FORM 10-QSB 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 June 30, 1997 [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the Transition Period from ________ to ________ Commission File #0-11078 THE AMERICAN EDUCATION CORPORATION (Exact name of registrant as specified in its charter) Colorado (State or other jurisdiction of incorporation, or organization) 84-0838184 (IRS Employer Identification number) 7506 North Broadway Extension, Suite 505, Oklahoma City, OK 73116 (Address of principal executive offices) (405) 840-6031 (Registrant's telephone number, including area code) Securities registered pursuant to Section 12(b) of the Act: NONE Securities registered pursuant to Section 12(g) of the Act: Common Stock, par value $.025 per share 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 Exchange 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 such filing requirements for the past 90 days.			 								 YES [X] NO [ ] Number of shares of the registrant's common stock outstanding as of June 30, 1997: 12,127,393 Transitional Small Business Disclosure Format YES [ ] NO [X] THE AMERICAN EDUCATION CORPORATION INDEX Page No. -------- PART 1 - FINANCIAL INFORMATION Item 1 Balance Sheets 3 June 30, 1997 and December 31, 1996 Statements of Operations 4 For the Quarter Ended June 30, 1997 and for the Quarter Ended June 30, 1996 For the Six Months Ended June 30, 1997 5 and for the Six Months Ended June 30, 1996 Statements of Cash Flows 6 For the Six Months Ended June 30, 1997 and for the Six Months Ended June 30, 1996 Notes to Interim Financial Statements 7 Item 2 Management's Discussion and Analysis of 9 Financial Conditions and Results of Operations PART II - OTHER INFORMATION 13 SIGNATURE PAGE 14 Part 1 - FINANCIAL INFORMATION THE AMERICAN EDUCATION CORPORATION BALANCE SHEETS ASSETS 30-Jun-97 31-Dec-96 Current assets: Cash $ 121,817 $ 193,347 Accounts receivable, net of allowance for uncollectible accounts of $117,441 and $112,187 1,092,625 408,178 Inventories, net of impairment reserve of 14,457 15,909 $9,645 Prepaid expenses and deposits 13,986 32,442 ---------- ---------- Total current assets 1,242,885 649,876 Property and equipment, at cost 187,875 175,097 Less accumulated depreciation and amortization (139,776) (125,838) ----------- ----------- Net property and equipment 48,099 49,259 Other assets: Capitalized software costs, net of accumulated amortization of $919,767 and $879,033 446,900 322,036 Goodwill, net of accumulated amortization of $223,673 and $200,536 23,127 46,264 ---------- ---------- Total other assets 470,027 368,300 Total Assets $1,761,011 $1,067,435 ========== ========== LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable trade $ 338,211 $ 280,196 Accrued liabilities 348,286 360,697 Accounts Payable - Affiliate 18,000 18,000 Customer Deposits 119,178 194,480 ---------- ---------- Total current liabilities 823,675 853,373 Long-term debt 55,500 53,000 Total liabilities 879,175 906,373 Commitments and contingencies 0 0 Stockholders' Equity Preferred Stock, $.001 par value; Authorized-50,000,000 shares-issued and outstanding-none 0 0 Common stock, $.025 par value Authorized 15,000,000 shares-issued and outstanding-12,127,393 shares 304,271 304,271 Additional paid-in capital 5,232,630 5,232,630 Retained Earnings/(Deficit) (5,375,839) (5,375,839) Current Year Earnings 720,774 0 ----------- ----------- Total stockholders' equity 881,836 161,062 Total liabilities and stockholders' equity $1,761,011 $1,067,435 ========== ========== The accompanying notes are an integral part of the financial statements. THE AMERICAN EDUCATION CORPORATION STATEMENTS OF OPERATIONS QUARTERS ENDED JUNE 30, 1997 AND 1996 30-Jun-97 30-Jun-96 Net Sales $ 1,237,332 $ 1,044,698 Cost of goods sold 139,821 141,971 ------------ ------------ Gross profit 1,097,511 902,727 Operating expenses: Sales and marketing 174,038 151,351 General administrative 396,745 203,973 Amortization of capitalized software costs 20,864 61,957 ------------ ------------ Total operating expenses 591,647 417,281 ------------ ------------ Operating earnings (loss) 505,864 485,446 Other income/(expense) Interest and Dividend Income 64 27,065 Miscellaneous income 3,375 (18,516) Interest Expense (1,250) (6,467) ------------- ------------ Net earnings (loss) before taxes 508,053 487,528 Deferred income taxes 182,899 175,510 Valuation allowance - change at beginning of year (182,899) (175,510) ------------- ------------ Net earnings (loss) $ 508,053 $ 487,528 Weighted average common shares outstanding 12,083,359 9,128,089 Earnings (loss) per share $ 0.042 $ 0.053 Weighted average common shares outstanding-assuming dilution 14,086,576 13,785,204 Earnings (loss) per share-assuming dilution $ 0.036 $ 0.035 The accompanying notes are an integral part of the financial statements. THE AMERICAN EDUCATION CORPORATION STATEMENTS OF OPERATIONS SIX MONTHS ENDED JUNE 30, 1997 AND 1996 30-Jun-97 30-Jun-96 Net Sales $ 2,010,073 $ 1,359,937 Cost