Form 10-QSB
ZAPWORLD.COM (Name of small business issuer in its charter) CALIFORNIA 94-3210624 (State or other jurisdiction of (I.R.S. Employer Identification No.) incorporation or organization) 117 Morris Street Sebastopol, CA 95472 (707) 824-4150 |
(Address, including zip code, and telephone number, including area code, of
registrant's principal executive offices)
Securities registered under section 12(b) of the Exchange Act:
None
Securities registered under section 12(g) of the Exchange Act:
None
Check whether the issuer (1) filed all reports required to be filed by
Section 13 or 15(d) of the Securities 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.
Yes No X
State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date.
4,608,870 shares of common stock as of November 19, 1999.
Transitional Small Business Disclosure Format Yes[ ] No[x]
Part I. FINANCIAL INFORMATION
Item 1. Financial Statements
ASSETS
CURRENT ASSETS
Cash $ 2,341,200 Receivables 772,800 Inventories 1,286,400 Prepaid expenses and other assets 442,800 ----------- Total current assets 4,843,200 ----------- PROPERTY AND EQUIPMENT 265,100 ----------- OTHER ASSETS Intangibles, net of accumulated amortization of $16,600 134,500 Investment in Technology Companies 127,000 Advance to ASCR 99,000 Deposits 100,100 ----------- Total other assets 460,600 ----------- Total assets $ 5,568,900 ----------- |
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable $ 408,500 Accrued liabilities and other expenses 415,200 Customer Deposits 38,700 Notes payable 4,000 Current maturities of long-term debt 3,700 Current maturities of obligations under capital leases 2,900 ----------- Total current liabilities 873,000 ----------- OTHER LIABILITIES Obligations under capital leases, less current maturities 22,100 Long-Term Debt, less current maturities 39,500 ----------- Total other liabilities 61,600 ----------- STOCKHOLDERS' EQUITY Common stock, no par value; 10,000,000 shares authorized, 4,593,532 shares issued and outstanding 8,372,000 Accumulated deficit (3,737,700) ----------- Total stockholders' equity 4,634,300 ----------- Total liabilities and stockholders' equity $ 5,568,900 ----------- |
The accompanying notes are an integral part of this financial statement
ZAPWORLD.COM AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) Quarter ended September 30, Nine Months ended September 30, 1999 1998 1999 1998 ------------------------------------------------------------------------------------------ NET SALES $ 1,767,000 $ 1,229,700 $ 4,444,200 $ 2,554,600 COST & EXPENSES Cost of Goods Sold 1,379,200 778,500 2,978,400 1,684,900 Selling 280,400 255,700 729,500 665,400 General and administrative 363,500 225,600 877,800 608,000 Research and development 81,600 51,500 204,800 131,400 ----------- ----------- ----------- ----------- LOSS FROM OPERATIONS (337,700) (81,600) (346,300) (535,100) ----------- ----------- ----------- ----------- OTHER INCOME (EXPENSE) Interest expense (1,700) (4,500) (77,400) (10,800) Interest Income 17,700 1,000 41,400 5,700 Other (1,500) (6,000) (8,600) (10,300) ----------- ----------- ----------- ----------- 14,500 (9,500) (44,600) (15,400) ----------- ----------- ----------- ----------- NET LOSS $ (323,200) $ (91,100) $ (390,900) $ (550,500) =========== =========== =========== =========== NET LOSS PER COMMON SHARE, BASIC AND DILUTED $ (0.07) $ (0.03) $ (0.11) $ (0.21) =========== =========== =========== =========== WEIGHTED AVERAGE COMMON SHARES OUTSTANDING 4,416,249 2,633,500 3,668,118 2,592,400 =========== =========== =========== =========== The accompanying notes are an integral part of these financial statements |
ZAPWORLD.COM AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) Nine months ended September 30, 1999 1998 ----------------------------------------------------------------------------------------------- CASH FLOWS FROM OPERATING ACTIVITIES Net loss $ (390,900) $ (550,500) Adjustments to reconcile net loss to net cash used by operating activities Depreciation and amortization 78,700 58,200 Issuance of common stock for services rendered 805,100 3,000 Changes in: Receivables (489,300) (346,000) Inventories (652,700) (339,900) Prepaid expenses (314,200) (40,400) Deposits (88,200) (67,300) Other Assets (58,400) (27,100) Accounts payable 74,200 245,700 Accrued liabilities and other expenses 303,100 (35,200) ----------- ----------- Net cash used in operating activities (732,600) (1,099,500) ----------- ----------- CASH FLOWS FROM INVESTING ACTIVITIES Purchases of equipment (158,000) (80,100) Investment in Technology Companies (127,000) -- Advance to ASCR (19,000) -- ----------- ----------- Net cash