ended August 31,
1994 on research and  development  related  primarily to the  Company's  product
development  agreement  with an  unaffiliated  third party.  The Company did not
expend any funds during the three months ended August 31,1995 as the preliminary
research under this agreement was concluded in 1994 and the Company  decided not
to proceed on the project.

        Selling, general and administrative expenses were $226,287 for the three
months ended August 31,1995, or 34% of sales as compared to $127,322,  or 22% of
sales,  for the  same  1994  period.  The  increase  of  $98,965  was  primarily
attributable to professional  and travel expenses  associated with the Company's
initial  public  offering,  the  acquisition of DuraWear and the building of the
infrastructure necessary to operate as a public company.

        As a result of the  foregoing,  the operating  loss for the three months
ended August 31,1995 decreased by $26,968 or 18%, to $126,525 or 19% of sales as
compared to an operating  loss of $153,453,  or 27% of sales for the  comparable
1994 period.

        Interest  expense for the three months  ended August 31, 1995  increased
$70,165 or 144% as compared to the three  months  ended  August 31,  1994.  This
increase  was  primarily  due to an  increase in the  interest  expense on notes
payable to Budra Management Corp., a principal  stockholder of the Company, as a
result  of the  modification  of the terms of the note and  additional  interest
associated with the Company's  $300,000  second round of bridge  financing which
was completed in October and November 1994.

        The Company  experienced  a net loss of $237,782,  or $.06 per share for
the quarter ended August 31, 1995 as compared to a net loss of $199,357, or $.05
per share for the quarter ended August 31, 1994.




                                       9





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


LIQUIDITY AND CAPITAL RESOURCES

        Since its inception,  the Company has satisfied its capital requirements
through  the sale of  common  and  preferred  stock  to  investors,  loans  from
unaffiliated lenders, the acquisition of machinery and equipment through capital
leases and notes  payable,  and the issuance of common stock in lieu of cash for
services rendered.

        In August  1995,  the Company  concluded a private  placement of 300,000
shares of  non-voting  Class B convertible  preferred  stock at $2.00 per share.
Each  share is  convertible  into one share of common  stock and one  redeemable
common stock  purchase  warrant and has a  liquidation  preference  of $2.00 per
share.

        At August 31, 1995, the Company had cash of $89,197,  a working  capital
deficit of $1,885,974, net capital deficiency of $969,572 and accumulated losses
of $2,357,915.

        On October 10, 1995, the Company raised  approximately  $5,260,000  from
it's IPO, after  underwriting  commissions  and other issuance costs paid at the
closing.  The proceeds of the IPO will be utilized to repay  outstanding  bridge
loans, and past due accounts payable, to acquire DuraWear,  to construct a crumb
rubber recovery facility, to expand the injection molding operations,  to retain
the  underwriter  as a financial  consultant for a period of three years and for
general working capital needs.

        Based on the Company's  operating  plans,  management  believes that the
available  working  capital  together  with  revenues  from  operations  and the
purchase of equipment through lease financing  arrangements,  will be sufficient
to meet the Company's  cash  requirements  for at least 12 months  following the
IPO. After 12 months,  management  believes the Company will require  additional
financing to fund growth. No assurances can be given that such financing will be
available  to the Company in the future on  favorable  terms,  if at all. If the
Company  is unable to obtain  additional  financing,  the  Company's  ability to
expand to new locations and to conduct additional  marketing and other operating
activities could be materially and adversely affected.





                                       10



                           PART II - OTHER INFORMATION

                                 AUGUST 31, 1995

Item 1.        Legal Proceedings

               In  October  1994,  GMT was sued in Robert H.  Jones v.  GreenMan
               Technologies,  Inc.  in  the  15th  Judicial  District  Court  in
               Lafayette,  Louisiana,  by a former  consultant who seeks,  among
               other  things,  unpaid  consulting  fees,  as well  as  licensing
               fees/royalties  relating  to  the  Company's  alleged  use  of  a
               cryogenic  process for  recovering  crumb  rubber that Mr.  Jones
               alleges he developed.  The Company has retained Louisiana counsel
               and is defending this lawsuit  vigorously.  The Company  believes
               that the outcome will not have a material  adverse  effect on its
               business.

Item 2.        Changes in Securities

               The Company filed on August 10, 1995 a Certificate of Designation
               creating a non-voting  Class B convertible  preferred stock which
               is convertible  into one share of common stock and one redeemable
               common stock purchase warrant and has a liquidation preference of
               $2.00 per share.

