STORAGE COMPUTER CORP
10QSB, 1997-11-13
COMPUTER PERIPHERAL EQUIPMENT, NEC
Previous: SIRROM CAPITAL CORP, 10-Q, 1997-11-13
Next: OMNI MULTIMEDIA GROUP INC, NT 10-Q, 1997-11-13






                     U.S. SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB

    (Mark One)

     [ X ]   QUARTERLY REPORT UNDER SECTION 13 OR 15 (D) OF THE
                     SECURITIES EXCHANGE ACT OF 1934
               For the quarterly period ended     September 30,1997
                                                  -----------------
     [   ]   TRANSITION REPORT UNDER SECTION 13 OR 15 (D) OF THE
                     EXCHANGE ACT
               For the transition period from ____________ to ____________
                          Commission file number 1-13616

                          STORAGE COMPUTER CORPORATION
                          ----------------------------
        (Exact name of small business issuer as specified in its charter)

               Delaware                              02-0450593
               --------                              ----------
      (State or other jurisdiction                (I.R.S. Employer
      of incorporation or organization)           Identification No.)

                   11 Riverside Street Nashua , NH 03062-1373
                   ------------------------------------------
                    (Address of principal executive offices)


                                 (603) 880-3005
                                 --------------
                           (Issuer's telephone number)

                                       N/A
                         ------------------------------
              (Former name, former address and former fiscal year,
                          if changed since last report)


   Check  whether  the  issuer  (1) filed all  reports  required  to be filed by
Section  13 or 15(d) of the  Exchange  Act  during  the past 12 months  (or such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing  requirements for the past 90 days. Yes [ X ] No
[  ]


   The number of shares of Common Stock  outstanding as of the close of business
on September 30, 1997 was 10,918,466 shares.

Transitional Small Business Disclosure Format (Check One)
         Yes [  ]   No [ X ]


                                       1



                                      INDEX
<TABLE>
<CAPTION>

PART I.  FINANCIAL INFORMATION

Item 1. Financial Statements (Unaudited)                                               Page(s)
                                                                                       ------
<S>                                                                                    <C> 
         Consolidated Financial Position -- September 30, 1997
         and December 31, 1996........................................................... 3

         Statement of Consolidated Operations -- Three and nine months
         ended September 30, 1997 and 1996............................................... 4

         Statement of Consolidated Cash Flows -- Nine months
         ended September 30, 1997 and 1996............................................... 5

         Notes to Consolidated Financial Statements --
         September 30, 1997.............................................................. 7

Item 2. Management's Discussion and Analysis............................................. 8


PART II.  OTHER INFORMATION

Item  1.  Legal Proceedings ............................................................. 12

Item 6.  Exhibits and Reports on Form 8-K................................................ 12

</TABLE>




                                       2






PART I. FINANCIAL INFORMATION

                          STORAGE COMPUTER CORPORATION
                   CONSOLIDATED FINANCIAL POSITION (UNAUDITED)
<TABLE>
<CAPTION>

                                                                            SEPTEMBER 30,          December 31, 1996
                                                                                1997
ASSETS
<S>                                                                   <C>                         <C>
Current assets
  Cash and cash equivalents                                                      $  1,539,833            $  1,852,762
  Accounts receivable (net)                                                         9,189,031               9,030,955
  Inventories                                                                       8,113,103               6,274,244
  Other current assets                                                                374,149                 103,796
  Deferred tax asset                                                                  498,468                 400,000
                                                                        ----------------------    --------------------
     Total current assets                                                          19,714,584              17,661,757
                                                                        ----------------------    --------------------

Deferred tax asset                                                                  1,857,400               2,138,550

Property and equipment, less
   allowance for depreciation                                                       2,152,850               1,080,002
                                                                        ----------------------    --------------------

Investments and other assets                                                        2,726,571                  55,000
                                                                        ----------------------    --------------------

                                                                                  $26,451,405             $20,935,309
                                                                        ======================    ====================

