KYZEN CORP
10-Q, 1997-05-15
SPECIALTY CLEANING, POLISHING AND SANITATION PREPARATIONS
Previous: MATRIX CAPITAL CORP /CO/, 10-Q, 1997-05-15
Next: METRO DISPLAY ADVERTISING INC, NT 10-Q, 1997-05-15



<PAGE>
 
                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

(Mark One)                        FORM 10-QSB

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

For the quarterly period ended                  March 31, 1997
                               ------------------------------------------------

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

For the transition period from                       to                      
                               ---------------------    -----------------------
Commission file number
                       --------------------------------------------------------

                               Kyzen Corporation
- - -------------------------------------------------------------------------------
                  (Exact name of the small business issuer as
                           specified in its charter)

             Utah                                       87-0475115
- - ---------------------------------             ---------------------------------
(State or other jurisdiction of                      (I.R.S. Employer
 incorporation or organization)                     Identification No.)

                   430 Harding Industrial Drive, Nashville, TN  37211
- - -------------------------------------------------------------------------------
(Address of principal executive offices)                             (Zip Code)

(Issuer's telephone number)               (615) 831-0888
                            ---------------------------------------------------

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

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

               APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS

  Check whether the registrant filed all documents and reports required to be
filed by Section 12, 13 or 15(d)  of the Exchange Act after the distribution of
securities under a plan confirmed by a court.                  [ ] Yes   [ ] No

                      APPLICABLE ONLY TO CORPORATE ISSUERS

  State number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date:

   5,006,348 shares of Class A Common Stock outstanding as of April 14, 1997
- - -------------------------------------------------------------------------------

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

                                  Page 1 of 10
<PAGE>
 
INDEX

                                                                        Page No.
                                                                        --------
Part I     Financial Information

           Item 1.  Financial Statements:

                    Balance Sheet as of December 31, 1996 and
                    March 31, 1997 (unaudited)                             3

                    Statement of Operations for the three months
                    ended March  31, 1996, and 1997 (unaudited)            4
 
                    Statement of Cash Flows for the three months 
                    ended March 31,  1996 and 1997 (unaudited)             5
 
                    Notes to Unaudited Financial Statements                6
 
           Item 2.  Management's Discussion and Analysis of 
                    Financial Condition and Results of  Operations         8

                                  Page 2 of 10
<PAGE>
 
KYZEN CORPORATION
- - -------------------------------------------------------------------------------
BALANCE SHEET
<TABLE> 
<CAPTION> 
                                                                       DECEMBER 31,    MARCH 31,
                                                                           1996           1997
                                                                       -------------  ------------
                                                                                      (UNAUDITED)
<S>                                                                    <C>            <C>
ASSETS
Current assets:
  Cash and cash equivalents                                             $   741,820   $   456,161
  Short-term investments                                                    528,416       541,382
  Accounts receivable, net of allowance for doubtful
   accounts of $16,338 in 1996 and $14,204 in 1997                          860,785       817,855
  Costs and estimated losses in excess of billings
   on uncompleted contracts                                                  80,321        80,003
  Inventory                                                                 205,126       251,396
  Other                                                                      37,137        56,657
                                                                        -----------   -----------
   Total current assets                                                   2,453,605     2,203,454
Property and equipment, net                                                 786,797       834,609
Patents, net                                                                 99,243       105,302
Interest receivable from related parties                                    124,839       136,166
                                                                        -----------   -----------
   Total assets                                                         $ 3,464,484   $ 3,279,531
                                                                        ===========   ===========

LIABILITIES, REDEEMABLE STOCK AND
 SHAREHOLDERS' EQUITY (DEFICIT)
Current liabilities:
  Notes payable and capital lease obligations, current                  $     5,610   $     5,741
  Accounts payable and accrued expenses                                     432,088       424,011
  Accounts payable to related parties                                        20,913        71,165
                                                                        -----------   -----------
   Total current liabilities                                                458,611       500,917
Notes payable and capital lease obligations                                   6,697         5,225
                                                                        -----------   -----------
   Total liabilities                                                        465,308       506,142
 
