NOVEX SYSTEMS INTERNATIONAL INC
10-Q, 2000-04-19
CONCRETE PRODUCTS, EXCEPT BLOCK & BRICK
Previous: COM21 INC, DEF 14A, 2000-04-19
Next: KERAVISION INC /DE/, 8-K, 2000-04-19




                                    FORM 10-Q

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

[x]      QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED
         FEBRUARY 29, 2000

                                       or

[ ]      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
         SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM

                    TO           .

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

     NEW YORK                      0-26112                           41-1759882
- ------------------             -----------------            --------------------
(State of Jurisdiction)         (Commission                        (IRS Employer
                                 File Number)                Identification No.)

                   16 CHERRY STREET CLIFTON, NEW JERSEY 07014
               --------------------------------------------------
               (Address of Principal Executive offices) (Zip Code)

Registrant's telephone number, including area code 973-777-2307
                                                   ------------
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by  Section  13 or 15(d) of the  Securities  Act of 1934  during the
preceding 12 months (or for such shorter period that the registrant was required
to file such reports),  and (2) has been subject to filing  requirements for the
past 90 days. YES _ X_  NO____ .

The Company had 21,987,738 shares of its $.001 par value common stock issued and
outstanding  on February  29,  2000.  On a fully  diluted  basis,  assuming  all
outstanding  stock options and warrants to purchase  common are  exercised,  the
Company would have 24,084,527 shares of common stock issued and outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE
                       -----------------------------------
LOCATION IN FORM 10-Q                                      INCORPORATED DOCUMENT
None.


<PAGE>



                        NOVEX SYSTEMS INTERNATIONAL, INC.

                                      INDEX

                                                                        PAGE NO.

PART I   FINANCIAL INFORMATION

Item 1.  Financial Statements (Unaudited)

         Balance Sheet - dated

         February 29, 2000 and May 31, 1999..................................F-1

         Statement of Operations - for the three months ended  February
         29, 2000 and February 28, 1999 and for the nine months ended

         February 29, 2000 and February 28, 1999.............................F-2

         Statement of Cash Flows - for the nine
         months ended February 29, 2000 and

         February 28, 1999 ..................................................F-3

         Statement of Changes in Shareholders'

         Equity, February 29, 2000 ..........................................F-4

Item 2.  Management's Discussion and Analysis of Financial

         Condition and Results of Operations...................................1

PART II  OTHER INFORMATION

Item 1.  Legal Proceedings.....................................................3

Item 2.  Changes in Securities.................................................4

Item 3.  Defaults Upon Senior Securities.......................................4

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

Item 5.  Other Information.....................................................4

Item 6.  Exhibits and Reports on Form 8-K......................................4


                                       ii




<PAGE>


                                     PART I

ITEM 1.  FINANCIAL STATEMENTS                                               PAGE

         Balance Sheet - dated

         February 29, 2000 and May 31, 1999..................................F-1

         Statement of Operations - for the three months ended  February
         29, 2000 and February 28, 1999 and for the nine months ended

         February 29, 2000 and February 28, 1999.............................F-2

         Statement of Cash Flows - for the nine
         months ended February 29, 2000 and

         February 28, 1999 ..................................................F-3

         Statement of Changes in Shareholders'

         Equity, February 29, 2000 ..........................................F-4


<PAGE>


                 NOVEX SYSTEMS INTERNATIONAL INC AND SUBSIDIARY
                 ----------------------------------------------

                           CONSOLIDATED BALANCE SHEETS
                           ---------------------------


                                     ASSETS
<TABLE>
<CAPTION>


                                                                                          February 29,         May 31,

                                                                                              2000               1999
                                                                                          (Unaudited)

CURRRENT ASSETS:
<S>                                                                                         <C>                 <C>

 Cash and cash equivalents                                                                   $     2,020         $   1,788
 Account receivable, net of allowances                                                           585,929            20,690
 Inventory                                                                                       450,751           221,707
 Prepaid expenses and other current assets                                                        59,536             8,600
                                                                                         ---------------    --------------
  Total Current Assets                                                                         1,098,236           252,785