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
  Note payable                                                                    $ 6,283,173            $    576,421
  Lease obligations                                                                    41,700                  29,753
  Accounts payable                                                                  1,607,060               2,201,556
  Accrued expenses                                                                  1,366,048               2,236,853
  Accrued income taxes                                                                140,213                 935,600
  Deferred stockholder compensation                                                   100,000                 299,500
                                                                        ----------------------    --------------------
     Total current liabilities                                                      9,538,194               6,279,683
                                                                        ----------------------    --------------------

Long-term lease obligations                                                                                    32,672
Long-term debt, related party                                                         710,000                 710,000
                                                                        ----------------------    --------------------
     Total liabilities                                                                710,000                 742,672
                                                                        ----------------------    --------------------

Stockholders' equity
  Common stock                                                                         10,702                  10,701
  Additional paid in capital                                                       12,442,527              12,290,245
  Retained earnings                                                                 3,749,982               1,612,008
                                                                        ----------------------    --------------------
     Total stockholders' equity                                                    16,203,211              13,912,954
                                                                        ----------------------    --------------------

                                                                                  $26,451,405             $20,935,309
                                                                        ======================    ====================
</TABLE>


                 See Notes to Consolidated Financial Statements.



                                       3





                          STORAGE COMPUTER CORPORATION
                STATEMENT OF CONSOLIDATED OPERATIONS (UNAUDITED)
<TABLE>
<CAPTION>



                                                            Three Months Ended                     Nine Months Ended

                                                     SEPTEMBER 30,      September 30,       SEPTEMBER 30,       September 30,
                                                          1997               1996               1997                1996


<S>                                                  <C>                <C>                <C>                <C>        
  Revenue                                                $7,647,253         $7,470,830         $25,762,619        $20,827,498
  Product cost                                            3,792,415          3,678,730          12,684,527         10,669,477
                                                   -----------------  -----------------  ------------------  -----------------
          Gross margin                                    3,854,838          3,792,100          13,078,092         10,158,021
                                                   -----------------  -----------------  ------------------  -----------------

Operating expenses:
  Selling and marketing                                   2,226,432          1,954,221           6,290,856          4,785,061
  General and administrative                                297,358            312,704           1,044,534            962,844
  Research and development                                  731,347            503,487           2,112,502          1,551,535
                                                   -----------------  -----------------  ------------------  -----------------
                                                          3,255,137          2,770,412           9,447,892          7,299,440
                                                   -----------------  -----------------  ------------------  -----------------

          Operating income                                  599,701          1,021,688           3,630,200          2,858,581
                                                   -----------------  -----------------  ------------------  -----------------

Other income (expense):
  Interest expense net                                     (90,106)           (57,911)           (212,694)          (130,594)
  Other income (expense)                                  (108,723)             43,406                 468            113,681
                                                                                         ------------------  -----------------
                                                   -----------------  -----------------
                                                          (198,829)           (14,505)           (212,226)           (16,913)
                                                   -----------------  -----------------  ------------------  -----------------

          Income before income taxes                        400,872          1,007,183           3,417,974          2,841,668
                                                   -----------------  -----------------  ------------------  -----------------

Provision for federal and state income taxes:
     Current tax expense                                    286,400            322,000           1,097,400            877,088
     Deferred tax (benefit) expense                                              8,177             182,600            138,191
                                                                                         ------------------  -----------------
                                                   -----------------  -----------------
                                                            286,400            330,177           1,280,000          1,015,279
                                                   -----------------  -----------------  ------------------  -----------------

Net income                                                 $114,472        $   677,006         $ 2,137,974        $ 1,826,389
                                                  ==================  =================   =================  =================

Net income per share                                          $0.01              $0.06               $0.18              $0.15

Weighted average shares outstanding                      11,879,269         12,127,839          11,874,826         12,052,245


</TABLE>

                 See Notes to Consolidated Financial Statements.