of goods sold 227,412 198,599 ----------- ----------- Gross profit 1,782,661 1,161,338 Operating expenses: Sales and marketing 348,133 236,070 General administrative 677,075 369,199 Amortization of capitalized software costs 40,734 120,797 ----------- ----------- Total operating expenses 1,065,942 726,066 ----------- ----------- Operating earnings (loss) 716,719 435,272 Other income/(expense) Interest and Dividend Income 586 27,120 Miscellaneous income 6,412 (34,980) Interest Expense (2,943) (13,588) ------------ ------------ Net earnings (loss) before taxes 720,774 413,824 Deferred income taxes 259,479 148,977 Valuation allowance - change at beginning of year (259,479) (148,977) ------------ ------------ Net earnings (loss) $ 720,774 $ 413,824 ============ ============ Weighted average common shares outstanding 12,083,359 9,128,089 Earnings (loss) per share $ 0.060 $ 0.045 Weighted average common shares outstanding-assuming dilution 14,086,576 13,785,204 Earnings (loss) per share-assuming dilution $ 0.051 $ 0.030 The accompanying notes are an integral part of the financial statements. THE AMERICAN EDUCATION CORPORATION STATEMENTS OF CASH FLOWS SIX MONTHS ENDED JUNE 30, 1997 AND 1996 30-Jun-97 30-Jun-96 Cash flows from operating activities: Net earnings (loss) $ 720,774 $ 413,824 Adjustments to reconcile net earnings/(loss) to net cash provided by (used in) operating activities: Depreciation and amortization 77,806 157,459 Gain on debt settlement (27,060) Reserve for bad debts 5,254 49,534 Changes in assets and liabilities: Accounts receivable (689,698) (707,283) Inventories 1,452 2,379 Prepaid expenses and other 18,456 1,593 Accounts payable and accrued liabilities 48,104 124,579 Customer Deposits (75,302) - ------------ ------------- Net cash provided by operation activities 106,846 15,025 Cash flow from investing activities: Purchase of capitalized software costs (165,598) (123,352) Purchase of property and equipment (12,778) (12,268) ------------ ------------- Net cash used in investing activities (178,376) (135,620) Cash flows from financing activities: Proceeds received from issuance of debt - 42,268 Issuance of common stock for cash - 80,000 ------------ ------------- Net cash provided by financing activities - 122,268 Net increase (decrease) in cash (71,530) 1,673 Cash at beginning of the period 193,347 56,882 ------------ ------------- Cash at end of the period $ 121,817 $ 58,555 ============ ============= Supplemental Cash Flow Disclosures: Interest paid $ - $ 5,600 The accompanying notes are an integral part of the financial statements. THE AMERICAN EDUCATION CORPORATION NOTES TO INTERIM FINANCIAL STATEMENTS FOR THE PERIODS ENDED JUNE 30, 1997 AND 1996 Summary of Significant Accounting Policies - - ------------------------------------------ The summary of significant accounting policies of The American Education Corporation (the Company), is presented to assist in understanding the Company's financial statements. These accounting policies conform to generally accepted accounting principles and have been consistently applied in the preparation of the financial statements. 1. BASIS OF PRESENTATION - - ------------------------ The interim financial statements at June 30, 1997, and for the three and six month periods ended June 30, 1997, and 1996 are unaudited, but include all adjustments which the Company considers necessary for a fair presentation. The December 31, 1996, balance sheet was derived from the Company's audited financial statements. The accompanying unaudited financial statements are for the interim periods and do not include all disclosures normally provided in annual financial statements and should be read in conjunction with the Company's audited financial statements included in the Company's Form 10-KSB for the year ended December 31, 1996. The accompanying unaudited interim financial statements for the three and six month periods ending June 30, 1997 is not necessarily indicative of the results which can be expected for the entire year. The preparation of the financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported revenues and expenses during the reporting period. Actual results could differ from those estimates. The Company recognizes revenue in accordance with the American Institute of Certified Public Accountant's Statement of Position 91-1 on software revenue recognition. Capitalized software costs consist of licenses for the rights to produce and market computer software, salaries, and other direct costs incurred in the production of computer software. Costs incurred in conjunction with product development are charged to research and development expense until technological feasibility is established. Thereafter, all software development costs are capitalized and amortized on a straight-line basis over the product's estimated economic life of between three and five years. Goodwill relates to the acquisition of the Company in 1991 and prior to 1993 was amortized