 PROPERTY, PLANT, AND EQUIPMENT, net of                                                        1,461,126            80,914
 accumulated depreciation and amortization


 GOODWILL, net of accumulated amortization                                                       842,758           316,300

 OTHER ASSETS                                                                                          -             6,059


                                                                                         ---------------     ---------------
                                                                                             $ 3,402,120         $ 656,058
                                                                                        =================   ===============

                      LIABILITIES AND SHAREHOLDERS' DEFICIT


CURRENT LIABILITIES:


 Bank line of credit                                                                         $   601,172         $       -
 Current portion of long term debt                                                             1,499,021           393,548
 Due to factor                                                                                    78,118                 -
 Accounts payable                                                                                605,957           241,424
 Accrued expenses                                                                                248,333           115,190
 Officer's loan                                                                                   31,925                 -
                                                                                         ---------------     ---------------
  Total Current Liabilities                                                                    3,064,526           750,162

COMMITMENTS AND CONTINGENCIES


LONG TERM DEBT, net of current portion                                                           816,333           829,282

SHAREHOLDERS' DEFICIT:

 Common stock - $0.001 par value
  50,000,000 shares authorized
  21,987,738 and 15,250,771 shares
  issued and outstanding, respectively                                                            21,987            15,251
 Additional paid-in capital                                                                    5,710,516         4,408,753
 Accumulated deficit                                                                          (6,211,242)       (5,347,390)
                                                                                         ---------------     ---------------
   Shareholders' Deficit                                                                        (478,739)         (923,386)
                                                                                         ---------------     ---------------

                                                                                             $ 3,402,120         $ 656,058
                                                                                         ===============     ===============

</TABLE>


                                     F-1

<PAGE>

                 NOVEX SYSTEMS INTERNATIONAL INC AND SUBSIDIARY
                 ----------------------------------------------


                      CONSOLIDATED STATEMENT OF OPERATIONS
                      ------------------------------------

                                   (Unaudited)
<TABLE>
<CAPTION>


                                                              Three Months Ended                  Nine Months Ended
                                                                  February 29,                        February 29,
                                                            ___________________________       ____________________________
                                                               2000              1999              2000             1999
                                                            ---------          --------       -----------       ----------
<S>                                                        <C>                <C>            <C>                <C>
Net Sales                                                   $ 538,938          $ 92,566       $ 1,390,412        $ 220,842
Cost of goods sold                                            403,226            50,356           959,353           80,929
                                                            ---------          --------         ---------        ---------
Gross profit                                                  135,712            42,210           431,059          139,913

Selling, general and administrative expenses                  354,636           422,125         1,027,423        1,009,963
                                                            ---------          --------         ---------        ---------
Loss from operations                                         (218,924)         (379,915)         (596,364)        (870,050)
                                                            ---------          --------         ---------        ---------
Other income(expenses)

 Interest Income                                                    -                 3                 -              333
 Interest Expense                                             (83,625)          (30,197)         (225,567)         (75,374)
 Amortization of Debt & Discount                                    -                 -                 -          (69,529)
 Foreign currency gain (loss)                                 (18,935)           51,656           (41,921)          16,151
                                                            ---------          --------         ---------        ---------
    Other income (expenses), net                             (102,560)           21,462          (267,488)        (128,419)
                                                            ---------          --------         ---------        ---------


Net Loss                                                   $ (321,484)       $ (358,453)       $ (863,852)      $ (998,469)
                                                           ===========       ===========        ==========      ===========
Net loss per common share,
     BASIC AND DILUTED                                        $ (0.01)          $ (0.02)          $ (0.04)         $ (0.08)
                                                           ===========       ===========        ==========      ===========
Weighted-average number of common shares
     outstanding, basic and diluted                        21,987,738        15,063,607        20,818,206       13,194,542
                                                          ============      ===========        ==========       ==========






</TABLE>















                                       F-2
<PAGE>


                 NOVEX SYSTEMS INTERNATIONAL INC AND SUBSIDIARY
                 ----------------------------------------------

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      -------------------------------------
<TABLE>
<CAPTION>

                                   (UNAUDITED)

