STORAGE COMPUTER CORP
10-Q, 1999-08-12
COMPUTER PERIPHERAL EQUIPMENT, NEC
Previous: S A C CAPITAL MANAGEMENT L P, 13F-HR, 1999-08-12
Next: VOXWARE INC, 8-K/A, 1999-08-12



<PAGE>   1

                        U.S. SECURITIES AND EXCHANGE COMMISSION

                                 WASHINGTON, D.C. 20549

                                       FORM 10-Q

(Mark One)

     [X ]  QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES
           EXCHANGE ACT OF 1934
           For the quarterly period ended June 30, 1999

     [  ]  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 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, 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
August 1, 1999 was 11,369,829.

<PAGE>   2

                                      INDEX

  PART I.  FINANCIAL INFORMATION

  Item 1. Financial Statements (Unaudited)                             Page(s)

      Consolidated Financial Position -- June 30, 1999
      and December 31, 1998                                              3

      Statement of Consolidated Operations -- Three and six months
      ended June 30, 1999 and 1998                                       4

      Statement of Consolidated Cash Flows -- Six months
      ended June 30, 1999 and 1998                                       5

      Notes to Consolidated Financial Statements -- June 30, 1999        6

  Item 2. Management's Discussion and Analysis                           7


  PART II.  OTHER INFORMATION

  Item  1.  Legal Proceedings                                            11

  Item 5.  Other Information                                             11

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


                                       2
<PAGE>   3

  PART I.  FINANCIAL INFORMATION

                          STORAGE COMPUTER CORPORATION
                   CONSOLIDATED FINANCIAL POSITION (UNAUDITED)


<TABLE>
<CAPTION>
                                                        JUNE 30, 1999       December 31, 1998
<S>                                                     <C>                 <C>
  ASSETS
  Current assets
   Cash and cash equivalents                              $1,009,455              $925,259
   Accounts receivable (net)                               3,267,727             5,187,351
   Income tax refund receivable                                    -             2,160,211
   Inventories                                             7,659,202             8,263,040
   Other current assets                                      872,693               707,300
                                                         -----------           -----------
   Total current assets                                   12,809,077            17,243,161
                                                         -----------           -----------

  Property and equipment, net of accumulated depr.         1,972,516             2,742,252
                                                         -----------           -----------

  Deferred tax asset                                       2,194,000             2,194,000
  Other assets                                               740,032               720,489
                                                         -----------           -----------
                                                         $17,715,625           $22,899,902
                                                         ===========           ===========

  LIABILITIES AND STOCKHOLDERS' EQUITY
  Current liabilities
   Note payable                                           $7,613,031            $9,336,377
   Accounts payable                                        1,500,610             2,298,655
   Accrued expenses                                        2,026,422             2,209,232
                                                         -----------           -----------
   Total current liabilities                              11,140,063            13,844,264
                                                         -----------           -----------

  Long-term debt                                           1,060,000               710,000
                                                         -----------           -----------
   Total liabilities                                      12,200,063            14,554,264
                                                         -----------           -----------

  Stockholders' equity
   Common Stock                                               11,370                11,348
   Additional paid-in capital                             13,755,440            13,721,021
   Retained earnings                                      (8,251,248)           (5,386,731)
                                                         -----------           -----------
    Total stockholders' equity                             5,515,562             8,345,638
                                                         -----------           -----------
                                                         $17,715,625           $22,899,902
                                                         ===========           ===========
</TABLE>


                 See Notes to Consolidated Financial Statements.


                                       3
<PAGE>   4

                          STORAGE COMPUTER CORPORATION
                STATEMENT OF CONSOLIDATED OPERATIONS (UNAUDITED)

<TABLE>
<CAPTION>
                                          Three Months Ended                Six Months Ended
                                    JUNE 30, 1999    June 30, 1998     JUNE 30, 1999    June 30, 1998
<S>                                 <C>              <C>               <C>              <C>
  Revenue                            $3,057,350       $3,275,639        $5,737,023       $10,291,949
  Product Cost                        1,823,249        2,131,433         3,420,051         5,619,954
                                     ----------       ----------        ----------        ----------
   Gross margin                       1,234,101        1,144,206         2,316,972         4,671,995
                                     ----------       ----------        ----------        ----------