Shareholders' equity (deficit):
  Preferred stock, $0.001 par value, 10,000,000 shares
   authorized, no shares issued or outstanding at December 31, 1996
   and March 31, 1997, respectively
  Class A Common Stock, $0.01 par value, 30,000,000 shares
   authorized, 4,999,948  and 5,006,448 shares issued and
   4,999,848 and 5,006,348 shares outstanding                                50,000        50,065
  Additional paid-in-capital                                              5,293,420     5,294,574
  Treasury stock at cost                                                       (313)         (313)
  Accumulated deficit                                                    (2,343,931)   (2,570,937)
                                                                        -----------   -----------
   Total shareholders' equity                                             2,999,176     2,773,389
                                                                        -----------   -----------
   Total liabilities and shareholders' equity                           $ 3,464,484   $ 3,279,531
                                                                        ===========   ===========
</TABLE> 

                                  Page 3 of 10
<PAGE>
 
KYZEN CORPORATION
- - -------------------------------------------------------------------------------
STATEMENT OF OPERATIONS
<TABLE> 
<CAPTION>  
                                                                          THREE MONTHS ENDED
                                                                               MARCH 31,
                                                                        -------------------------
                                                                            1996          1997
                                                                        -----------   -----------
                                                                               (UNAUDITED)
<S>                                                                     <C>           <C> 
NET SALES                                                               $   964,530   $ 1,287,618
 
  Cost of sales                                                             524,687       641,239
                                                                        -----------   -----------

GROSS PROFIT                                                                439,843       646,379
 
OPERATING COSTS AND EXPENSES:
 
  Selling, general and administrative expenses                              586,279       753,525
 
  Research and development expenses                                         178,211       143,146
                                                                        -----------   -----------
 
   TOTAL OPERATING EXPENSES                                                 764,490       896,671
                                                                        -----------   -----------
 
   OPERATING INCOME (LOSS)                                                 (324,647)     (250,292)
 
OTHER INCOME (EXPENSE):
 
  Interest income                                                            30,019        23,574
  Interest expense                                                           (8,524)         (288)
                                                                        -----------   -----------
 
   TOTAL OTHER INCOME (EXPENSE)                                              21,495        23,286
                                                                        -----------   -----------
 
NET INCOME (LOSS)                                                       $  (303,152)  $  (227,006)
                                                                        ===========   ===========
 
Net income (loss) per Class A Common Share                                   $(0.06)       $(0.05)
                                                                        ===========   ===========
 
Weighted average shares outstanding                                       4,917,322     5,000,167
                                                                        ===========   ===========
</TABLE>

                                  Page 4 of 10
<PAGE>
 
KYZEN CORPORATION
- - -------------------------------------------------------------------------------
STATEMENT OF CASH FLOWS
<TABLE> 
<CAPTION>  
                                                                                  THREE MONTHS ENDED
                                                                                       MARCH 31,
                                                                                -------------------------
                                                                                    1996          1997
                                                                                -----------   -----------
                                                                                       (UNAUDITED)
<S>                                                                             <C>           <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income (loss)                                                              $ (303,152)    $(227,006)
 Adjustments to reconcile net income to net cash provided / (used)                           
  operating activities:                                                                      
   Depreciation and amortization                                                    25,503        51,072
   Non-cash interest charge                                                          5,342   
   Increase (decrease) in accounts receivable                                       32,489        42,930
   Increase in inventory                                                            (4,431)      (46,270)
   Increase (decrease) in costs and estimated losses on long-term contracts        (43,520)          318
   Increase in other current assets                                                (11,667)      (19,520)
   Increase in interest receivable from related parties                             (3,748)      (11,327)
   Increase in accounts payable and accrued expenses                               159,512        42,175
                                                                                ----------     ---------
Net cash provided (used) by operating activities                                  (143,672)     (167,628)
                                                                                             
