PCS&F DRAFT: 8/1/2000 SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 ---------------------- FORM 8-K/A AMENDMENT NO. 1 TO CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 --------------------- Date of report: May 19, 2000 (Date of earliest event reported) LEARNCOM, INC. (Exact name of Registrant as specified in its charter) Nevada (State or other jurisdiction of incorporation) 0-29379 87-0622927 (Commission File No.) (I.R.S. Employer Identification No.) 720 Industrial Drive Bensenville, Illinois 60106 (Address of principal executive offices; zip code) (630) 227-1080 (Registrant's telephone number, including area code) 525 South 300 East Salt Lake City, Utah 84111 (Former name or former address, if changed since last report) On May 19, 2000, LearnCom, Inc., a Nevada corporation (the "Registrant"), LearnCom, Inc., an Illinois corporation ("LC Illinois"), and the stockholders of LC Illinois (the "LC Illinois Stockholders") executed an Agreement and Plan of Reorganization (the "Plan"), whereby the Registrant acquired 100% of the common stock of LC Illinois in exchange for 500,000,000 shares of common stock of the Registrant, which shares represented approximately 66% of the outstanding shares of common stock of the Registrant after giving effect to the transaction. The Plan provided for: 1. The acquisition of 100% of the outstanding equity securities of LC Illinois; 2. The issuance and exchange of 500,000,000 shares of the Registrant's common stock for the outstanding common stock of LC Illinois, which shares of common stock of the Registrant were "restricted securities" under the Securities Act of 1933, as amended; 3. The resignation of Ariika Mason and Brett Mayer as the sole directors and executive officers of the Registrant; and 4. The election of Denis Armand Mola, Lloyd W. Singer, Dr. Paul Selden and Robert R. Redwitz to the Board of Directors of the Registrant. Item 7. Financial Statements, Pro Forma Financial Information and Exhibits (a) Financial Statements of Business Acquired. The following financial statements and notes thereto are filed herewith beginning at page F-1. Report of Independent Auditors.............................. F-1 Consolidated Balance Sheets................................. F-2 Consolidated Statements of Operations....................... F-4 Consolidated Statement of Shareholders' Equity.............. F-5 Consolidated Statements of Cash Flow........................ F-6 Notes to Consolidated Financial Statements.................. F-7 (b) Pro Forma Financial Information. Pro form financial information is not required as the transaction described in Items 1 and 2 was a reverse acquisition and accounted for as a recapitalization under applicable accounting literature. (c) Exhibits. The Registrant hereby furnishes the following exhibit: 2.1 Agreement and Plan of Reorganization dated as of May 19, 2000 among the Registrant, LearnCom, Inc., an Illinois corporation, and the stockholders of LearnCom, Inc.* - ---------------------- * Previously filed. 2 SIGNATURES Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned hereunto duly authorized. LEARNCOM, INC. Date: August 1, 2000 By:/s/ Lloyd W. Singer --------------------------------- Lloyd W. Singer Chief Executive Officer 3 Report of Independent Auditors To the Board of Directors LearnCom, Inc. and Subsidiary Bensenville, Illinois We have audited the accompanying consolidated balance sheet of LearnCom, Inc. and Subsidiary as of December 31, 1999, and the related consolidated statements of operations, changes in shareholders' equity and cash flows for the year then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of LearnCom, Inc. and Subsidiary as of December 31, 1999, and the consolidated results of their operations and their cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States. /s/ Ernst & Young LLP Cleveland, Ohio July 28, 2000 F-1 LearnCom, Inc. and Subsidiary Consolidated Balance Sheets December 31, 1999 June 30 2000 December 31 (unaudited) 1999 -------------------------------- Assets Current assets: Cash and cash equivalents $ 23,780 $ 79,167 Accounts receivable, net of allowance of $54,021 in 1999 and $17,592 in 2000 746,608 653,743 Inventory 414,951 404,152 Prepaid expenses and other current assets 132,314 82,909 -------------------------------- Total current assets 1,317,653 1,219,971 Furniture, fixtures and office equipment 466,086 381,661 Less accumulated depreciation (59,106) (26,870) -------------------------------- 406,980 354,791 Other assets: Publishing rights and masters, net of amortization of $123,225 in 1999 and $283,574 in 2000 2,279,289 