                                       4


 



                          STORAGE COMPUTER CORPORATION
                STATEMENT OF CONSOLIDATED CASH FLOWS (UNAUDITED)

<TABLE>
<CAPTION>

                                                                                          Nine Months Ended
                                                                               SEPTEMBER 30,           September 30,
                                                                                   1997                     1996

<S>                                                                           <C>                      <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                                    $2,137,974               $1,826,389

     Adjustments to reconcile net income
       to net cash used for operating
       activities:
         Depreciation and amortization                                              240,838                  249,614
         Deferred tax provision                                                     182,600                  138,191
         (Gain) or loss on foreign currency
           translation adjustment                                                     1,505                 (43,515)
      Changes in operating assets and liabilities:
         Accounts receivable                                                      (156,909)                 (48,928)
         Inventories                                                            (1,838,859)              (1,786,770)
         Other assets                                                           (2,341,681)                 (78,777)
         Accounts payable and accrued expenses                                  (2,480,913)                (490,871)
                                                                       ---------------------   ----------------------

NET CASH PROVIDED(USED) IN OPERATIONS                                           (4,255,445)                (234,667)
                                                                       ---------------------   ----------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property & equipment net                                        (1,313,686)                (347,864)
   Advances to Affiliates                                                         (600,161)

                                                                       ---------------------   ----------------------
NET CASH USED IN INVESTING ACTIVITIES                                           (1,913,847)                (347,864)
                                                                       ---------------------   ----------------------

CASH FLOW FROM FINANCING ACTIVITIES:
  Net proceeds from short-term borrowings                                         5,706,752                1,539,785
  Issuance of common stock                                                          152,283                   14,951

                                                                       ---------------------   ----------------------
NET CASH PROVIDED IN FINANCING ACTIVITIES                                         5,859,035                1,554,736
                                                                       ---------------------   ----------------------

Effect of exchange rate changes on cash                                             (2,672)                   43,514
                                                                       ---------------------   ----------------------

NET INCREASE(DECREASE) IN CASH                                                    (312,929)                1,015,719
CASH AT BEGINNING OF PERIOD                                                       1,852,762                  871,101
                                                                       ---------------------   ----------------------

CASH AT END OF PERIOD                                                            $1,539,833               $1,886,820
                                                                       =====================   ======================
</TABLE>


                 See Notes to Consolidated Financial Statements.



                                       5







                          STORAGE COMPUTER CORPORATION
                STATEMENT OF CONSOLIDATED CASH FLOWS (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                       Nine Months Ended
                                                                               SEPTEMBER 30,           September 30,
                                                                                       1997                1996



<S>                                                                           <C>                     <C>
Supplemental disclosures of cash flow information Cash payments for:
   Interest                                                                        $239,171                 $114,000

   Taxes                                                                         $1,839,031               $1,714,000

</TABLE>

                 See Notes to Consolidated Financial Statements



                                       6







                          STORAGE COMPUTER CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1997



NOTE A - THE COMPANY AND BASIS OF PRESENTATION

Storage Computer Corporation (the "Company") and its subsidiaries are engaged in
the  development,  manufacture  and sale of computer  disk  arrays and  computer
equipment worldwide.  The consolidated financial statements include the accounts
of the Company and its wholly-owned subsidiaries,  Storage Computer Europe GmbH,
Vermont  Research  Products,  Inc. and Storage  Computer UK Ltd. All significant
intercompany  accounts and transactions  have been eliminated in  consolidation.
The Company also has  investments  in Storage  Computer  (Asia) Ltd. and Storage
Computer  France S.A.,  20%-owned  affiliates,  which are  accounted  for by the
equity method.

On March 6, 1995, Vermont Research Products,  Inc., a wholly-owned subsidiary of
the Company,  acquired the entire business and substantially all of the property
and assets of Vermont  Research  Corporation  ("VRC") in exchange  for shares of
Common Stock (the  "Reorganization").  The Reorganization was accounted for as a
pooling of interests. Accordingly, the results of operations of Vermont Research
Products,  Inc. are included in the  accompanying  financial  statements for all
periods presented as if the Reorganization had been consummated at the beginning
of the earliest period  presented.  In connection with the  Reorganization,  the
Company registered certain shares with the Securities and Exchange Commission to
exchange with the former  shareholders of Vermont Research  Corporation  whereby
the Company became an SEC reporting company for the first time.