                                                                                                   Nine Months Ended
                                                                                                      February 29,
                                                                                                 ----------------------
<S>                                                                                              <C>               <C>
                                                                                                    2000              1999
CASH FLOWS FROM OPERATING ACTIVITIES:                                                           -----------       ----------

 Net loss                                                                                       $ (863,852)       ($998,469)
 Adjustments to reconcile net loss to net cash
   used in operating activities:
     Depreciation and amortization                                                                  84,262           14,833
     Common stock and options issued for payment of
       services and compensation                                                                    15,000           72,450
     Common stock issued for interest expense                                                            -           15,175
     Amortization of debt discount                                                                  28,870           69,529
     Amortization of goodwill                                                                            -           12,156

Changes in assets and liabilities, net of
the effect from acquisitions
 Accounts receivable                                                                              (565,239)         (12,632)
 Inventories                                                                                      (229,044)        (141,313)
 Other receivables                                                                                       -            3,868
 Prepaid expenses and other current assets                                                         (50,936)         (11,908)
 Other assets                                                                                        6,059            3,300
 Accounts payable and accrued expenses                                                             497,676           75,082
                                                                                                ----------         ---------
NET CASH USED IN OPERATING ACTIVITIES                                                           (1,077,204)        (897,929)
                                                                                                ----------         ---------
CASH FLOWS FROM INVESTING ACTIVITIES:

 Acquisition of property and equipment                                                                   -            5,678
 Acquisition of business, net of cash acquired                                                  (1,990,922)        (296,318)
                                                                                                ----------         ---------
NET CASH USED IN INVESTING ACTIVITIES                                                           (1,990,922)        (290,640)
                                                                                                ----------         ---------
CASH FLOWS FROM FINANCING ACTIVITIES:

Proceeds from (repayment of) loans payable - shareholder                                            31,925          (32,000)
Proceeds from issuance of notes payable                                                                  -           85,000
Proceeds from bridge financing                                                                           -        1,050,000
Proceeds from bank line of credit                                                                  601,172                -
Proceeds from debt financing                                                                     2,175,261           65,866
Common stock issued in connection with acquisition                                                 260,000                -
Proceeds from the sale of common stock and
     exercise of stock options                                                                           -           98,000
                                                                                                ----------         ---------
NET CASH PROVIDED BY FINANCING ACTIVITIES                                                        3,068,358        1,266,866
                                                                                                ----------         ---------
NET INCREASE IN CASH AND CASH EQUIVALENTS                                                              232           78,297

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD                                                     1,788           49,108
                                                                                                ----------         ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                         $ 2,020         $127,405
                                                                                                ==========        ==========

</TABLE>


                                           F-3


<PAGE>

                 NOVEX SYSTEMS INTERNATIONAL INC AND SUBSIDIARY

      CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (DEFICIT)

                                   (UNAUDITED)

<TABLE>

<CAPTION>

                                                                            Additional                           Total

                                                    Common Stock              Paid-in         Accumulated       Shareholders'

                                               ------------------------
                                                  Shares        Amount        Capital            Deficit       Equity (Deficit)

                                               -----------     --------     -----------       ------------     ----------------
<S>                                            <C>            <C>          <C>              <C>               <C>

BALANCE, MAY 31, 1999                           15,250,771     $ 15,251     $ 4,408,753      $ (5,347,390)      $ (923,386)

Issuance of common stock                         1,000,000        1,000         259,000                 -          260,000
  in connection with acquisition
  of Allied/Por Rok Division
Issuance of common stock                            30,000           30           7,470                 -            7,500
  for compensation
Conversion of debt to equity                     5,041,569        5,041         852,023                 -          857,064
Conversion of debt to equity                       575,924          576         165,859                 -          166,435
Net loss                                                              -               -          (270,540)        (270,540)
                                            ----------------  -----------  --------------   ---------------   --------------
BALANCE, August 31, 1999                        21,898,264     $ 21,898     $ 5,693,105      $ (5,617,930)        $ 97,073

Issuance of common stock                            39,474           39           7,461                 -            7,500
  for compensation
Conversion of debt to equity                        50,000           50           9,950                 -           10,000
Net loss                                                 -            -               -          (271,828)        (271,828)