CASH FLOWS FROM INVESTING ACTIVITIES:                                                        
 Increase in short-term investments                                               (211,504)      (12,966)
 Purchase of fixed assets                                                          (77,383)      (96,780)
 Purchase of patent rights and related expenditures                                 (3,600)       (8,163)
                                                                                ----------     ---------
    Net cash used by investing activities                                         (292,487)     (117,909)
                                                                                             
CASH FLOWS FROM FINANCING ACTIVITIES:                                                        
 Issuance of stock                                                                                 1,219
 Payment on note payable                                                                          (1,341)
                                                                                ----------     ---------
    Net cash used by financing activities                                                -          (122)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                              (436,159)     (285,659)
                                                                                             
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                   1,608,890       741,820
                                                                                ----------     ---------
                                                                                             
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                      $1,172,731     $ 456,161
                                                                                ==========     =========
</TABLE>
Cash used for interest payments was $3,186 and $288 for the three months ended
March 31, 1996 and 1997 respectively.

                                  Page 5 of 10
<PAGE>
 
KYZEN CORPORATION
- - -------------------------------------------------------------------------------
NOTES TO UNAUDITED FINANCIAL STATEMENTS

NOTE 1 - ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BACKGROUND

Kyzen Corporation ("Kyzen" or the "Company") was incorporated under the laws of
the State of Utah on March 9, 1990. Kyzen was formed to develop environmentally
safe chemical solutions to replace ozone-depleting chlorinated solvents. Kyzen
manufactures and sells specialized chemicals used for industrial cleaning
processes.  The Company's operations are located in Nashville, Tennessee and
Manchester, New Hampshire.

The Company's operations are conducted within one business segment.  Sales to
customers outside the United States totaled $36,590 and $227,297 in the first
quarter of 1996 and 1997, respectively, representing 4% and 18%, respectively of
net sales for the three month periods then ended.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

CASH, CASH EQUIVALENTS, AND SHORT TERM INVESTMENTS

The Company considers all highly-liquid investment instruments purchased with an
original maturity of three months or less to be cash equivalents.  By Company
policy, short-term investments consist primarily of investment grade commercial
paper, direct obligations of the U.S. Government and its agencies, and other
short-term investment funds.

RECENTLY ISSUED ACCOUNTING STANDARDS

In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards ("SFAS") Statement No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of."
SFAS No. 121 requires that in the event certain facts and circumstances indicate
an asset may be impaired, an evaluation of recoverability must be performed to
determine whether or not the carrying amount of the asset is required to be
written down.  The Company adopted the provisions of this statement effective
January 1, 1996, and adoption did not materially impact the Company's financial
condition or results of operations.

The Company adopted Statement of Financial Accounting Standards ("SFAS") No.
115, "Accounting for Certain Investments in Debt and Equity Securities,"  as of
January 1, 1995.  The Company determined all of its investments currently held
in debt and equity securities are trading securities as defined by SFAS 115 and
as such are reported at fair value.  Prior to adoption of SFAS 115, cash, cash
equivalents and short-term investments were stated at cost.  Unrealized holding
gains and losses recognized in earnings during the first quarter of 1996 and
1997 were not significant.  Accordingly, the adoption of SFAS 115 did not have a
significant impact on the Company's financial condition or results of
operations.

In October 1995, SFAS Statement No. 123, "Accounting for Stock-Based
Compensation" was issued.  The Company will continue to measure compensation
costs of its employee stock compensation plans as prescribed by Accounting
Policy Board ("APB") Opinion No. 25, "Accounting for Stock Issued to Employees,"
as allowed under SFAS No. 123.  SFAS No. 123 does, however, require disclosure
of the pro forma effect of stock-based compensation.  This information is
disclosed in the footnotes to the financial statements.

CONCENTRATION OF CREDIT RISK

The Company sells its products to customers involved in a variety of industries
including electronics and computers.  Kyzen performs continuing credit
evaluations of its customers and does not require collateral.  Historically, the
Company has not experienced significant losses related to individual customers
or groups of customers in any particular industry or geographic area.