used in investing activities (304,000) (80,100) ----------- ----------- CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from issuance of notes & loans payable 27,000 -- Increase in loans payable -- 517,500 Increase in capital leases payable 21,500 -- Sale of common stock, net of stock offering costs 3,750,200 558,000 Principal repayments on long-term debt -- (4,700) Payments on obligations under capital leases (7,400) (11,800) Principal repayments on note payable (888,800) (13,500) ----------- ----------- Net cash provided by financing activities 2,902,500 1,045,500 ----------- ----------- NET INCREASE/(DECREASE) IN CASH 1,865,900 (134,100) CASH, beginning of period 475,300 690,500 ----------- ----------- CASH, end of period $ 2,341,200 $ 556,400 =========== =========== The accompanying notes are an integral part of these financial statements |
ZAPWORLD.COM AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) Nine months ended September 30, 1999 1998 ------------------------------------------------------------------------------------------------------- Supplemental cash flow information: Non-cash investing and financial activities: Conversion of notes payable and accrued interest into common stock $504,100 -- Stock issued for current and future services 301,000 -- Stock issued for Advance to ASCR 80,000 -- Stock Issued as investment in Big Boy Bicycles 5,000 The accompanying notes are an integral part of these financial statements |
ZAPWORLD.COM AND SUBSIDIARIES
NOTES TO THE INTERIM UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(1) Basis of Presentation
The condensed consolidated financial statements included in this Form 10-QSB have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted, pursuant to such rules and regulations, although management believes the disclosures are adequate to make the information presented not misleading. The results of operations for any interim period are not necessarily indicative of results for a full year. These statements should be read in conjunction with the financial statements and related notes included in the Company's Annual Report on Form 10-KSB for the year ended December 31, 1998 and prior disclosures of 10-QSB's and 8-K's.
The condensed consolidated financial statements presented herein as of September 30, 1999, and for the three months and nine months ended September 30, 1999 and September 30, 1998 reflect, in the opinion of management, all material adjustments consisting only of normal recurring adjustments necessary for a fair presentation of the financial position, results of operations and cash flow for the interim periods.
In July, 1999, the Company incorporated two new legal entities, ZAPWORLD Stores, Inc. and ZAPWORLD Outlets, Inc., which operate as wholly owned subsidiaries of the Company.
The net loss per common share is based on the weighted average number of common shares outstanding in each period. Common stock equivalents associated with stock options have been excluded from the weighted average shares outstanding since the effect of these securities would be anti-dilutive.
(2) - RECEIVABLES
September 30, 1999 ------------------ Trade accounts receivable $ 807,800 Less allowance for doubtful accounts (35,000) ------------ $ 772,800 ------------ (3) - INVENTORIES September 30, 1999 ------------------ Raw materials $ 872,000 Work-in-process 197,800 Finished goods 216,600 ------------ $ 1,286,400 ------------ (4) - PROPERTY AND EQUIPMENT September 30, 1999 ------------------ Demonstration items $ 89,600 Machinery and equipment 113,700 Equipment under capital leases 45,900 Office furniture and fixtures 44,000 Computers 79,900 Leasehold improvements 62,000 Vehicles 97,700 ------------- 532,800 Less accumulated depreciation and amortization (267,700) ------------- $ 265,100 ------------- |
(5) - COMMON STOCK
The Company's Common Stock is traded on the OTC Bulletin Board under the stock symbol "ZAPP". On July 30, 1999, ZAP completed a private placement of 4,000 shares of its common stock for the purpose of investing in a PowerSki test marketing project and prototyping a utilitarian electric cart/electric wheelbarrow type vehicle. Additionally, a private placement of 21,001 shares of the Company's common stock was completed for the purchase of the assets of American Scooter and Cycle Rentals and 1,000 shares of the Company's common stock to complete the purchase of the assets of Big Boy Bicycles. Furthermore in the third quarter of 1999, the Company 1) issued 1,840 shares in payment for current services, and 2) realized $161,100 in proceeds from the exercise of employee stock options and issued 247,500 common shares.