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 of
Regulation  S-B.  Accordingly,  they  do not  include  all the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial  statements  and  should  be read in  conjunction  with the  financial
statements  and related  notes  included in a Special  Financial  Report on Form
10-KSB  filed  by the  Company  with the  Securities  and  Exchange  Commission,
containing the Company's financial statements for the fiscal year ended December
31, 1996. In the opinion of management,  the accompanying  financial  statements
reflect all  adjustments,  all of which are of a normal,  recurring  nature,  to
fairly  present  the  Company's  consolidated  financial  position,  results  of
operations  and cash  flows.  The results of  operations  for the three and nine
months ended September 30, 1997 are not necessarily indicative of the results to
be expected for the full year.

NOTE B - RECLASSIFICATIONS

Certain 1996 amounts have been  reclassified  to conform with the current period
presentation.




                                       7










                  STORAGE COMPUTER CORPORATION AND SUBSIDIARIES
                      MANAGEMENT'S DISCUSSION AND ANALYSIS



CAUTIONARY STATEMENT

The Private  Securities  Litigation  Reform Act of 1995  contains  certain  safe
harbors regarding  forward-looking  statements.  From time to time,  information
provided  by the  Company  or  statements  made by its  directors,  officers  or
employees  may contain  "forward-looking"  information  which  involve  risk and
uncertainties.  Any  statements  in  this  report  that  are not  statements  of
historical fact are forward-looking  statements (including,  but not limited to,
statements concerning the characteristics and the growth of the Company's market
and  customers,  the  Company's  objectives  and  plans for  future  operations,
possible   acquisitions  and  the  Company's   expected  liquidity  and  capital
resources). Such forward-looking statements are based on a number of assumptions
and involve a number of risks and uncertainties, and accordingly, actual results
could differ materially.  Factors that may cause such differences  include,  but
are not  limited  to: the  continued  and  future  acceptance  of the  Company's
products and  services,  the rate of growth in the  industries  of the Company's
customers;  the presence of competitors  with greater  technical,  marketing and
financial  resources;  the Company's ability to promptly and effectively respond
to technological change which meets evolving customer needs; capacity and supply
constraints or difficulties; and the Company's ability to successfully integrate
new operations.

REVENUE

Revenue for the three  month  period  ended  September  30, 1997 was  $7,647,253
compared to revenue of $7,470,830  in the  corresponding  period in 1996.  Third
quarter revenue growth was impacted by longer evaluation test periods associated
with the  recently  introduced  high-end  product,  OmniRaid  SuperServers  . At
September  30,  1997,  the  Company had the highest  inventory  dollar  value of
storage  equipment  at  customer  locations  for  evaluation  and testing in its
history. Additionally, extensive final product development testing which delayed
the introduction of enhanced  performance  software features and softness in the
European markets were factors in the revenue result.  For the three months ended
September 30, 1997, U.S. domestic product sales and international  product sales
were 55% and 45%, respectively of total revenue.

Revenue  for the nine month  period  ended  September  30,  1997 of  $25,762,619
reflected an increase in product sales of  $4,935,121 or 24%,  compared with the
same  period in 1996.  The  increase  in revenue is  attributed  to new  product
introductions,  increased domestic  distribution  channels utilizing value-added
resellers,  and  expansion of the direct sales force.  For the nine months ended
September 30, 1997, U.S. domestic product sales and international  product sales
were 53% and 47%,  respectively,  of total revenue.  For the year ended December
31, 1996, such percentages were 47% and 53%,  respectively.  The increase in the
percentage of U.S.  domestic product sales in 1997 is due to increased  domestic
maintenance  revenue,  the expansion of the U.S. direct sales force and softness
in product sales in Europe.




                                       8







In June the Company initiated pricing adjustments related to changes in the cost
of  purchased  materials  and value added  features.  The effect of such pricing
actions did not have a significant impact on revenue.

Product  sales  which  occur  through the  Central  European  sales  offices are
substantially  conducted in the local functional currency. All product sales are
made in US dollars to limit the amount of foreign currency risk.

PRODUCT COST

Product cost for the three month periods ended  September 30, 1997 and 1996 were
$3,792,415 and $3,678,730  respectively,  or approximately 49% of net revenue in
each period.  Product cost for the nine month periods  ended  September 30, 1997
and 1996  were  $12,684,527  and  $10,669,477,  respectively,  or 49% and 51% of
revenue.  The decrease in product cost percentages  between 1997 and 1996 is the
result of a reduction  in the cost of  component  parts and an increase in sales
volume by the direct sales force.