REVENUE RECOGNITION

Revenue from products or services is recognized based upon shipment of products
or performance of services.  Revenue and profits on long-term construction
contracts are recognized using the percentage of completion method generally
based on costs incurred as a percentage of estimated total costs of the project.
Anticipated losses on long-term contracts are recognized as they become known.
The Company incurred additional losses of approximately $101,000 and $5,600
during the first quarter of 1996 and 1997, respectively,  related to its
specialty cleaning machine contract.

                                  Page 6 of 10
<PAGE>
 
KYZEN CORPORATION
- - -------------------------------------------------------------------------------
NOTES TO UNAUDITED FINANCIAL STATEMENTS

FAIR VALUE OF FINANCIAL INSTRUMENTS

Carrying values of cash, short-term investments, accounts receivable, and
accounts payable approximate fair value due to the short-term maturities of
these assets and liabilities.

INVENTORIES

Inventories are valued at the lower of cost or market with cost determined using
the weighted average, first in, first out (FIFO) method.

INCOME TAXES

Deferred income taxes are provided for the temporary differences between the
financial reporting basis and the income tax basis of the Company's assets and
liabilities.

PROPERTY AND EQUIPMENT

Property and equipment is recorded at cost and depreciated on a straight-line
basis over the estimated useful lives (2 to 12 years) of the respective assets.
Leasehold improvements are amortized on a straight-line basis over the shorter
of the estimated useful life of the asset or the lease term.

PATENT COSTS

Patent costs, including the purchase of patent rights and legal costs incurred
related to successful and pending patents, are amortized using the straight-line
method over the useful lives of the patents, not exceeding 17 years.
Accumulated amortization amounted to $42,677 as of December 31, 1996, and
$44,780 as of March 31, 1997.  Impairment of the accounting value of the patent
costs is measured on the basis of anticipated undiscounted cash flows from
operations.  At December 31, 1996,  and at March 31, 1997 no impairment was
indicated.

RESEARCH AND DEVELOPMENT COSTS

The Company is involved in research and development activities relating to new
product development and new uses for its chemicals.  The Company expenses
research and development costs as incurred.

PER SHARE DATA

Net income (loss) allocable to Class A Common Share is calculated based on
weighted average shares of Class A Common Stock outstanding.  The weighted
average number of shares has been adjusted to reflect as outstanding, for each
period presented using the treasury stock method.

INTERIM FINANCIAL INFORMATION

The accompanying interim financial statements have been prepared without an
audit, and certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted, although the Company believes that
the disclosures herein are adequate to make the information presented not
misleading.  These statements should be read in conjunction with the Company's
financial statements for the fiscal year ended December 31, 1996.  The results
of operations for the three month period is not necessarily indicative of
results for the full fiscal year.

In the opinion of management, the accompanying interim financial statements
contain all adjustments necessary for a fair presentation of the Company's
financial position as of March 31, 1997; its results of operations for the three
month period ended March 31, 1996 and 1997; and its cash flows for the three
months ended March 31, 1996 and 1997.

                                  Page 7 of 10
<PAGE>
 
KYZEN CORPORATION
- - -------------------------------------------------------------------------------

          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS

COMPARISON OF QUARTERS ENDED MARCH 31, 1996 AND MARCH 31, 1997

Net sales for the quarter ended March 31,  1997 from all business activities
increased approximately 34% or $323,088 to $1,287,618.  These increases are due
to increased sales volume of the Company's chemical cleaning agents to existing
customers as well as  sales to new customers who are converting from ozone
depleting processes and chemicals.   Sales of  equipment, processes and
peripheral systems have increased due to increased sales and marketing efforts.

