Rovac (ROVCE) 10QSB 1999 Q3 Quarterly report (small business)

U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-QSB

(Mark One)

[X] QUARTERLY REPORT UNDER SECTION 13 or 15 (d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended April 30, 1999

[ ] TRANSITION REPORT UNDER SECTION 13 or 15 (d) OF THE

EXCHANGE ACT

For the transition period from _____ to _____

Commission File No. 0-8289

THE ROVAC CORPORATION

(Exact name of small business issuer as

specified in its charter)

Delaware 59-1461320

(State or other jurisdiction (I.R.S. Employer

of incorporation or organization) Identification No.)

1030 Stafford Street, Rochdale, MA 01542

(Address of principal executive offices)

(508) 892-1121

(Issuer's telephone number)

Check whether the issuer (1) has 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. Yes NO X

APPLICABLE ONLY TO CORPORATE ISSUERS

State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date. January 31, 2000, was 39,943,073 shares of Common Stock, $0.01 par value.

THE ROVAC CORPORATION
Item 1 - Financial Information
Condensed Balance Sheets
		April 30, 1999	July 31, 1998
		(Unaudited)	*
	Assets
Current Assets
Accounts receivable		690	695
Accounts receivable - other		62,553	37,188
	Total current assets	63,243	37,883
Property and equipment
Machinery and equipment		72,112	72,112
Furniture and fixtures		30,283	30,283
Leasehold improvements		28,121	28,121
		130,516	130,516
Less accumulated depreciation		122,713	120,701
	Net property and equipment	7,803	9,815
Patents and patent applications, net of
accumulated amortization of $13,566
($11,641 at July 31, 1998)		66,572	66,144
	Total assets	137,618	113,842
See accompanying notes to financial statements.

THE ROVAC CORPORATION
Item 1 - Financial Information
Condensed Balance Sheets
		April 30, 1999	July 31, 1998
		(Unaudited)	*
Liabilities and Stockholders' Deficiency
Current liabilities
Bank overdraft		24,253	4,830
Notes payable - officer		663,014	663,141
Notes payable - other		3,250	3,250
Accounts payable:
	Trade	91,210	101,187
	Parent company	760,133	719,914
Accrued expenses		918,903	841,607
	Total current liabilities	2,460,763	2,333,929
Stockholders' deficiency
8% nonvoting preferred stock, $100 par		1,200,000	1,200,000
value. Authorized 25,000 shares,
12,000 shares issued.
Common stock, $.01 par value.		399,431	399,431
Authorized 40,000,000 shares, issued and
outstanding 39,943,073 shares
Common stock issuable, $.01 par value,		400	400
40,000 shares
Additional paid-in capital		8,269,432	8,269,432
Accumulated deficit		(12,192,408)	(12,089,350)
	Total stockholders' deficit	(2,323,145)	(2,220,087)
	Total liabilities and stockholders' deficit	137,618	113,842
See accompanying notes to condensed financial statements.

THE ROVAC CORPORATION
Statement of Operations
(Unaudited)
		Three	Months	Nine	Months
		ended April 30		ended April 30
		1999	1998	1999	1998
Revenues:
Contract Income		9,000	9,000	77,000	27,000
Product		5,691	(53)	10,364	1,027
	Total revenues	14,691	8,947	87,364	28,027
Operating expenses:
Cost of sales		4,147	-	10,013	-
General and administrative		37,140	31,448	106,332	98,833
Research and development		5,690	3,092	12,987	10,488
Depreciation and amortization		1,313	1,324	3,938	3,971
	Total operating expenses	48,290	35,863	133,270	113,292
	Operating loss	(33,599)	(26,916)	(45,906)	(85,265)
Other income (expense)
Interest expense		(18,317)	(19,319)	(57,152)	(61,017)
Miscellaneous income		-	(108)	-	(108)
		(18,317)	(19,428)	(57,152)	(61,126)
Net Loss		(51,916)	(46,344)	(103,058)	(146,390)
Net loss per share of
common stock		(0.00)	(0.00)	(0.00)	(0.00)
Weighted average number of
common shares outstanding
and issuable		39,983,073	39,983,073	39,983,073	39,983,073
See accompanying notes to condensed financial statements.