  Operating expenses:
   Research and development             458,588        1,127,173         1,328,479         2,010,686
   Selling and marketing                918,835        1,930,171         2,313,014         3,765,187
   General and administrative           829,732          587,749         1,437,718           949,324
                                     ----------       ----------        ----------        ----------
    Total                             2,207,155        3,645,093         5,079,211         6,725,197
                                     ----------       ----------        ----------        ----------
    Operating income (loss)           ($973,054)     ($2,500,887)      ($2,762,239)      ($2,053,202)
                                     ----------       ----------        ----------        ----------

  Other income (expense):
   Interest expense, net               (185,072)        (138,573)         (401,774)         (267,191)
   Other income                          72,361          (47,206)          104,915           111,214
                                     ----------       ----------        ----------        ----------
                                       (112,711)        (185,779)         (296,859)         (155,977)
                                     ----------       ----------        ----------        ----------

  Income (loss) before income
   taxes                             (1,085,765)      (2,686,666)       (3,059,098)       (2,209,179)
  Provision for income taxes           (200,372)        (937,000)         (200,372)         (770,000)
                                     ----------       ----------        ----------        ----------
  Net income (loss)                   ($885,393)     ($1,749,666)      ($2,858,726)      ($1,439,179)
                                     ==========       ==========        ==========        ==========

  Net income (loss) / basic share       ($0.08)          ($0.16)           ($0.25)           ($0.13)
  Net income (loss) / diluted share     ($0.08)          ($0.16)           ($0.25)           ($0.13)
  sharee

  Basic shares                       11,364,931       11,225,816        11,359,429        11,204,616
  Diluted shares                     11,364,931       11,225,816        11,359,429        11,204,616
</TABLE>


                 See Notes to Consolidated Financial Statements.


                                       4
<PAGE>   5

                                 STORAGE COMPUTER CORPORATION
                       STATEMENT OF CONSOLIDATED CASH FLOWS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                     Three Months Ended
                                                              JUNE 30, 1999        June 30, 1998
<S>                                                           <C>                  <C>
  CASH FLOWS FROM OPERATING ACTIVITIES:

   Net income (loss)                                          ($2,858,726)          ($1,439,179)

   Reconciliation to operation cash flows:
     Depreciation and amortization                                292,826               220,655
   Changes in operating assets and liabilities:
     Accounts receivable                                        1,919,624             5,360,250
     Income tax refund receivable                               2,160,211                     -
     INVENTORIES                                                1,074,535            (2,105,574)
     Other current assets                                        (165,393)               26,579
     Accounts payable and accrued expenses                       (980,855)           (2,240,722)
                                                               ----------            ----------
  NET CASH PROVIDED (USED) IN OPERATIONS                        1,442,222              (177,991)
                                                               ----------            ----------

  CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property & equipment                                   --              (224,978)
   Other assets                                                   (19,933)             (307,892)
                                                               ----------            ----------
  NET CASH PROVIDED (USED) IN INVESTING ACTIVITIES                (19,933)             (532,870)
                                                               ----------            ----------

  CASH FLOW FROM FINANCING ACTIVITIES:
   Increase (decrease) in credit line                          (1,722,534)            1,384,411
   Increase in long-term debt                                     350,000
   Issuance of common stock                                        34,441               133,155
                                                               ----------            ----------
  NET CASH PROVIDED (USED) IN FINANCING ACTIVITIES             (1,338,093)            1,517,566
                                                               ----------            ----------

  Net increase in cash and cash equivalents                        84,196               806,705

  CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                925,259             1,113,379
                                                               ----------            ----------
  CASH AND CASH EQUIVALENTS AT END OF PERIOD                   $1,009,455            $1,920,084
                                                               ==========            ==========

  Supplemental disclosures of cash flow information
  Cash payments for:
     Interest                                                    $359,090              $128,618
     Taxes                                                             --              $430,415
</TABLE>


                 See Notes to Consolidated Financial Statements.


                                       5
<PAGE>   6

  STORAGE COMPUTER CORPORATION
  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
  JUNE 30, 1999


  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., Storage Computer UK, Ltd.,
  Storage Computer France S.A., and Storage Computer Pty., Ltd. All significant
  intercompany accounts and transactions have been eliminated in consolidation.
  The Company also has a 20% investment in Storage Computer (Asia) Ltd. which is
  accounted for by the equity method. Additionally, the Company has a 45%
  investment in HVVR, LLC which is an inactive holding company.