Gross profit for the quarter ended March 31, 1997 increased 47% or $206,536 to
$646,379 as compared to $439,843 in the first quarter 1996.  This $206,536
increase is attributable to increased sales volume of the Company's cleaning
agents, as well as increased sales of equipment, processes, and peripheral
systems.  Gross profit margins from all business activities increased from 46%
in the first quarter of 1996 to 50% in the first quarter of 1997, reflecting a
change in product mix and sales of higher margin products.

Selling, general, and administrative expenses for the quarter ended March 31,
1997 increased 29% or $167,246 to $753,525 as compared to $586,279 for the first
quarter of 1996.  This increase reflects augmented spending on advertising,
selling expenses, and marketing expenses during the first quarter of 1997.

Research and development expenses for the quarter ended March 31, 1997 decreased
20% or $35,065 to $143,146 from $178,211 for the quarter ended March 31, 1996.
This decrease resulted from research and development expenses in the first
quarter of 1996 related to the development of a new machine product line, that
were not expended during the first quarter of 1997.

Operating loss for the quarter ended March 31, 1997 decreased 23% or $74,355 to
a loss of $250,292 from a loss of $324,647 for the quarter ended March 31, 1996.
This decrease is due primarily to the increased chemical sales in the first
quarter of 1997 over the first quarter of 1996.

Interest income for the quarter ended March 31, 1997 decreased 21% to $23,574
from $30,019 for the first quarter 1996.  This $6,445 decrease is due to lower
cash balances during the first quarter 1997 as a result of the investment of
cash into the operations of the business.

Interest expense for the first quarter 1997 decreased 97% to $288 from $8,524 in
the first quarter 1996.  The decrease of $8,236 in interest expense reflects the
results of the extinguishment of debt.

ACCOUNTING STANDARDS

In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards ("SFAS") No. 121, "Accounting for the Impairment
of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of." SFAS No. 121
requires that in the event certain facts and circumstances indicate an asset may
be impaired, an evaluation of recoverability must be performed to determine
whether or not the carrying amount of the asset is required to be written down.
The Company adopted the provisions of this statement effective January 1, 1996,
and adoption did not materially impact the Company's financial condition or
results of operations.

In October 1995, SFAS Statement No. 123, "Accounting for Stock-Based
Compensation" was issued.  The Company will continue to measure compensation
costs for its employee stock compensation plans as prescribed by APB Opinion No.
25, "Accounting for Stock Issued to Employees," as allowed under SFAS No. 123.

FORWARD-LOOKING STATEMENTS

Management has included below certain forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities and Exchange Act of 1934, as amended.  When used,
statements which are not historical in nature, including the words "anticipate,"
"estimate," "should," "expect," "believe," "intend," and similar expressions are
intended to identify forward-looking statements.  Such statements are, by their
nature, subject to certain risks and uncertainties.  Among the factors that
could cause actual results to differ materially from those projected are the
following:  business conditions and the general economy as they affect interest
rates; business conditions as they affect manufacturers and distributors of
chemical raw materials; the federal, state and local regulatory environment;
availability of debt and equity capital with favorable terms and conditions;
availability of new expansion and acquisition opportunities; changes in the
financial condition or corporate strategy of the Company's primary customers;
and the ability of the Company to develop new, competitive product lines.

                                  Page 8 of 10
<PAGE>
 
KYZEN CORPORATION
- - -------------------------------------------------------------------------------

LIQUIDITY AND CAPITAL RESOURCES

The Company's primary sources of funds are the remaining proceeds from its
initial public offering in 1995.  The Company's primary uses of funds are
research and development of new product lines, purchase of capital equipment,
and sales and marketing activities.

As of March 31, 1997 the Company had working capital of $1,702,537 compared to
$1,994,994 as of December 31, 1996.  This represents a decrease of $292,457, or
15% from December 31, 1996.  This decrease resulted primarily from the funding
of operations and purchase of fixed assets.

In March 1996, the Company obtained a line of credit from a commercial bank in
the amount of $500,000 secured by the Company's accounts receivable and a cash
balance.  As of March 31, 1997, there was no balance outstanding on this line of
credit.