BALANCE, November 30, 1999                      21,987,738     $ 21,987     $ 5,710,516      $ (5,889,758)      $ (157,255)
                                           ----------------  -----------  --------------   ---------------   --------------
Net loss                                                 -            -               -          (321,484)        (321,484)
                                           ----------------  -----------  --------------   ---------------   --------------
BALANCE, February 29, 2000                      21,987,738     $ 21,987     $ 5,710,516      $ (6,211,242)      $ (478,739)
                                           ================  ===========  ==============   ===============   ==============
</TABLE>

                                       F-4

<PAGE>


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

THE  FOLLOWING  FINANCIAL  INFORMATION  SHOULD BE READ IN  CONJUNCTION  WITH THE
COMPANY'S FINANCIAL STATEMENTS AND FOOTNOTES,  WHICH ARE ANNEXED HERETO. FORWARD
LOOKING  STATEMENTS  MADE IN THIS  SECTION ARE MADE  PURSUANT TO THE SAFE HARBOR
PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995.

The following is  management's  discussion  and analysis of certain  significant
factors  which have  affected the  Company's  financial  position and  operating
results during the periods included in the accompanying  consolidated  financial
statements.

The Financial  Statements  for the period ended  February 29, 2000,  included in
this Form 10-Q are unaudited; however, such information reflects all adjustments
(consists solely of normal recurring adjustments),  which are, in the opinion of
management, necessary to present a fair statement of the results for the interim
period.

RESULTS OF OPERATIONS

Nine months ending February 29, 2000 vs. February 28, 1999
- ----------------------------------------------------------

Net sales for the nine month periods  ending  February 29, 2000 and February 28,
1999,  were  $1,390,412  and  220,842  respectively.  The  increase in sales was
attributable   principally   to  the   Company's   acquisition   of  the  Allied
Composition/Por-Rok  business unit from The  Sherwin-Williams  Company ("Por-Rok
Unit") on August 13, 1999.

In the three month  periods  ending  February 29, 2000 and February 28, 1999 net
sales were $538,938 and $92,566,  respectively.  The increase in revenues in the
third quarter ending  February 29, 2000,  versus the first quarter ending August
31, 1999 resulted from the second quarter  reflecting a full quarter of revenues
derived from the Por-Rok  Unit.  The Company only achieved a gross margin of 25%
in the three months ending February 29, 2000,  which resulted  principally  from
the  historically  low sales in this period from it  Canadian-subsidiary,  Novex
Systems  International,  Ltd.  ("Novex,  Ltd.").  Novex,  Ltd,  manufactures and
markets the Company's Fiberforce line of  concrete-reinforcing  synthetic fibers
and this unit  experiences a significant  slowdown during the main winter months
of December through February due to the decline in the construction  business in
Eastern Canada and the northeastern region of the United States.

In the three month period ending February 29, 2000, the Company generated a loss
from operation of $321,484.  The Company also incurred  approximately $75,000 in
freight  expenses which the Company will pass on to its customers  through a new
pricing and shipping  policy for the Por-Rok Unit that was  originally to become
effective  March 1, 2000,  which will finally become  effective on June 1, 2000.
The new pricing and shipping policy was mailed to all Por-Rok customers in March
and was  delayed due to major  customers  wanting 90 days to  implement  the new
policy within their own  organizations.  Also,  in this period,  the Company had
incurred non-cash charges for depreciation and amortization of

                                        1


<PAGE>



$42,000, and incurred non-recurring charges of approximately $20,000 relating to
the service agreement it entered into with Sherwin-Williams  which terminated on
February  29,  2000.  The   net  effect  of  the  non-cash  accounting  charges,
non-recurring costs and the freight expenses, would have resulted in the Company
posting a net operating loss of $81,924,  before  expenses for interest which in
the quarter totaled $83,625 and foreign  currency loss of $18,935 which reflects
the  difference in currency  exchanges  between the United States and Canada for
funds transferred by the Company to Novex, Ltd. for operating expenses.