(6) - 1999 STOCK OPTION PLAN
In 1999, the Company created a new Employee and Consultant Stock Option Plan of 500,000 shares. As of the end of the third quarter 1999, no shares had been issued under this plan.
Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF PLAN OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Special Note Regarding Forward-Looking Statements
Certain statements in this Form 10-QSB, including information set forth under this Item 2. "Management's Discussion and Analysis of Financial Condition and Results of Operations" constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 (the "ACT"). ZAPWORLD.COM (the "Company") desires to avail itself of certain "safe harbor" provisions of the Act and is therefore including this special note to enable the Company to do so. Forward-looking statements included in this Form 10-QSB or hereafter included in other publicly available documents filed with the Securities and Exchange Commission, reports to the Company's stockholders and other publicly available statements issued or released by the Company involve known and unknown risks, uncertainties, and other factors which could cause the Company's actual results, performance (financial or operating) or achievements to differ from the future results, performance (financial or operating) or achievements expressed or implied by such forward looking statements. Such future results are based upon management's best estimates based upon current conditions and the most recent results of operations.
Overview
The Company designs, assembles, manufactures and distributes electric bicycle power kits, electric bicycles and tricycles, and other low-power electric transportation vehicles. Historically, unit sales have been approximately 50% kits, 30% electric bicycles, and 20% electric scooters. Dollar sales have been 30% kits, 35% electric bicycles, and 35% electric scooters.
The Company manufactures several electric motor kits. The Company was issued its first United States Patent on February 13, 1996 on its electric motor power system for bicycles, tricycles, and scooters (Patent #5,491,390). On September 30, 1997, the Company was issued its second United States Patent on its electric motor system (Patent #5,671,821). On December 15, 1998, the Company was issued a United States Patent for its ZAPPY scooter (Patent #5,848,660). ZAP also holds several trademarks. The "ZAP" trademark was registered on September 28, 1993 under registration no. 1,794,866, the ELECTRICRUIZER mark was registered on April 2, 1999 under registration no. 2,248,753, and the POWERBIKE mark was registered on June 1, 1999 under registration no. 2,248,753. The electric motor kit manufacturing and installation of the motor systems to the bicycles and scooters is done at its Sebastopol location. The electric motors are purchased from an original equipment manufacturer (OEM) in the auto and air-conditioning industry. The Company is using one company for its motors, although there are other companies that could be used with slight modifications to the motor support brackets. The batteries are standard batteries used in the computer industry for power interrupt systems. The electronic system uses standard electronic components. The Company has a contractual relationship with Smith &
Wesson who provides the Company with Law Enforcement Bicycles. The Company has agreed to purchase at least 250 bikes from Smith & Wesson during 1999 in exchange for specific exclusive distribution and pricing rights. The Company has no other contractual agreements with any of its other vendors.
On July 19, 1999, the Company created two subsidiaries, ZAPWORLD Stores, Inc. and ZAPWORLD Outlets, Inc. ZAPWORLD Stores, Inc. was set up to record the activity for acquired stores while ZAPWORLD Outlets was set up to record the activity for future franchise stores. Both subsidiaries are wholly owned by ZAPWORLD.COM.
At the Board of Directors meeting dated September 9, 1999, the Board of Directors selected Gary Starr to be the Chief Executive Officer of the Company.