Cash used by operations of $167,628 in the first quarter of 1997 represented a
$23,956 increase over cash used by operations of $143,672 during the same period
in 1996. This increase resulted from losses from operations and increases in
inventory.

Cash used by investing activities of $117,909 in the quarter ended March 31,
1997 represented a $174,578 decrease over cash used by investing activities
during the first quarter of 1996 of $292,487.  This decrease was due to the
reduced purchasing of short term investments during the first quarter 1997.

Cash used by financing activities amounted to $122 in the quarter ended March
31, 1997.  No cash was provided or used by financing activities during the
quarter ended March 31, 1996.

The Company anticipates, based on currently proposed plans and assumptions
relating to its operations and expansion plans, that the current cash balances,
together with projected cash flow from operations, will be sufficient to satisfy
its contemplated cash requirements for at least twelve months from the end of
the fiscal year.  In the event that the Company's plans change, its assumptions
change or prove to be inaccurate (due to unanticipated expenses, delays, or
otherwise) the Company could be required to seek additional financing from
public or private debt and equity markets prior to such time.  There can be no
assurance, however, that these sources will be available to the Company on
favorable terms, and unfavorable markets could limit the Company's ability to
obtain additional financing. Additionally, the Company plans to continue to
investigate potential acquisition candidates that are consistent with the
Company's growth strategies.

The Company's cash requirements for the remainder of 1997 and beyond will depend
primarily upon the level of sales, product development, sales and marketing
expenditures, timing of expansion plans and capital expenditures.

                                  Page 9 of 10
<PAGE>
 
KYZEN CORPORATION
- - -------------------------------------------------------------------------------

                                   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.

                               KYZEN CORPORATION
- - -------------------------------------------------------------------------------
                                  (Registrant)


Date            5-14-97                  /s/ Kyle J. Doyel
     -------------------------------     --------------------------------------
                                                      (Signature)             
                                         Kyle J. Doyel                 
                                         President and Chief Executive Officer


Date            5-14-97                  /s/ Benjamin D. Wolfley
     -------------------------------     --------------------------------------
                                                      (Signature)             
                                         Benjamin D. Wolfley
                                         Treasurer and Chief Accounting Officer

                                 Page 10 of 10

<TABLE> <S> <C>

<PAGE>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM MARCH 31,
1997-KYZEN AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996             DEC-31-1997
<PERIOD-START>                             JAN-01-1996             JAN-01-1997
<PERIOD-END>                               MAR-31-1996             MAR-31-1997
<CASH>                                         741,820                 456,161
<SECURITIES>                                   528,416                 541,382
<RECEIVABLES>                                  860,785                 817,855
<ALLOWANCES>                                         0                       0
<INVENTORY>                                    322,584                 388,056
<CURRENT-ASSETS>                             2,453,605               2,203,454
<PP&E>                                       1,010,879               1,076,077
<DEPRECIATION>                                       0                       0
<TOTAL-ASSETS>                               3,464,484               3,279,531
<CURRENT-LIABILITIES>                          458,611                 500,917
<BONDS>                                              0                       0
                                0                       0
                                          0                       0
<COMMON>                                        50,000                  50,065
<OTHER-SE>                                   2,949,176               2,723,324
<TOTAL-LIABILITY-AND-EQUITY>                 3,464,484               3,279,531
<SALES>                                        964,530               1,287,618
<TOTAL-REVENUES>                               964,530               1,287,618
<CGS>                                          524,687                 641,239
<TOTAL-COSTS>                                  524,687                 641,239
<OTHER-EXPENSES>                               764,490                 896,671
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                             (21,495)                (23,286)
<INCOME-PRETAX>                               (303,152)               (227,006)
<INCOME-TAX>                                         0                       0
<INCOME-CONTINUING>                           (303,152)               (227,006)
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                  (303,152)               (227,006)
<EPS-PRIMARY>                                    (0.06)                  (0.05)
<EPS-DILUTED>                                        0                       0
        

</TABLE>


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