over a period of 40 years. In 1993 the estimated useful life was revised with the remaining goodwill amortized over five years. Inventories are stated at the lower of cost (first-in, first-out), or market. Property and equipment is stated at cost. Depreciation is provided on the straight-line basis over the estimated useful life of the assets, which is five years. In the Statements of Cash Flows, cash and cash equivalents may include currency on hand, demand deposits with banks, or other financial institutions, treasury bills, commercial paper, mutual funds or other investments with original maturities of three months or less. The Company accounts for income taxes in accordance with the provisions of SFAS No. 109. The Company has a net operating loss carryforward. A valuation allowance has been assessed for the full amount of the related deferred tax asset. Shareholder's Equity - - -------------------- In 1996 the Company issued 3,599,963 shares as common stock in exchange for $243,258 cash and $995,755 of debt retirement. During the first quarter of 1996, the Company adopted a new non-qualified stock option plan. On March 11, 1996 the company granted options to employees, officers, and directors, to purchase 1,301,195 shares of common stock at $.50 per share. The options expire March 11, 1999, or ninety days after termination of employment. No options have been exercised and 58,000 options have expired due to termination of employment. 2. COMMITMENTS AND CONTINGENCIES - - --------------------------------- The Company amortizes capitalized software costs over the product's estimated useful life. Due to inherent technological changes in the software development industry, the period over which such capitalized software cost is being amortized may have to be accelerated. In October 1996, the Company became a party to litigation in United States District Court for the District of Columbia entitled Securities and Exchange Commission, Plaintiff v. The American Education Corporation, Defendant (the "Action"). In the Action, the Company admitted that, in violation of certain provisions of the Securities and Exchange Act of 1934, as amended (the "Exchange Act"), it failed to file, among other things, certain annual and quarterly reports. The Company voluntarily entered into a Consent and Undertaking pursuant to which the Court will issue a Final Judgment of Permanent Injunction requiring the Company to (i) file all its delinquent Exchange Act reports and (ii) in the future, timely file all of its Exchange Act reports. The failure to file any required report could result in a contempt citation, the assessment of fines against the Company, or an action by the Securities and Exchange Commission to deregister the Company's common stock. ITEM 2 - MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION - - ------------------------------------------------------------------ LIQUIDITY AND CAPITAL RESOURCES - - ------------------------------- This document may contain forward-looking statements. These forward-looking statements can generally be identified as such because the context of the statement will include words such as the Company "believes", "plans", "intends", "anticipates", "expects", or words of similar import. Similarly, statements that describe the Company's future plans, objectives, estimates, or goals are also forward-looking statements. Such statements address future events and conditions concerning capital expenditures, earnings, litigation, liquidity, capital resources, and accounting matters. Actual results in each case could differ materially from those currently anticipated in such statements by reason of factors such as economic conditions, including changes in customer demands; future legislative, regulatory and competitive developments in markets in which the Company operates; and other circumstances affecting anticipated revenues and costs. The Company has invested significantly in personnel additions, the development of new products, and the acquisition and licensing of new products, to improve the ability of the organization and its published products to meet the needs of the marketplace. These changes were required to update the Company's product offerings. To finance the business, management has utilized long-term, subordinated debt from private investment sources, secured bank revolving credit lines, and accounts receivable financing sources. Management anticipates that additional financing will be required to continue to develop and position the Company for the growth opportunities that exist in the electronic media for education industry. At December 31, 1995, the Company had $791,989 of unpaid principal outstanding on convertible notes, including $33,201 owed to a vendor. Effective June 30, 1996, the Company exchanged 2,651,274 shares of common stock for $731,989 of principal and $233,471 of accrued interest related to these convertible notes. At December 31, 1996 and June 30, 