2,280,848 Deposits 13,169 12,914 -------------------------------- Total other assets 2,292,458 2,293,762 -------------------------------- Total assets $ 4,017,091 $ 3,868,524 ================================ F-2 June 30 2000 December 31 (unaudited) 1999 -------------------------------- Liabilities and shareholders' equity Current liabilities: Accounts payable $ 406,490 $ 232,812 Accrued expenses 269,766 317,012 Revolving of credit 425,000 375,000 Note payable--employee 120,000 - Note payable--related party 50,000 50,000 Current portion of purchase consideration payable 266,239 275,000 Current portion of note payable 897,500 1,000,000 -------------------------------- Total current liabilities 2,434,995 2,249,824 Long-term liabilities: Purchase consideration payable, net of current portion 875,000 875,000 Shareholders' equity: Common stock, $.001 par value, 2,000,000,000 shares authorized, 500,000,000 and 757,500,000 shares issued and outstanding at December 31, 1999 and June 30, 2000, 757,000 500,000 respectively Additional paid in capital 102,000 359,500 Accumulated deficit (152,404) (115,800) -------------------------------- Total shareholders' equity 707,096 743,700 -------------------------------- Total liabilities and shareholders' equity $ 4,017,091 $ 3,868,524 ================================ See accompanying notes. F-3 LearnCom, Inc. and Subsidiary Consolidated Statements of Operations Six Months Ended Year Ended June 30 December 31 2000 1999 1999 (unaudited) (unaudited) ----------------------------------------------- Net sales $ 2,387,189 $ 747,013 $ 2,291,304 Cost of sales 975,660 185,865 746,752 ----------------------------------------------- Gross profit 1,411,529 561,148 1,544,552 Selling, marketing, general and administrative expenses 1,366,716 505,666 1,522,978 ----------------------------------------------- Operating income 44,813 55,482 21,574 Other income (expenses): Interest expense (81,638) (53,012) (121,446) Other income (expense), net 221 8,436 (15,928) ----------------------------------------------- Total other (expenses) (81,417) (44,576) (137,374) ----------------------------------------------- Income (loss) before taxes (36,604) 10,906 (115,800) Income tax provision - 4,400 - ----------------------------------------------- Net income (loss) $ (36,604) $ 6,506 $ (115,800) =============================================== Basic and diluted income (loss) per share - - - =============================================== Weighted-average shares outstanding 541,666,000 270,629,000 347,086,000 =============================================== See accompanying notes. F-4 LearnCom, Inc. and Subsidiary Consolidated Statement of Shareholders' Equity Additional Accumulated Common Stock Paid-in Capital Deficit Total Shares Amount ------------------------------------------------------------------------------ Balance at May 24, 1998 (date of inception) - $ - $ - $ - $ - Issuance of founders' stock 270,629,342 - - - - ------------------------------------------------------------------------------ Balance at December 31, 1998 270,629,342 - - - - Issuance of stock in exchange of notes payable to related parties 84,102,575 84,103 15,897 - 100,000 Issuance of stock for cash 145,268,083 415,897 343,603 - 759,500 Net loss (115,800) (115,800) ------------------------------------------------------------------------------ Balance at December 31, 1999 500,000,000 500,000 359,500 (115,800) 743,700 Merger with Smoky Hill Services, Inc. accounted for as a recapitalization (Note 4) (unaudited) 257,500,000 257,500 (257,500) - - Net loss (unaudited) (36,604) (36,604) ------------------------------------------------------------------------------ Balance at June 30, 2000 (unaudited) 757,500,000 $ 757,500 $ 102,000 $ (152,404) $ 707,096 ============================================================================== See accompanying notes. F-5 LearnCom, Inc. and Subsidiary Statements of Cash Flows Six Months Ended Year Ended June 30 December 31 2000 1999 1999 (unaudited) (unaudited) ---------------------------------------------- Operating activities Net income (loss) (36,604) $ 6,506 $(115,800) Adjustments to reconcile net income (loss) to net cash used in operating activities: Depreciation expense 32,236 4,065 26,780 Amortization expense 160,349 32,174 142,849 Loss on disposal of equipment - - 7,094 Changes in operating assets and liabilities Accounts receivable (92,865) (57,610) 25,310 Inventory (10,799) (15,819) 8,007 Prepaid expenses and other assets (49,660) (21,152) (23,523) Accounts payable 173,678 9,932 105,198 Accrued expenses (47,246) (26,916) 73,403 ---------------------------------------------- Total adjustments (26,892) (111,665) 188,395 ---------------------------------------------- Net cash provided (used) by operating activities 129,089 (68,920) 249,318 Investing activities Purchases of property and equipment (84,425) (37,347) (209,921) Payments for publishing rights and (158,790) - (31,846) masters Business acquisitions, net of cash - 40,528 (382,884) acquired ---------------------------------------------- Net cash provided (used) by investing activities (243,215) 3,181 (624,651) Financing activities: Issuance of common stock - 550,000 759,500 Proceeds from revolving line of credit 50,000 60,000 375,000 Proceeds from note payable - employee 120,000 - - Proceeds from note payable - related - - 250,000 party Principal payments on notes payable (111,261) (187,886) (300,000) Principal payments on notes payable - - (330,000) (630,000) related party ---------------------------------------------- Net cash provided by financing activities 58,739 92,114 454,500 ---------------------------------------------- Net increase (decrease) in cash and cash equivalents (55,387) 26,375 79,167 Cash at beginning of period 79,167 - - ---------------------------------------------- Cash at end of period $23,780 $ 26,375 $ 79,167 ============================================== See accompanying notes. F-6 1. Organization and Nature of Business LearnCom, Inc. (LearnCom or the Company) was incorporated in Illinois in May 1998. From May 1998 until January 1999, the Company had no operations, and its only activity was to issue 270,629,342 shares of common stock to its founders with no value ascribed. In January 1999, the Company acquired the operating assets and liabilities of WingsNet, Inc., at which point the actual operations of the Company began. In August 1999, the Company acquired 100% of the common stock of BNA Communications, Inc. These acquisitions are further described in Note 3. LearnCom operates in a single business segment producing and distributing proprietary video programs, ancillary materials and consulting services for use in management and employee training, motivational, and skills enhancement programs. The programs and consulting contracts are sold to corporations, professional organizations, government agencies, and financial institutions primarily in North America. The Company performs ongoing credit evaluations of its customers and generally does not require collateral. Losses from credit sales are provided for in the financial statements and have historically been within management's expectations. Prior to the reverse acquisition with Smoky Hill Services, Inc. (the Registrant or Smoky Hill) in May 2000 (see Note 4. - Reverse Acquisition), LearnCom was a privately held corporation. Subsequent to the reverse acquisition, the former shareholders of LearnCom own 66% of the Registrant. 2. Significant Accounting Policies Basis of Consolidation The consolidated financial statements include the accounts of the Company and BNA Communications, Inc., a wholly owned subsidiary. All significant intercompany accounts and transactions have been eliminated in consolidation. Information Related to Interim Financial Statements The unaudited financial statements as of June 30, 2000 and for the six months ended June 30, 2000 and 1999 have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and note disclosures relating to the six month periods ended June 30, 2000 and 1999 normally included in annual financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information presented not misleading. These unaudited financial statements reflect, in the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to fairly present the results of operations, changes in cash flows and financial position as of and for the periods presented. The results for the interim periods presented are not necessarily indicative of results to be expected for a full year. F-7 2. Significant Accounting Policies (continued) Cash Equivalents The Company considers all highly liquid investments with a maturity of three months or less when purchased to be cash equivalents. Inventories Inventories consist of program tapes, blank tape stock, printed program materials, tape cases, and packaging materials and are stated at the lower of average cost or market. Furniture, Fixtures and Office Equipment Furniture, fixtures and office equipment are stated at cost. Maintenance and repairs are charged to expense as incurred. Major acquisitions and improvements are capitalized. Depreciation is computed principally using the straight-line method over the estimated useful lives of