  The accompanying unaudited consolidated financial statements have been
  prepared in accordance with generally accepted accounting principles for
  interim financial information. 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-K filed by the Company with the Securities and Exchange Commission,
  containing the Company's financial statements for the fiscal year ended
  December 31, 1998. 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 six months ended June 30, 1999 are not necessarily indicative of the
  results to be expected for the full year.

  NOTE B - RECLASSIFICATIONS

  Certain 1998 amounts have been reclassified to conform with the current period
  presentation.


                                       6
<PAGE>   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 months ended June 30, 1999 was $3,057,350 compared to
  revenue of $3,275,639 in the corresponding period in 1998. For the six months
  ended June 30, 1999 revenue was $5,737,023 compared to revenue of $10,291,949
  in the respective period in 1998. Revenue has been impacted by reduced
  promotional budgets and lower sales force headcount.

  All United States export sales are denominated in United States dollars to
  limit the amount of foreign currency risk. Export sales from the European
  sales offices are denominated in United States dollars. Sales which occur
  through the Company's subsidiaries located in England and Germany are
  conducted in the local functional currency.

  PRODUCT COST

  Product cost for the three-month periods ended June 30, 1999 and 1998 was
  $1,823,249 and $2,131,433 respectively, or 60% and 65% of net revenue in each
  period. Product cost for the six-month periods ended June 30, 1999 and 1998
  was $3,420,051 and $5,619,954 respectively, or 60% and 55% of revenue. The
  increase in product cost percentage between the 6 month periods ending June
  30, 1999 and 1998 of approximately 5% was primarily the result of lower
  production utilizations.

  RESEARCH AND DEVELOPMENT

  Research and development expenses for the quarter ended June 30, 1999 and the
  corresponding 1998 period were $458,588 and $1,127,173. For the six months
  ended June 30, 1999 and 1998 such expenses were $1,328,479 and $2,010,686. The
  decrease in 1999 research and development expenditures for this period
  resulted primarily from a reduction in the number of outside contractors and
  the completion of work on certain phases of the next generation products.


                                       7
<PAGE>   8

  SELLING AND MARKETING EXPENSES

  Selling and marketing expenses for the second quarters ended June 30, 1999 and
  1998 were $918,835 and $1,930,171, respectively. Selling and marketing
  expenses for the six months ended June 30, 1999 and 1998 were $2,313,014 and
  $3,765,187, respectively. The decrease in selling and marketing expenses
  between the six-month period ended June 30, 1999 and the comparable period in
  1998 of approximately $1,452,000 was principally due to reduced sales volume
  commissions in the United States and International sales organizations and
  attrition in the field sales headcount.

  GENERAL AND ADMINISTRATIVE EXPENSES

  General and administrative expenses for the three-month periods ended June 30,
  1999 and 1998 were $829,732 and $587,749, respectively. For the six-month
  periods ended June 30, 1999 and 1998 general and administrative expenses were
  $1,437,718 and $949,534. The absolute dollar increase in general and
  administrative expenses between the six-month periods ended June 30, 1999 and
  1998 of approximately $488,000 resulted primarily from increased professional
  fees.

  LIQUIDITY AND CAPITAL RESOURCES

  CASH FLOW

  The cash flow for operating activities is impacted by the timing of product
  shipments and inventory purchases to support new product introductions and
  revenue fluctuations.

  DEBT AND EQUITY

  In April 1999, the Company reached agreement with its bank on new terms
  amending the Company's loan agreement, decreasing the commitment from
  $10,300,000 to $8,700,000. Under the agreement, the Company agreed to
  undertake certain actions to reduce the line of credit with the bank during
  1999. The line of credit expires on January 4, 2000. The Company raised
  $350,000 in new investment in April 1999 through the sale of convertible
  debentures. Management believes the credit facility or other financing
  programs will accommodate working capital requirements and other cash
  requirements for the 1999 year.