On July 12, 1999, the Company entered into an agreement to acquire American Scooter and Rentals, Inc located in San Francisco, CA. The purchase price for the business and lease/purchase of the equipment consists of 21,001 shares of the Company's Common Stock and $70,000 in cash. The 21,001 shares were issued prior to September 30,1999 and have been recorded as an advance. The purchase was completed on November 05, 1999. The Company has consolidated all revenues and expenses incurred by the business since the acquisition date and has included the cash, inventory, and fixed assets acquired since the agreement in its consolidated balance sheet.
On September 17, 1999, the Company entered into an agreement to purchase the business and all the assets and liabilities of Big Boy Bicycles in Key West, FL. The purchase price for the business and all its assets consisted of 1,000 shares of the Company's Common stock and $15,165 in cash. The Company also assumed approximately $67,636 of Big Boy Bicycles debt obligations as of the closing date, November 12, 1999.
The Company as of September 30, 1999 had a $450,000 sales backlog.
The Company's growth strategy is to increase net sales by augmenting its marketing and sales force, by increasing distribution channels through retail organizations and wholesale distributors both domestically and overseas, by setting up and acquiring additional outlet stores under its subsidiary corporation as well as franchise stores to assist in the retail arena. The Company will continue to increase its production capability to meet the increasing demand for its product. The Company will continue to develop the product with the goal of being the low cost leader in the industry. The Company will continue to develop new products with the goal of offering the consumer the most complete line of electric vehicles available. Product improvements, strategic relations, the development of the ZAP Electric Vehicle Outlet network, and ZAP's Shopping Mall on the Internet are continuing to enlarge ZAP's presence and brand awareness in the electric vehicle industry.
Results of Operations
The following table sets forth, as a percentage of net sales, certain items included in the Company's Income Statements (see interim condensed consolidated Financial Statements and Notes) for the periods indicated: Quarter ended September 30, Nine months ended September 30, 1999 1998 1999 1998 ----- ----- ----- ----- Statements of Income Data: Net sales........................................ 100.0% 100.0% 100.0% 100.0% Cost of sales.................................... 78.0 63.3 67.0 66.0 Gross profit..................................... 22.0 36.7 33.0 34.0 Operating expenses.............................. 41.1 43.3 40.8 55.0 Gain/(Loss) from operations...................... (19.1) (6.6) 7.8 (20.9) Other income (expense).......................... 0.8 (0.8) (1.0) (0.6) Loss before income taxes......................... (18.3) (7.4) (8.8) (21.5) Provision for income taxes....................... 0.0 0.0 0.0 0.0 Net loss......................................... (18.3) (7.4) (8.8) (21.5) |
Net sales for the quarter ended September 30, 1999, were $1,767,000 compared to $1,229,700 in the prior year, an increase of $537,300 or 44%. The increase in sales in 1999 over the same period in 1998 was due to the sales of the ZAPPY scooter that accounted for $1,151,200 or 65% of total sales and sales recognized from the newly acquired outlet stores that accounted for $169,300 of sales. During the third quarter of 1999, $470,000 in sales representing 27% of total net sales were with one customer.
Gross profit decreased as a percentage of net sales to 22% from 37%. The total gross profit decreased $63,400 or 14%. The decrease in profit dollars and percentage is largely due to a one-time sale to a large distributor at a significant discount in the third quarter of 1999. Additional costs were incurred in moving and scaling up operations.
Selling expenses in the quarter ended September 30, 1999 were $280,400 as compared to $255,600 for the quarter ended September 30, 1998. This was an increase of $24,800 or 10% from 1998 to 1999. As a percentage of sales, selling expenses decreased from 21% of sales to 16% of sales. The increase in selling expenses is consistent with the Company's plan to increase sales volume.
General and administrative expenses for the quarter ended September 30, 1999 were $363,500. This was an increase of 137,900 or 61% from 1998. As a percentage of sales, general and administrative expense increased to 21% from 18% of net sales. Expense increases during the 3rd quarter of 1999 as compared to the 3rd quarter of 1998 resulted from increased personnel costs of $117,200 due to the needs of the new outlet stores and increased requirements for the parent company.