assets. The useful lives are seven years for furniture and fixtures, five years for office equipment and three years for computer equipment and software, including website development costs. Publishing Rights and Masters Publishing rights and masters represents the exclusive rights to publish and distribute the Company's products. Publishing rights and masters consists primarily of acquired film libraries, which are amortized using the income forecast method. Management periodically reviews the value of publishing rights and masters and adjusts such amount if a permanent decline in value has occurred relative to its unamortized value. Revenue Recognition The Company recognizes revenue when product is shipped or when services are rendered. Advertising Expense Advertising costs are expensed as incurred. Advertising expense for the year ended December 31, 1999 was approximately $110,900. Income Taxes The Company uses the liability method in measuring the provision for income taxes and recognizing deferred tax assets and liabilities in the balance sheet. The liability method requires that deferred income taxes reflect the tax consequences of currently enacted rates for differences between tax and financial reporting basis of assets and liabilities. F-8 2. Significant Accounting Policies (continued) Stock Compensation The Company has elected to follow APB Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB 25"), and related Interpretations and accordingly, recognizes no compensation expense for stock options granted at fair value. Under APB 25, compensation expense is recognized for all options granted at less than the fair market value of the Company's common shares on the date of grant. Income (Loss) Per Share Basic and diluted income (loss) per common share amounted to less than $0.01 for all periods presented and are based upon the weighted average number of shares of common stock outstanding, giving retroactive effect of the merger discussed in Notes 1 and 4. The Company has excluded all outstanding stock options from the calculation of diluted loss per share because they would have an anti-dilutive effect. Use of Estimates The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates. 3. Acquisitions WingsNet, Inc. On January 19, 1999, the Company purchased certain operating assets of WingsNet, Inc. for $530,000 in notes payable to related parties, $300,000 in a note payable to a bank and the assumption of approximately $243,900 of liabilities. WingsNet, Inc. produced and distributed video-based training programs and content for executive and management development courses and seminars. BNA Communications, Inc. On August 30, 1999, the Company purchased 100% of the outstanding common stock of BNA Communications, Inc. for $341,756 in cash, a note payable to a bank amounting to $1,000,000 and purchase consideration payable to seller of $1,250,000 (see Note 5). The purchase price allocation related to this acquisition is preliminary and will be finalized during the third quarter of 2000. BNA Communications, Inc. was a wholly owned subsidiary of the Bureau of National Affairs and performed human resources consulting and training services and safe expectation services. The human resources operations consisted of sexual harassment, diversity and employment law video-based courseware, and the safe expectation operations consisted of video-based courseware in the area of business and governmental safety and F-9 3. Acquisitions (continued) environmental health, primarily for regulatory compliance under the Federal Occupational Safety and Health Act. The acquisitions described above were accounted for as purchases. The consolidated statements of operations of the Company include the results of operations of the acquired businesses for the period subsequent to the effective date of these acquisitions. The pro forma unaudited consolidated results of operations for the year ended December 31, 1999 assuming the consummation of the acquisitions as of January 1, 1999 would have been as follows: Total revenue $4,553,304 Net loss (443,800) Basic and diluted net loss per share - 4. Reverse Acquisition In May 2000, LearnCom entered into an Agreement and Plan of Reorganization with Smoky Hill Services, Inc. (Smoky Hill), a Nevada corporation incorporated in 1986, whereby Smoky Hill acquired 100% of the issued and outstanding stock of LearnCom in exchange for approximately 66% interest in its common stock. In contemplation of the merger Smoky Hill: 1) increased its authorized common shares from 50,000,000 to 2,000,000,000; 2) received 14,000,000 shares that were returned and