For the three month  period  ending  February 29, 2000,  the  Company's  overall
operating results do not reflect a normalized  operation on a consolidated basis
due to the seasonal slowdown at Novex, Ltd. in this period. In addition, for the
nine month period ending  February 29, 2000,  the Company did not have nine full
months of  operating  results for its Por-Rok  Unit which was acquired on August
12, 1999. The Company encourages investors to understand these changes do better
understand the company's overall operating performance on a normalized basis.

In February  29,  2000,  the Company had  $1,098,236  in current  assets,  which
consisted  principally  of accounts  receivable  of $585,929  and  inventory  of
$450,751.  The Company's  property,  plant and equipment totaled  $1,461,126 and
goodwill of $842,758  which is  attributable  to the two  acquisitions  that the
Company  completed  in 1998 and  1999.  All of the  Company's  asset  categories
increased substantially when compared to its year ending balance sheet dated May
31, 1999 on account of the  integration of the assets it acquired as part of the
Por-Rok transaction.

LIQUIDITY AND FINANCIAL RESOURCES AT FEBRUARY 29, 2000

In the three month period ending  February 29, 2000,  the Company had $3,064,526
in current  liabilities,  which includes a seller's note for $1,300,000 that was
issued to The Sherwin-Williams  Company upon the acquisition of the Por-Rok Unit
("Sherwin-Williams  Note").  The Company  also has $601,172  outstanding  on its
secured  revolving line of credit with Dime  Commercial  Corp.  which is used to
fund the  Company's  operations  and it had  accounts  payable of  $605,957  and
accrued  expenses of  $248,333.  The  officer's  loan of $31,925 was made to the
Company by its  current  President,  Daniel W. Dowe,  in June and July,  1999 to
assist the Company  with its  operating  cash flow needs prior to the  Company's
acquisition  of the Por-Rok Unit and the opening of the line of credit with Dime
Commercial Corp. Mr. Dowe has entered into an agreement with the Company's board
of directors to have the loan repaid without interest as the Company's cash flow
increases.

Long-term  debt of $816,333  consists of the  long-term  portion of a three year
$890,000 term loan that was made by Dime Commercial  Corp. to enable the Company
to acquire the Por-Rok Unit. The remaining portion of the purchase price for the
Por-Rok Unit was paid with the  Sherwin-Williams  Note.  The $78,118  obligation
listed  as "Due to Factor" is the value of an equipment loan made to Novex, Ltd.
denominated in United States dollars.

If the Company were to convert its accounts  receivable  and its finished  goods
inventory into cash it be able to pay all its current obligation in full, except
for the  Sherwin-Williams  Note.  The Company has already  begun the early stage
process of refinancing the Sherwin-Williams Note which matures on

                                        2


<PAGE>



August 12, 2000,  with an equity or a partial equity and debt security  offering
which may be  completed as part of another  acquisition.  The net effect of this
refinancing,  assuming a portion,  if not all, of the  refinancing  is completed
through an equity offering would enable the Company to increase its shareholders
equity which was a negative $478,739 on February 29, 2000. Although management's
plans to refinance the Sherwin-Williams  Note are being undertaken,  the Company
has not reached a final agreement with any party.

Inflation and Changing Prices

The Company does not foresee any risks  associated with inflation or substantial
price increase in the near future. In addition,  the raw materials that are used
by the Company in the  manufacturing  of its  materials  are  available  locally
through many sources and are, for the most part, commodity products. The one raw
material  that the Company uses in all its products that cannot be classified as
a pure  commodity  is  currently  in  sufficient  supply  although  the  Company
presently owns  approximately  600,000 lbs. of this product.  As such, while the
Company will always have  exposure to  inflationary  risks,  it does not believe
that inflation will have any materially  significant impact on its operations in
the near future.