SELLING AND MARKETING EXPENSES

Selling and marketing  expenses for the nine month  periods ended  September 30,
1997 and 1996 were  $6,290,856 and  $4,785,061,  respectively  or 24% and 23% of
revenue.  The increase in selling and marketing  expenses between the nine month
period  ended  September  30,  1997  and  the  comparable   period  in  1996  of
approximately  $1,506,000 was principally due to the addition of 22 employees in
the United States and  International  sales  organizations  and related overhead
costs.

GENERAL AND ADMINISTRATIVE EXPENSES

General and  administrative  expenses for the nine month periods ended September
30, 1997 and 1996 were  $1,044,534  and $962,844,  respectively  or 4% and 5% of
revenue.  The absolute  dollar increase in general and  administrative  expenses
between  the  nine  month  periods   ended   September  30,  1997  and  1996  of
approximately   $82,000  resulted   primarily  from  employee  related  expenses
associated with the increase in revenue.

RESEARCH AND DEVELOPMENT

Research and development expenses for the nine month periods ended September 30,
1997 and 1996 were $2,112,502 and $1,551,535, 8% and 7%, respectively of revenue
in each period.  The  increase in  expenditures  between the nine month  periods
ended September 30, 1997 and 1996 of approximately $561,000,  resulted primarily
from an increase in personnel and outside consulting and engineering fees.

INTEREST EXPENSE

Interest  expense for the nine month periods  ended  September 30, 1997 and 1996
was $212,694 and $130,594,  respectively. The increased interest expense for the
nine months ended September 30, 1997 of  approximately  $82,000 is the result of
increased short-term borrowing under the Company's line of credit to support the
Company's revenue growth and the resulting increase in accounts receivable,  and
increases in inventory due to new products and customer product evaluations.






                                       9








PROVISION FOR FEDERAL AND STATE INCOME TAXES

The tax provision  for the nine month periods ended  September 30, 1997 and 1996
was $1,280,000 and $1,015,279, respectively, resulting in effective tax rates of
approximately 37% and 36% to pre-tax income. The tax provision for 1997 includes
the expected  recognition of certain net operating loss  carryforwards  for both
income tax and financial  reporting  purposes.  The September 30, 1996 effective
tax rate was  revised  for such  carryforward  operating  losses  in the  fourth
quarter of 1996 with the  resulting  effect that the  effective tax rate for the
year 1996 was approximately 8%.


LIQUIDITY AND CAPITAL  RESOURCES

CASH FLOW

The cash flow used for the operating activities is principally the result of the
growth of the Company,  causing  fluctuations in accounts  receivable  which are
impacted by the timing of product  shipments and inventory  purchases to support
new product introductions and revenue growth.

Should the Company's  growth and expansion  rate continue , operating  cash flow
deficits  may  occur in the  future as a result  of such  expansion.  Management
believes  that  the  growth  can  be  financed  through   additional   borrowing
arrangements as required.

DEBT AND EQUITY

In 1997, the Company  renewed the  $10,000,000  unsecured  demand line of credit
with a bank to be used for the working capital needs of the Company.  Borrowings
against such credit  facility  bear  interest at the bank's prime rate or, under
certain  conditions,  at the  bank's  LIBOR  Rate plus 150 basis  points.  As of
September  30,  1997 the Company  had drawn down  $6,283,000  against the credit
line.  Management  believes the credit  facility,  or other available  financing
programs,   will  accommodate  working  capital   requirements  and  other  cash
requirements.

ACCOUNTS RECEIVABLE

The growth in accounts  receivable  from December 31, 1996 to September 30, 1997
of  approximately  $157,000 is due to the increase in product sales, new product
introductions  and  expansion of the  distribution  channels  for the  Company's
products. The Company did not change its standard credit terms during the period
and there has been no material deterioration in the aging of accounts receivable
during the period.