1997, $50,000 of convertible notes, with a conversion price per share of $.136, remained outstanding. The Company's working capital was $419,210 at June 30, 1997, an improvement of $622,689 from a deficit of $203,479 at December 31, 1996. This improvement is associated with higher levels of sales and subsequent cash flow during the period. Additional working capital beyond that available within the Company has been and may be required to expand operations. Management has and will consider options available in providing such funding, including debt and/or equity financing to provide necessary expansion capital. Management may also seek to raise additional equity capital to provide for the financial resources to acquire other organizations or intellectual property content that can accelerate the Company's growth and strategic position. The Company has been constrained by the lack of adequate capital and proper financing for the past several years. In 1997, as sales of the A+dvanced Learning System registered product line have improved, and the Company has achieved both profitability and positive cash flows from operations, while management has taken action to reduce debt and improve the financial strength of the Company. The Company's financial position has been further improved through the private sale of restricted common stock and conversion of convertible debt to common stock by its principal shareholders. RESULTS OF OPERATIONS - QUARTER ENDED JUNE 30, 1997 AS COMPARED TO THE QUARTER ENDED JUNE 30, 1996 - - --------------------------------------------------- Net software revenues for the three months ended June 30, 1997, totaled $1,237,332 compared to net software revenues of $1,044,698 for the same period in 1996. This represents an increase of approximately 18% in the 1997 quarter. The rate of sales increase in revenues for the second quarter 1997 over the comparable quarter 1996 was adversely affected by unusually large shipments in the second quarter of 1996. The 1996 second quarter revenues were unusually high because of the initial shipments of an existing backlog of orders for new subject titles that were released in the second quarter of 1996. Cost of goods sold for the three months ended June 30, 1997, decreased by approximately 1.5%, even though sales increased by 18%. This disproportionately low increase in direct costs reflects the efficiency in which software products are now produced on CD-ROM. The use of this medium also positively effects the cost of packaging, handling and freight associated with products that are marketed primarily to the school market, as opposed to traditional retail outlets. Cost of goods sold represents the actual cost to produce the software products, including certain allocated overhead costs, a portion of which is fixed. Actual component costs as well as the direct labor costs associated with the assembly of software products are now very low. Excluding the costs of allocated overhead, product costs provide gross profit margins ranging from 75 to 95 percent on the Company's principal products. As sales volumes increase, overall gross profit margins are expected to continue to increase, as total allocable overhead costs remain relatively fixed in relation to net revenues. Total operating expenses recorded for the three months ended June 30, 1997, were $591,647, compared to $417,281 for the previous year. This represents an increase of approximately 42%. Operating expenses for the quarter were impacted by the development costs associated with the release of 6 new secondary grade level titles and the expenses associated with the development costs attributable to the translation of 8 mathematics titles into Spanish. Selling and marketing costs increased by approximately 15%, from $151,351 for the three months ended June 30, 1996 to $174,038 for the current period. The increase in 1997 is related to expanded sales, marketing, distributor training and commission costs related to the higher sales levels. General and administrative expenses increased by approximately 95% during 1997, from $203,973 to $396,745. This increase is primarily related to unusual expenses related to the previously mentioned product development costs associated with the final development efforts associated with a total of 6 secondary grade level and 8 Spanish language subject titles. Research and development cost totaled $107,344 for the quarter. Net income for the three months ended June 30, 1997, improved by approximately 4% as compared to the prior year. This improvement from net income of $487,528 in 1996 to net income of $508,054 in 1997, reflects the higher revenue levels providing coverage of essential fixed operating costs, as well as the improving gross margins related to previously described manufacturing efficiencies. Earnings per share (on a fully diluted basis) was $0.036 for the quarter ending June 30, 1997 compared to $0.035 for the same period in 1996. The number of fully diluted