Item 3.        Defaults Upon Senior Securities

               None

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

               None

Item 5.        Other Information

               None

Item 6.        Exhibits and Reports on Form 8-K

               (a)    Exhibit 3     - Certificate of Stock Designation of
                                      GreenMan Technologies,  Inc.  dated August
                                      10, 1995, (filed as  Exhibit  3.1.2 to the
                                      Company's Registration Statement  on  Form
                                      SB-2 (File No. 33-86138) and  incorporated
                                      herein by reference).

               (b)    Exhibit 11    - Statement regarding net loss per share.

        (b)    There were no reports on Form 8-K filed during the three months
               ended August 31, 1995



                                       11



                                   SIGNATURES




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

                                      By:       GreenMan Technologies, Inc.


                                                /s/ Maurice E. Needham
                                                ----------------------

                                                   Maurice E. Needham
                                         Chief Executive Officer and Chairman of
                                                        the Board




       SIGNATURE                         TITLE(S)                      DATE
       ---------                         --------                      ----

                              Chief Executive Officer and           May 13, 1996
/s/ Maurice E. Needham        Chairman of the Board
- ----------------------        (principal executive officer)
  Maurice E. Needham

                              Chief Financial Officer               May 13, 1996
/s/ Joseph E. Levangie        (principal financial officer and
- ----------------------         principal accounting officer)
  Joseph E. Levangie





                                       12


                                                                      Exhibit 11

                           GREENMAN TECHNOLOGIES, INC.

                     STATEMENT REGARDING NET LOSS PER SHARE

                                 AUGUST 31, 1995



<TABLE>
<CAPTION>

                                                                        THREE MONTHS ENDED                 THREE MONTHS ENDED
                                                                          AUGUST 31, 1994                    AUGUST 31, 1995
<S>                                                                         <C>                                 <C>
Net loss......................................................              $ (199,357)                         $ (237,782)
                                                                            ===========                         ===========

Shares used in calculation of loss per share:

    Common shares outstanding (1).............................                2,588,500                          2,343,333

    Common equivalent shares (2)..............................                1,754,000                          1,754,000
                                                                            -----------                          ---------

                                                                              4,097,333                          4,097,333
                                                                            ===========                          =========

Net loss per share............................................                   $(.05)                             $(.06)
                                                                                 ======                             ======



(1) Includes all common shares  outstanding prior to the initial public offering
    in accordance with the Staff Accounting Bulletin.

(2) Includes common equivalent shares outstanding as follows: (i) 500,000 shares
    of Class A convertible  preferred stock  convertible  into 500,000 shares of
    common  stock;  (ii)  259,000  shares of common  stock  issued  pursuant  to
    convertible  debt at the  closing  of the  initial  public  offering;  (iii)
    695,000 shares issuable  pursuant to outstanding stock options and warrants;
    and (iv) 300,000 shares of Class B convertible  preferred stock  convertible
    into 300,000  shares of common stock.  All of these shares were issued at or
    have  exercise  prices  per share  which are less  than the  initial  public
    offering  price  per  share.  The  treasury  stock  method  was not  used in
    calculating common equivalent shares.
</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              MAY-31-1995
<PERIOD-END>                                   AUG-31-1996
<CASH>                                         89,197
<SECURITIES>                                   0
<RECEIVABLES>                                  257,524
<ALLOWANCES>                                   6,486
<INVENTORY>                                    99,274
<CURRENT-ASSETS>                               734,955
<PP&E>                                         1,386,812
<DEPRECIATION>                                 333,298
<TOTAL-ASSETS>                                 2,342,242
<CURRENT-LIABILITIES>                          2,620,929
<BONDS>                                        690,885
                          0
                                    1,100,000
<COMMON>                                       23,433
<OTHER-SE>                                     264,910
<TOTAL-LIABILITY-AND-EQUITY>                   2,342,242
<SALES>                                        660,211
<TOTAL-REVENUES>                               660,211
<CGS>                                          560,449
<TOTAL-COSTS>                                  226,287
<OTHER-EXPENSES>                               111,257
<LOSS-PROVISION>                               6,486
<INTEREST-EXPENSE>                             118,908
<INCOME-PRETAX>                                (237,782)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (237,782)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (237,782)
<EPS-PRIMARY>                                  (.06)
<EPS-DILUTED>                                  (.06)
        

</TABLE>


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