cancelled from its parent company, VIP Worldnet, Inc.; and 3) completed a 125-for-1 split of its stock, increasing its outstanding Common Stock from 2,060,000 shares to 257,500,000. At the time of the transaction Smoky Hill was inactive, and Smoky Hill's assets and liabilities were nominal. Shortly before the merger, Smoky Hill changed its name to LearnCom, Inc. and is the legal successor. The transaction was accounted for as a reverse acquisition, which results in a recapitalization of the Company as it is deemed to be the acquiring entity for accounting purposes. Accordingly, the capital accounts, number of shares of common stock and loss per share have been retroactively restated to give effect to the recapitalization for all periods presented. On June 15, 2000, LearnCom offered for sale up to 75,000,000 shares of Common Stock (in units of 1,250,000 shares) at a price of $50,000 per unit or $0.04 per share in a private placement. F-10 5. Long-term Obligations Long-term obligations consist of the following: June 30, December 31, 2000 1999 Note payable--Employee, interest at 12% per annum, principal and accrued interest due in full on December 31, 2000 $ 120,000 $ - Notepayable--Related Party, interest at 12% per annum, principal and accrued interest due on demand, secured by inventory, accounts receivable, equipment and general intangibles. 50,000 50,000 Notepayable to American National Bank, $31,250 principal due monthly beginning January 31, 2000 plus interest at the bank's prime plus 1.25% per annum (9.75% at December 31, 1999). Final payment due August 31, 2000. Secured by inventory, accounts receivable, equipment and general intangibles. 897,500 1,000,000 Purchase consideration payable to Bureau of National Affairs, Inc. 1,141,239 1,150,000 ---------------------------------------------- Total 2,208,739 2,200,000 Less current portion 1,333,739 1,325,000 ---------------------------------------------- $ 875,000 $ 875,000 ============================================== Cash payments of interest and penalties was $112,380 for the year ended December 31, 1999. The estimated aggregate principal amounts of scheduled repayments of long-term obligations are: 2000--$1,325,000; 2001--$525,000 and 2002--$350,000. The schedule for repayment of the note payable to the Bureau of National Affairs is based on estimated future sales volume, reflecting the most recent sales forecast of the acquired business. The repayment schedule will change if actual sales volume differs from forecasted sales volume. The Company is in the process of negotiating an extension of the note payable and revolving line of credit with American National Bank to August 31, 2001 at comparable terms. 6. Revolving Line of Credit The Company has a $500,000 line of credit from American National Bank secured by cash deposits, accounts receivable and other business assets. The available balance under the line was $125,000 and $75,000 at December 31, 1999 and June 30, 2000, respectively. Interest is payable F-11 6. Revolving Line of Credit (continued) monthly at the bank's prime rate plus 1% per annum (9.5% at December 31, 1999). The outstanding principal and any accrued interest is due August 31, 2000. Interest paid for the year ended December 31, 1999 was $6,832. 7. Leases The Company leases office space and office equipment under operating leases due to expire at dates varying from April 2000 to August 2004. Rent expense from these leases totaled $40,815 during 1999. The following is a schedule of future minimum rental payments required under the above operating leases as of December 31, 1999: Year Ended December 31 Amount --------------------------------------------------------- 2000 $ 156,946 2001 86,969 2002 84,135 2003 77,784 2004 31,696 --------------- $ 437,530 =============== 8. Stock Option Plan Under the Company's stock option plan, shares of common stock have been made available to grant at the discretion of the Board of Directors to officers, directors and key employees in the form of stock options, stock appreciation rights and restricted stock awards. Currently only stock options have been granted. The options have a maximum ten-year term and generally vest over a three year period. In connection with the reverse acquisition (see Note 4 - Reverse Acquisition), the options outstanding under the Company's plan were assumed by the LearnCom, Inc. 2000 Employee Stock Option Plan (the "Option Plan"). LearnCom has reserved 102,000,000 shares of Common Stock for issuance under the Option Plan. The number of options and weighted-average exercise prices of options for the periods indicated are