shares outstanding increased from 13,785,204 to 14,086,576 during the same period. Total stockholder's equity improved substantially as a result of the accumulation of earnings during the quarter ended June 30, 1997. Shareholders' equity as a percent of total assets at December 31, 1996 was 15% compared to 50% at June 30, 1997. Other measures of liquidity and solvency - total debt as a percent of total assets declined from 85% at December 31, 1996 to 50% at the end of the second quarter 1997; while current ratios have improved from 0.76 to 1.51 over the same period. RESULTS OF OPERATIONS - SIX MONTHS ENDED JUNE 30, 1997 AS COMPARED TO THE SIX MONTHS ENDED JUNE 30, 1996 - - ------------------------------------------------------ Net software revenues for the six months ended June 30, 1997, totaled $2,010,073 compared to net software revenues of $1,359,937 for the comparable 1996 period. This represents an increase of approximately 48% for the 1997 six-month period. This significant increase in the 1997 six month period total company revenues highlights the order backlog and rate of second quarter growth issues contained in the preceding quarterly discussion. Cost of goods sold for the six months ended June 30, 1997, increased by approximately 15%, even though sales increased by 48%. This disproportionately low increase in direct costs reflects the efficiency in which software products are now produced on CD-ROM. The use of this medium also reduces the cost of packaging, handling, and freight associated with products that are marketed primarily to the school market, as opposed to traditional retail outlets. Cost of goods sold represents the actual cost to produce the software products, including certain allocated overhead costs, a portion of which is fixed. Actual component costs as well as the direct labor costs associated with the assembly of software products are now very low. Excluding the costs of allocated overhead, product costs provide gross profit margins ranging from 75 to 95 percent on the Company's principal products. As sales volumes increase, overall gross profit margins are expected to continue to increase,as total allocable overhead costs remain relatively fixed relative to sales. Total operating expenses recorded for the six months ended June 30, 1997, were $1,065,942, compared to $726,066 for the previous year. This represents an increase of approximately 47%. Total operating expenses for the six month period were also impacted by the development costs associated with the release of 6 new secondary grade level titles and the expenses associated with the development costs attributable to the translation of 8 mathematics titles into Spanish. Selling and marketing costs increased by approximately 47%, from $236,070 for the six months ended June 30, 1996 to $348,133 for the comparable 1997 period. The increase in the 1997 six month period is attributable to expanded sales, marketing, distributor training and commission costs related to the higher sales levels and the release of 14 new titles. General and administrative expenses increased by approximately 83% during the 1997 six-month period from $369,199 to $677,075. This increase is primarily related to higher expenses associated with the final development efforts associated with the 6 secondary grade level and 8 Spanish language subject titles completed during the period. Research and development cost totaled $236,533 for the 1997 six-month period representing an increase of 92% over the comparable 1996 period. The Company plans to invest in an aggressive new title development schedule, which will position the Company to take advantage of new and existing markets. Net earnings for the six months ended June 30, 1997, improved by approximately 74% as compared to the prior 1996 period. This improvement from net income of $413,824 in 1996 to net income of $720,774 in 1997, reflects the higher revenue levels providing coverage of essential fixed operating costs, as well as the improving gross margins related to previously described manufacturing efficiencies. Earnings per share (on a fully diluted basis) were $0.051 for the six months ending June 30, 1997 compared to $0.030 for the same period in 1996 which is an increase of 70%. The number of fully diluted shares outstanding increased from 13,785,204 to 14,086,576 during the same period. The Company has several marketing partnerships that were entered into in the fiscal 1996 and 1997 periods. Since mid 1995, the Company has been a Compaq/Microsoft Educational Partner and a Microsoft NT Solutions Partner. These two relationships provide the Company with significant advertising and promotional exposure in literature and various promotions directed to the school market place. On June 29, 1996, the Company entered into a marketing agreement with HomeQuest, Inc. to provide a private brand version of its A+dvanced Learning System? product family for the home market. HomeQuest is a direct seller of