Research and development increased $30,100 or 58% from the 3rd quarter of 1998 as compared to the 3rd quarter of 1999. As a percentage of net sales it increased to 5% of sales in the 3rd quarter of 1999 as compared to 4% of sales in the 3rd quarter of 1998. New product development and improvements to existing products resulted in the increase of dollars.
Nine Months Ended September 30, 1999 Compared to Nine Months Ending September 30, 1998
Net sales for the nine months ended September 30, 1999 were $4,444,200 compared with $2,554,600 in the nine months ended September 30, 1998, an increase of $1,889,600 or 74%. The increase in sales is attributed to sales of the new ZAPPY scooter and a greater acceptance of the Company's products in the marketplace. ZAPPY scooters accounted for $2,847,000 or 64% of sales in the first nine months of 1999. During the nine months of 1999, $471,700 in sales representing 11% of total sales were with one customer.
Gross profit decreased as a percentage of net sales, to 33% from 34%. The total gross profit increased $596,100 or 69%. The increase in gross margin dollars can be attributed to the gross margins realized on the sales of the new ZAPPY scooters.
Selling expenses for the nine months ended September 30, 1999 were $729,500 as compared to $665,400 for the nine months ended September 30, 1998. This was an increase of $64,100 or 10% from 1998 to 1999. As a percentage of sales, selling expenses decreased from 26% of sales to 16% of sales. The increase in selling expenses is consistent with the Company's plan to increase sales volume.
General and administrative expenses for the nine months ended September 30, 1999 were $877,800. This is an increase of $269,800 or 44% from 1998. As a percentage of sales, general and administrative expense decreased to 20% from 24% of net sales. Expense increases during the first nine months of 1999 as compared to the first nine months of 1998 occurred due to the need for managerial infrastructure related to acquisition activities.
Research and development increased $73,400 or 56% from the first nine months of 1998 as compared to the first nine months of 1999. As a percentage of net sales, research and development remained flat at 5% of sales for the first nine months of 1999 as compared to the first nine months of 1998. New product development and improvements to existing products resulted in the increase of dollars.
Liquidity and Capital Resources
The Company used cash from operations of $732,600 and $1,099,500 during the nine months ended September 30, 1999 and 1998 respectively. Cash used in operations in the first nine months of 1999 was the result of the net loss incurred for the period of $390,900, offset by net non-cash expenses of $883,800, and the net change in operating assets and liabilities resulting in a further use of cash of $1,225,500. Cash used in operations for the first nine months of 1998 was the result of the net loss incurred for the first nine months of $550,500, offset by net non cash expenses of $61,200, and the net change in operating assets and liabilities resulting in further use of cash of $610,200.
Investing activities used cash of $304,000 and $80,100 during the first nine months ended September 30, 1999 and 1998 respectively. The uses of cash were for the purchase of fixed assets, defense of the company's patents and the Company's investments in technology companies.
Financing activities provided cash of $2,902,500 and $1,045,500 during the first nine months ended September 30, 1999 and 1998 respectively. In 1999, the cash provided by financing activities included the proceeds from loans payable of $27,000, increases in leases payable of $21,500, the sales of common stock (net of offering costs) totaling $3,750,200 offset by principal payments on outstanding debt. In 1998, the cash provided by financing activities included an increase in loans payable of $517,500 and the sales of common stock, $558,000 offset by principal payments on outstanding debt.
At September 30, 1999, the Company had cash and cash equivalents of $2,341,200 as compared to $556,400 at September 30, 1998. At September 30, 1999, the Company had working capital of $3,970,200 as compared to working capital of $708,300 at September 30, 1998. The increase in both cash and working capital in the first nine months of 1999 over the first nine months of 1998 are primarily due to the net proceeds received from the Company's private placement offering which more than offset the Company's net losses during the same period. The Company, at present, does not have a credit facility in place with a bank or other financial institution. The Company has established an accounts receivable facility that is guaranteed by the U.S. Exim Bank. The Company believes that the cash on hand at September 30, 1999, will be sufficient to allow the Company to continue its expected level of operations for the remainder of the year.