  ACCOUNTS RECEIVABLE

  The reduction in accounts receivable from December 31, 1998 to June 30, 1999
  of approximately $1,920,000 is due to the decrease in product sales. 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 decrease was net of approximately $604,000 from December 31, 1998 to
  June 30, 1999. The inventory decrease of about $1,075,000 is principally a
  result of programs implemented by the Company to reduce the level of component
  parts in inventory. During the three months ended March 31, 1999, the Company
  transferred equipment amounting to $470,697 to inventory.

  CAPITAL EXPENDITURES

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


                                       8
<PAGE>   9

  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, the British
  pound, and the Australian dollar. 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.

  YEAR 2000

  Many current computer systems and software products were not designed to
  handle any dates beyond the year 1999. As a result, computer systems and/or
  software used by many companies may need to be modified prior to the Year 2000
  in order to remain functional. Significant uncertainty exists in the hardware
  and software industry concerning the potential effects associated with such
  compliance. In mid-1998, the Company formed an internal task force to evaluate
  those areas of the Company that may be affected by the Year 2000 problem and
  devised a plan for the Company to become Year 2000 compliant in a timely
  manner (the "Plan"). The Plan focuses on three major areas; the Company's
  internal business transaction systems; the products the Company sells and the
  business transaction systems of its business partners, including suppliers,
  customers and bankers. To date, the Company has executed approximately
  one-half of its Plan and anticipates completing the remaining portions of the
  Plan by the end of calendar year 1999.

  Internal Business Transaction Systems

  The Company has completed a review of its critical business transaction
  systems, and its Year 2000 compliance related to business transaction systems
  is as follows:

  All of the Company's systems for processing business transactions prior to and
  following 12:00am January 1, 2000 are tested for transaction integrity. This
  compliance extends to the underlying hardware, operating systems, and other
  software on which the Company's business system operates. This compliance
  includes the following transactions and related printed documents: accepting
  orders from customers, fulfilling customer orders, invoicing customers,
  crediting customer accounts, applying customer payments, refunding customers,
  placing orders with vendors, receiving vendor shipments, processing vendor
  invoices, and paying vendors.

  The Company is in the process of evaluating certain ancillary PC office
  applications (e.g. word processing, spreadsheets, e-mail, etc.) and
  specialized PC applications including art, drawing and other creative
  department applications, hardware design and other engineering department
  applications, software development systems, bank account management, fixed
  asset management, and stock option database management. This effort will
  continue through 1999.

  The Company has incurred to date no incremental material costs associated with
  its efforts to become Year 2000 compliant, as the majority of the costs have
  occurred as a result of normal upgrade procedures. Based on current
  information, the Company does not expect future costs to modify its
  information technology infrastructure to be material to its financial
  condition or results of operations. However, there can be no assurances that
  there will not be interruptions or


                                       9
<PAGE>   10

  other limitations of financial and operating systems functionally or that the
  Company will not incur significant costs to avoid such interruptions or
  limitations.

  Products the Company Sells

  The Company has also completed a review of its manufactured product line;
  however, the Company is still in the process of evaluating third party
  products and software sold by Storage Computer for Year 2000 compliance. The
  Company's Year 2000 compliance status related to the products it sells is as
  follows:

  Storage Computer Corporation has conducted an extensive review of its internal
  and external requirements and believes that its computer systems and
  applications will continue to function properly into the Year 2000.

  All StorageSuite storage products are Y2K compliant. The Company has now
  completed its review and test of all products. Current and past products are
  Y2K compliant as will be any future product developments. Expenditures related
  to this portion of the Company's Y2K plan have been expensed as incurred and
  are immaterial in their impact on the Company's operating results.

  SCC is continuing to work with major vendors and suppliers to ensure that the
  Company's manufacturing and infrastructure systems will not experience any
  difficulties as a result of their products and services. However, there can be
  no guarantee that these parties' systems, on which the Company relies, will be
  timely converted. Any effects on the Company's results of operations as a
  result of such parties' failures are not estimable. Management does not
  believe that any individual vendor's failure to comply will have a material
  effect on the Company's products, financial condition or continuing
  operations.