INVENTORY

Inventory increased approximately $1,839,000 from December 31, 1996 to September
30, 1997. The investment in inventory is impacted by several factors,  including
but not  limited to, new product  and  product  enhancement  introductions;  the
increased  value of parts  associated  with larger storage units;  the timing of
purchasing  component parts such as disk drives;  the non recognition of revenue
and corresponding  inventory  increases due to inventory  transfers deemed to be
evaluation  units;  the  timing  of  inventory  reductions  due to  intercompany
transfers and increased  inventory  locations  throughout  the United States and
Europe.





                                       10






CAPITAL EXPENDITURES

The Company does not have any material  commitments for capital  expenditures at
this time.


FOREIGN CURRENCY TRANSACTIONS

Management  does not  currently  utilize  any  derivative  products to hedge its
foreign currency risk. The Company's foreign subsidiaries'  obligations to their
parent  are  denominated  in US  dollars.  There is a  potential  for a  foreign
currency  gain or loss based  upon  fluctuations  between  the US dollar and its
subsidiaries'  functional currencies,  currently the German mark and the British
pound.  This  exposure  is limited to the period  between the time of accrual of
such liability to the parent in the  subsidiaries'  functional  currency and the
time of its payment in US dollars.

Other than the  intercompany  balances noted above, the Company does not believe
it has material unhedged  monetary assets,  liabilities or commitments which are
denominated  in a currency  other than the  operations'  functional  currencies.
Management  expects  such  exposure to continue  until its foreign  subsidiaries
reach a more mature level of  operation.  Management  currently  has no plans to
utilize any derivative products to hedge its foreign currency risk.





                                       11








PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings

         During the third quarter of 1997,  all of the legal actions  brought by
Michael J.  Flannery,  former Vice  President  of U.S.  Sales,  against  Storage
Computer  Corporation  and  Theodore  J.  Goodlander,  its  President  and Chief
Executive  Officer,  (Massachusetts  Civil Action No.  95-1154-A) were dismissed
with  prejudice,  as part of the terms of a  settlement  agreement  between  the
parties.  Management  firmly believes that the resolution of this matter and the
disposition of the legal  proceedings  were in the best interests of the Company
and did not have a  material  effect  upon  the  Company's  business,  operating
results or financial condition.

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

        (a) Exhibit 27  Financial Data Schedule

        (b) No reports on form 8-K were filed during the quarter for which  this
report is filed.





                                       12









                                   SIGNATURES



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

                                                   STORAGE COMPUTER CORPORATION
                                                   ----------------------------
                                                            Registrant


Date:           November 11, 1997                        /s/ James C. Louney
         ----------------------------------              -----------------------

                                             James C. Louney
                                             Chief Financial Officer & Treasurer
                                             (Principal Financial and
                                             Accounting Officer)


                                       13


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE COMPANYS
FINANCIAL STATEMENTS FOR THE PERIOD ENDED SEPTEMBER 30, 1997 AND IS QUALIFIED IN
ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   3-Mos
<FISCAL-YEAR-END>                              Dec-31-1997
<PERIOD-START>                                 Jan-01-1997
<PERIOD-END>                                   Sep-30-1997
<CASH>                                         1,539,833
<SECURITIES>                                   0
<RECEIVABLES>                                  9,189,031
<ALLOWANCES>                                   0
<INVENTORY>                                    8,113,103
<CURRENT-ASSETS>                               19,714,584
<PP&E>                                         3,518,210
<DEPRECIATION>                                 1,365,360
<TOTAL-ASSETS>                                 26,451,405
<CURRENT-LIABILITIES>                          9,538,194
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       10,702
<OTHER-SE>                                     16,192,509
<TOTAL-LIABILITY-AND-EQUITY>                   26,451,405
<SALES>                                        25,762,619
<TOTAL-REVENUES>                               25,762,619
<CGS>                                          12,684,527
<TOTAL-COSTS>                                  12,684,527
<OTHER-EXPENSES>                               9,447,892
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             212,226
<INCOME-PRETAX>                                3,417,974
<INCOME-TAX>                                   1,280,000
<INCOME-CONTINUING>                            0
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   2,137,974
<EPS-PRIMARY>                                  .18
<EPS-DILUTED>                                  .18
        


</TABLE>


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