The Company's primary capital needs are to fund its growth strategy, which includes increasing its internet shopping mall presence, increasing distribution channels, strengthening company owned and establishing franchised ZAP stores, introducing new products, improving existing product lines and developing of strong corporate infrastructure
Year 2000 Readiness
State of Readiness. During the past three fiscal years, the Company has been actively involved in finding and correcting the Year 2000 problems within its information technology structure. The information system correction process is essentially complete. The Company maintains its critical information technology systems in close cooperation with its suppliers. The Company is not currently operating any legacy systems that are no longer being supported by the original supplier.
Costs. The Company has had only limited expenditures related to Year 2000 issues, consisting principally of personnel costs incurred in the scope of normal operations. In addition, software replacements and upgrades in the ordinary course of business have enhanced the Company's Year 2000 readiness without incremental costs. The Company is in the final stages of its projects and does not anticipate that future Year 2000 costs related to information technology operations will be significantly beyond the scope of normal operations.
Risks. In the early weeks of 2000, the Company may experience some random supply chain disruptions that may affect its ability to produce and distribute key products. These disruptions will be material if the United States experiences significant interruptions in basic services, such as the electric power grid, natural gas, telephone service or the banking systems.
Completion. Based on management's assessment of current progress, the Company believes it will complete the limited amount of Year 2000 modifications and contingency plans that remain before the end of 1999. The Company is in close contact with its key hardware and software suppliers, and will implement any future updates shortly after they are released. The Company can give no assurance that the Company's Year 2000 preparations will prevent disruptions in its business resulting from Year 2000 problems of the Company, its suppliers or its customers, or that costs to the Company of its preparations or any disruptions will not be material.
Seasonality and Quarterly Results
The Company's business is subject to seasonal influences. Sales volumes in the bicycle industry typically slow down during the winter months, November to March, in the U.S.
Inflation
The Company's raw materials are sourced from stable cost competitive industries. As such, the Company does not foresee any material inflationary trends for its raw material sources.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
There were no material proceedings pending in which the Registrant was named as a party.
Item 4. Submission of Matters to a Vote of Security Holders
On May 16, 1999 a Board Meeting resolved to authorize a new employee incentive and consultant plan of 500,000 shares. This action was brought before the annual meeting on May 16, 1999. It was voted on and adopted by the shareholders.
Item 6. Exhibits and Reports on Form 8-K
On July 12, 1999, a Form 8-K was filed amending the name of the Corporation to be ZAPWORLD.COM.
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.
ARTICLE 5 |
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE CONSOLIDATED FINANCIAL STATEMENTS OF ZAPWORLD.COM AND ITS SUBSIDIARIES FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999, AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS. |
PERIOD TYPE | 3 MOS |
FISCAL YEAR END | DEC 31 1999 |
PERIOD START | JUN 30 1999 |
PERIOD END | SEP 30 1999 |
CASH | 2,341,200 |
SECURITIES | 0 |
RECEIVABLES | 807,800 |
ALLOWANCES | (35,000) |
INVENTORY | 1,286,400 |
CURRENT ASSETS | 4,843,200 |
PP&E | 532,800 |
DEPRECIATION | (267,700) |
TOTAL ASSETS | 5,568,900 |
CURRENT LIABILITIES | 873,000 |
BONDS | 3,700 |
PREFERRED MANDATORY | 0 |
PREFERRED | 0 |
COMMON | 8,372,000 |
OTHER SE | (3,737,700) |
TOTAL LIABILITY AND EQUITY | 5,568,900 |
SALES | 4,444,200 |
TOTAL REVENUES | 4,485,600 |
CGS | 2,978,400 |
TOTAL COSTS | 1,812,100 |
OTHER EXPENSES | 0 |
LOSS PROVISION | (35,000) |
INTEREST EXPENSE | 77,400 |
INCOME PRETAX | (390,100) |
INCOME TAX | 800 |
INCOME CONTINUING | (390,900) |
DISCONTINUED | 0 |
EXTRAORDINARY | 0 |
CHANGES | 0 |
NET INCOME | (390,900) |
EPS BASIC | (0.11) |
EPS DILUTED | (0.11) |