  The Company's Business Partners

  The Company's suppliers (particularly sole-source and long lead-time
  suppliers), key customers and other key business partners (e.g. bankers) may
  be adversely affected by their respective failure to address the Year 2000
  issue. Should any of the Company's suppliers encounter Year 2000 problems that
  cause them to delay manufacturing or shipments of key components to Storage
  Computer, the Company may be forced to delay or cancel shipments of its
  products, which would have a material adverse effect on the Company's results
  of operations. Any inability of Storage Computer's key customers to become
  Year 2000 compliant which would cause them to delay or cancel substantial
  purchase orders or delivery of Storage Computer products would also have a
  material adverse effect on the Company's results of operations. Additionally,
  any inability of the Company's other key business partners, including the
  Company's bank, to become Year 2000 compliant could cause them to become
  unable to provide critical business services, such as to provide funding on
  the Company's line of credit, and could therefore also have a material adverse
  effect on the Company.

  The Company is currently in the process of identifying key customers, vendors
  and other significant business partners (e.g. bankers) and obtaining Year 2000
  compliance statements. The Company anticipates completion of this effort by
  the end of 1999; however, there can be no assurances that any such efforts
  will be successful.

  The Company has incurred to date no incremental material costs associated with
  the Year 2000 issue. Based on current information, the Company does not expect
  future costs to execute the remainder of its Year 2000 compliance plan to be
  material to its financial condition or results of operations. However, there
  can be no assurances that there will not be interruptions or other limitations
  of financial and operating systems functionally or that the Company will not
  incur significant costs to avoid such interruptions or limitations.

  Costs incurred relating to Year 2000 issue will be expensed by the Company
  during the period in which they are incurred. The Company's expectations about
  future costs associated with the Year 2000 issue are subject to uncertainties
  that could cause actual results to have a greater financial impact than
  currently anticipated. Factors that could influence the amount and timing of


                                       10
<PAGE>   11

  future costs include but are not limited to the success of the Company's
  customers and suppliers in addressing the Year 2000 issue.

  PART II. OTHER INFORMATION

  ITEM 1.  LEGAL PROCEEDINGS

  One of the Company's suppliers of disk drives, Micropolis (USA) Inc., filed
  for a plan of reorganization under Chapter 11 of the Bankruptcy Code. If the
  Bankruptcy Court does not approve the Plan, then the likelihood is that the
  case would be converted to one under Chapter 7 of the Bankruptcy Code.

  The Company believes that the disk drives supplied by Micropolis, together
  with its inability to support the disk drives supplied, caused the Company
  material and adverse damages in 1998. These damages include, but are not
  limited to, lost sales, deferred sales, substantial field and factory
  expenses, loss of reputation, and inventory writeoffs.

  The Company has filed various proof of claims against Micropolis (USA) Inc in
  the United States Bankruptcy Court in the Central District of California and
  against its parent, Micropolis (S) Ltd., in the court in Singapore. The
  Company cannot estimate what its continuing involvement in, any judicial
  decision rendered, or the resolution of the set of claims will have upon the
  Company's business, operating results, or financial condition.


  ITEM 5.  OTHER INFORMATION

  None.

  ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

  A.  Exhibit 27, Financial Data Schedule

  B.  Reports on Form 8-K

      None.


                                       11
<PAGE>   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:  August 12, 1999                  /s/ Theodore J. Goodlander
                                        -------------------------------------
                                        Theodore J. Goodlander
                                        Chief Executive Officer & President


                                       12



<TABLE> <S> <C>

<ARTICLE> 5
<CURRENCY> U.S. DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               JUN-30-1999
<EXCHANGE-RATE>                                      1
<CASH>                                       1,009,455
<SECURITIES>                                         0
<RECEIVABLES>                                3,267,727
<ALLOWANCES>                                         0
<INVENTORY>                                  7,659,202
<CURRENT-ASSETS>                            12,809,077
<PP&E>                                       4,336,089
<DEPRECIATION>                               2,363,573
<TOTAL-ASSETS>                              17,715,625
<CURRENT-LIABILITIES>                       11,140,063
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        11,370
<OTHER-SE>                                   5,504,192
<TOTAL-LIABILITY-AND-EQUITY>                17,715,625
<SALES>                                      5,737,023
<TOTAL-REVENUES>                             5,737,023
<CGS>                                        3,420,051
<TOTAL-COSTS>                                5,079,211
<OTHER-EXPENSES>                             (296,859)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                            (3,059,098)
<INCOME-TAX>                                 (200,372)
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (2,858,726)
<EPS-BASIC>                                    (.25)
<EPS-DILUTED>                                    (.25)


</TABLE>


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