educational products to the home with approximately 400 marketing consultants. An agreement was entered into with Davidson & Associates, (a subsidiary of CUC International [NYSE]) on August 29, 1996, to provide certain elements of A+dvanced Learning System software technology and curriculum content to Davidson. By mutual agreement, the Company and Davidson agreed to withdraw from their initial agreement to modify certain of the Company content and technology under a private label agreement with Davidson. The Company was not willing under the terms of the initial agreement to undertake modification of its product to the degree and extent requested by Davidson for the compensation terms stipulated in the agreement. The Company's agreement to effect conversion of English to Spanish-language translation of certain of its current titles with National School Services (NSS) has been executed. The translation of 8-grade level 1-9 A+dvanced Learning System mathematics subject titles into Spanish is complete, along with the sale and installation of these products in a number of schools. Company management believes that significant, future opportunities exist in both the school and home markets. The Company is now equipped with Macintosh, DOS and Windows program shells that facilitate the rapid and less expensive development of new subject titles. Management also believes that the Company is better positioned to compete in the educational software market as a result of its software development tools and capabilities, growing marketing strengths and its position within the school and home market places. In addition, the Company is investigating sources for intellectual property and potential partnerships with other publishers on which it may base future publications and Internet commercial activities. Management believes that the Company can make significant progress within its existing product development and marketing budgets to position the Company to maintain the continued, profitable expansion of the business. THE AMERICAN EDUCATION CORPORATION PART II - OTHER INFORMATION - - --------------------------- Item 1. Legal Proceedings In October 1996, the Company became a party to litigation in United States District Court for the District of Columbia entitled Securities and Exchange Commission, Plaintiff v. The American Education Corporation, Defendant (the "Action"). In the Action, the Company admitted that, in violation of certain provisions of the Securities and Exchange Act of 1934, as amended (the "Exchange Act"), it failed to file, among other things, certain annual and quarterly reports. The Company voluntarily entered into a Consent and Undertaking pursuant to which the Court will issue a Final Judgment of Permanent Injunction requiring the Company to (i) file all its delinquent Exchange Act reports and (ii) in the future, timely file all of its Exchange Act reports. The failure to file any required report could result in a contempt citation, the assessment of fines against the Company, or an action by the Securities and Exchange Commission to deregister the Company's common stock. As of June 30, 1997 the Company was current with all filings with the SEC through the end of the fiscal year December 31, 1996 and the quarter ending March 30, 1997. The Company filed a complaint on July 8, 1997 in The United States District Court for the Western District of Oklahoma against Jostens Learning Corporation ("Jostens"). The complaint alleges, among other things, that Jostens has improperly adopted and used the mark "A+dvantage" in connection with its educational computer programs. The complaint alleges, among other things, that Jostens' confusingly similar mark has caused damage to the Company. The complaint requests, among other things, monetary damages and injunctive relief. Jostens has continued the unauthorized use of this mark. Item 2. Changes in Securities - - ----------------------------- Omitted from this report as inapplicable. Item 3. Default Upon Senior Securities - - --------------------------------------- Omitted from this report as inapplicable. Item 4. Submission of Matters to Vote of Securities Holders - - ------------------------------------------------------------ No matters were submitted to a vote of security holders during the period. Item 5. Other Information - - -------------------------- Omitted from this report as inapplicable. Item 6. Exhibits and Reports on Form 8-K - - ----------------------------------------- A. Exhibits Omitted from this report as inapplicable. B. Reports on Form 8-K In November 1996, the Company filed Form 8-K describing the pertinent factors associated with a change in the Company's independent auditing firm. SIGNATURES Pursuant to the requirements of Section 13, or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. The American Education Corporation July 30, 1997 By: /s/Jeffrey E. Butler -------------------- Chief Executive Officer Chairman of the Board Treasurer