PART II           Other Information

ITEM 1.           Legal Proceedings

         On August 12, 1997, a  shareholder  who was once a director and officer
of Novex  ("the  Plaintiff")  commenced  an action  against  the Company and its
former  president,  Mr. A. Roy Macmillan,  to enjoin the Company from taking any
action that would  restrict the sale of common stock that he allegedly  owns and
for the costs he will incur to conduct the  lawsuit.  He has not asked for,  nor
does the Company expect him to ask for,  damages.  The Plaintiff has since named
the Company's current president,  Mr. Dowe, in the lawsuit. The Plaintiff has no
other  affiliation  with the  Company  other than for being a  shareholder.  The
plaintiff  submitted a motion for summary  judgment which the court denied.  The
Company has raised several defenses to this action and believes that plaintiff's
claims are without merit. It has also asserted  multiple  counterclaims  against
the plaintiff and, in December,  1999, it asserted  multiple  claims against two
third-party  defendants  that  the  Company  alleges  were  associated  with the
plaintiff.  The Company's position is that the plaintiff and the two third-party
defendants  which  the  Company  has  named  in the  lawsuit  (none  of whom are
presently  affiliated  with it) had caused  the  company to issue them stock for
work that was never done and at a time when  current  management  believes  that
fraudulent  activities  were being  undertaken  which caused the company's stock
price to be  overinflated  based upon news that was not factually  correct.  All
three  individuals  are claiming that they received  stock as  compensation  for
services rendered.  When the Company  investigated the matter it found virtually
no records of any tangible  service and press releases that could be interpreted
as a disservice to Novex. These actions were the very actions and omissions that
have  caused  the  U.S.  Securities  and  Exchange  Commission  to  commence  an
investigation of Novex. It is Novex's  understanding  that the  investigation is
still pending and the Company has no information as to what action,  if any, the
sec may  take  pursuant  to the  investigation.  MEL  GREENSPOON  VS.  STRATFORD
ACQUISITION  CORPORATION,  ET. AL., ONTARIO COURT (GENERAL DIVISION),  INDEX NO.
97-CV-126814.

                                        3


<PAGE>



ITEM 2.           CHANGES IN SECURITIES

None.

ITEM 3.           DEFAULTS UPON SENIOR SECURITIES

None.

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

None.

ITEM 5.           OTHER INFORMATION

None.

ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K

EXHIBITS

None.

REPORTS ON FORM 8-K

None.

                                        4


<PAGE>


                                   SIGNATURES

Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities  and
Exchange Act of 1934,  Novex  Systems  International,  Inc. has duly caused this
report  to be  signed  on its  behalf  by the  undersigned  person  who is  duly
authorized to sign on behalf of the Registrant and as chief accounting officer.

NOVEX SYSTEMS INTERNATIONAL, INC.


BY:   /S/ Daniel W. Dowe
          Daniel W. Dowe,   President

Date: April 19, 2000

                                        5



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (Replace this text with the legend)
</LEGEND>
<CIK>                         0000945634
<NAME>                        NOVEX SYSTEMS INTERNATIONAL, INC.
<MULTIPLIER>                                   1
<CURRENCY>                                     U.S.DOLLARS

<S>                             <C>
<PERIOD-TYPE>                    9-MOS
<FISCAL-YEAR-END>                              MAY-31-2000
<PERIOD-START>                                 Jun-01-1999
<PERIOD-END>                                   FEB-29-2000
<EXCHANGE-RATE>                                1
<CASH>                                         2,020
<SECURITIES>                                   0
<RECEIVABLES>                                  585,929
<ALLOWANCES>                                   0
<INVENTORY>                                    450,751
<CURRENT-ASSETS>                               1,098,236
<PP&E>                                         1,461,126
<DEPRECIATION>                                 0
<TOTAL-ASSETS>                                 3,402,120
<CURRENT-LIABILITIES>                          3,064,526
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       21,987
<OTHER-SE>                                     (500,726)
<TOTAL-LIABILITY-AND-EQUITY>                   3,402,120
<SALES>                                        538,938
<TOTAL-REVENUES>                               538,938
<CGS>                                          403,226
<TOTAL-COSTS>                                  354,636
<OTHER-EXPENSES>                               (102,560)
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             (83,625)
<INCOME-PRETAX>                                (321,484)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (321,484)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (321,484)
<EPS-BASIC>                                    (.01)
<EPS-DILUTED>                                  (.01)



</TABLE>


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