THE ROVAC CORPORATION
Statement of Cash Flows
(Unaudited)
		Nine Months	Nine Months
		Ended April 30	Ended April 30
		1999	1998
Cash flows from operating activities:
Net loss		(103,058)	(146,390)
Adjustments to reconcile net loss to net
cash used in operating activities:
Depreciation and amortization		3,938	3,971
(Increase) decrease in assets:
Accounts and loan receivable		(25,360)	276
Inventory		-	(7)
Increase (decrease) in liabilities:
Accounts payable		(9,977)	(2,964)
Accrued expenses		77,296	75,254
	Total adjustments	45,897	76,530
	Net cash provided by (used in)
	operating activities:	(57,161)	(69,860)
Cash flows from investing activities:
Costs of patents and patent applications		(2,354)	(8,246)
	Net cash used in investing activities	(2,354)	(8,246)
Cash flows from financing activities:
Proceeds (payments)from notes payable - officers		(127)	(31,463)
Advance from parent		40,219	111,370
	Net cash provided by financing activities	40,092	79,906
Net change in cash		(19,423)	1,800
Cash (bank overdraft), beginning of period		(4,830)	(2,943)
Cash, end of period		(24,253)	(1,143)
Supplemental disclosure of noncash
operating and financing activities
Common stock issued for services			15,045
See accompanying notes to condensed financial statements.

THE ROVAC CORPORATION

Notes to Condensed Financial Statements

(Unaudited)

(1) Basis of Presentation

The unaudited financial statements for the nine months and three months ended April 30, 1999 and 1998 are unaudited but reflect all adjustments (consisting solely of normal recurring adjustments) which the Company considers necessary for a fair statement of results for the interim periods.

The results of operations for three months ended April 30, 1999 and 1998 are not necessarily indicative of the results for the entire year.

These financial statements supplement and should be read in conjunction with the Company's audited financial statements for the year ended July 31, 1998 as contained in the Company's Form 10KSB, as filed with the United States Securities and Exchange Commission.

(2) Income (Loss) Per Share of Common Stock

Income (loss) per share of common stock as computed is based on the Weighted average of the number of shares outstanding and issuable during the periods.

PART 1 - FINANCIAL INFORMATION

Item 1. Financial Statements.

See attached

Item 2. Management's discussion and Analysis or Plan of Operation.

(a) Liquidity and Capital Resources

During the quarter, the Company continued to earn revenues in accordance with the NIBCO Agreement signed in the quarter ended October 31, 1997. The Company also continued to manufacture key CinchLockâ components for sale. During the quarter, the Company began testing pursuant to its European agreement

The Company continued with discussions and negotiations for financing and capital sources in order to meet its working capital requirements and manufacturing costs to implement proposed projects. Management and/or affiliate continues to fund the capital requirements of the Company, as they become necessary.

(b) Results of Operations for the quarter ended April 30, 1999

The total operating expenses are approximately $48,000 for the quarter ending April 30, 1999 as compared to approximately $36,000 for the corresponding quarter in 1998. The increase in operating expenses for the quarter ended April 30, 1999 was mainly attributable to manufacturing and research and development costs.

(c) Results of Operations for the nine-month period ended April 30, 1999

The total operating expenses were approximately $133,000 for the nine-month period ending April 30, 1999 as compared to approximately $113,000 for the corresponding nine-month period in 1998. The increased expenses for the nine months ended April 30, 1999 were mainly attributable to manufacturing cost. The increase in operating results for the nine months ended April 30, 1999 as compared to April 30, 1998 is attributable to a non-refundable fee received.

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

None.

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 of Form 8-K.

None.

SIGNATURES

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

THE ROVAC CORPORATION

(Registrant)

Date: _________________________________________

Raymond E. Shea, Jr.

Vice President and Treasurer