as follows (adjusted for the effect of the 125 for 1 split in May 2000 as part of the reverse acquisition): F-12 8. Stock Option Plan (continued) Number of Options Exercise Prices Options outstanding at December 31, 1998 Granted 66,501,690 $0.007 Exercised - - Cancelled - - Options outstanding at December 31, 1999 66,501,690 $0.007 Exercisable at December 31, 1999 22,167,230 $0.007 As of December 31, 1999, the weighted average remaining contractual life of the options is 7.85 years. The Company has elected to follow APB 25 and related Interpretations and accordingly, recognizes no compensation expense for stock options granted at fair value. Management believes that the alternative fair value accounting provided for under FASB Statement No. 123, "Accounting For Stock Based Compensation" ("SFAS 123"), requires use of option valuation methods that were not developed for use in valuing employee stock options. Pro forma information regarding net income and earnings per share is required by SFAS 123 and has been determined as if the Company had accounted for its employee stock options under the fair value method of that Statement. For purposes of pro forma disclosures, the estimated value of the options is amortized to expense over the options' vesting period. The pro forma results are not necessarily indicative of what would have occurred had the Company adopted SFAS 123. The Company's pro forma information as of December 31, 1999 indicates an increase in the net loss of $20,220 to $(136,020), and no change in basic and diluted loss per share. The fair value of the options was estimated at the date of grant using a Black-Scholes option-pricing model. The Company assumed a dividend yield rate of 0% and a weighted-average expected life of the options of 3 years. The risk-free interest factor utilized was 6.5%, and the volatility factor of the expected market price of the Company's stock was 1.15. 9. Income Taxes Deferred income taxes reflect the net tax effect of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of the Company's deferred tax liabilities and assets are as follows: F-13 9. Income Taxes (continued) Accrued expenses $ 63,500 Net operating loss carryforwards 30,700 Valuation allowance (94,200) -------- Net deferred taxes $ -- ======== As of December 31, 1999, the Company had Federal net operating loss carryforwards of approximately $80,800, which will expire in fiscal years ending 2014. The Company's effective tax rate differs from the federal statutory rates primarily due to deferred tax asset valuation allowances and nondeductible items. For financial reporting purposes, a valuation allowance was recognized to offset the Company's net deferred tax assets at December 31, 1999. 10. Commitments and Contingencies The Company has an irrevocable standby letter of credit for $50,000 from American National Bank as security for rental payments on leased office space. The letter of credit expires June 30, 2001 and is secured by cash deposits, accounts receivable and other business assets. As of December 31, 1999 the balance was $0. The Company is involved in various disputes, arising in the ordinary course of its business, which may result in pending or threatened litigation. Management does not expect these matters to have a material adverse effect on the Company's financial position, results of operations or cash flows. 11. Related Party Transactions The Company has engaged The Armand Group, an investment banking firm of which the Chairman of the Board of Directors of the Company is a Managing Director, to provide banking services and advice in connection with proposed acquisitions, proposed financings and other financial and strategic matters. Under the terms of the engagement, The Armand Group is paid a retainer of $5,000 per month, reimbursed for out-of-pocket expenses and paid commissions in amounts agreed upon from time to time for services rendered in connection with specific merger, acquisition or financing transactions. During the year ended December 31, 1999, the Company paid The Armand Group approximately $154,000. The Company has engaged R. Redwitz & Co., an accounting and financial consulting firm, of which the acting Chief Financial Officer and a director of the Company is the Managing Partner, F-14 11. Related Party Transactions (continued) to provide certain accounting services to the Company. Under the terms of the engagement, R. Redwitz & Co. is paid a retainer of $5,000 per month and reimbursed for out-of-pocket expenses. During the year ended December 31, 1999 amounts paid to R. Redwitz & Co. amounted to approximately $31,000. F-15