U.S. SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 10-QSB Quarterly Report Under Section 13 or 15(d) of the Securities Exchange Act of 1934 For the Quarterly Period Ended June 30, 1999 Commission File Number: 0-25761 LOG ON AMERICA, INC. ------------------------------------------------------ (Exact name of registrant as specified in its charter) Delaware 05-04966586 - ------------------------------- -------------------- (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 3 Regency Plaza, Providence, Rhode Island 02903 ----------------------------------------------- (Address of principal executive offices) (Zip Code) (401) 453-6100 -------------- (Registrant's telephone number, including area code) Check mark whether the issuer: (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. /X/ Yes / / No As of August 6, 1999, a total of 7,647,383 shares of the Registrants Common Stock, $.01 par value, were issued and outstanding. LOG ON AMERICA, INC. INDEX Page No. PART I. FINANCIAL INFORMATION Item 1. Financial Statements (Unaudited) Balance Sheet as of June 30, 1999 .................................................. 3 Statements of Operations for the Three Months Ended and Six Months Ended June 30, 1998 and 1999 ..................................................... 4 Statements of Cash Flows for the Six Months Ended June 30, 1998 and 1999 ............................................................................. 5 Notes to Financial Statements ...................................................... 6 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations .. 9 PART II. OTHER INFORMATION Item 1. Legal Proceedings .................................................................. 13 Item 2. Changes in Securities .............................................................. 13 Item 3. Defaults in Senior Securities ...................................................... 13 Item 4. Submission of Matters to a Vote of Security Holders ................................ 13 Item 5. Other Information .................................................................. 13 Item 6. Exhibits and Reports on Form 8-K ................................................... 13 Signatures ..................................................................................... 14 The accompanying notes are an integral part of these financial statements. 2 PART I FINANCIAL INFORMATION Item 1: Financial Statements LOG ON AMERICA, INC. BALANCE SHEET (unaudited) CURRENT ASSETS June 30, 1999 ------------- Cash.................................................................................... $ 21,280,959 Accounts receivable, net ............................................................. 147,373 Other current assets ................................................................. 108,009 ------------ TOTAL CURRENT ASSETS ............................................................... 21,536,341 PROPERTY & EQUIPMENT, net ............................................................... 545,062 OTHER ASSETS Goodwill, net ........................................................................ 215,149 Notes receivable ..................................................................... 282,843 Other assets ......................................................................... 17,816 ------------ TOTAL OTHER ASSETS ................................................................ 515,808 ------------ TOTAL ASSETS ............................................................................ $ 22,597,211 ============ CURRENT LIABILITIES Note payable ......................................................................... $ 13,512 Accounts payable ..................................................................... 526,775 Accrued expenses ..................................................................... 153,434 Deferred revenue ..................................................................... 59,251 ------------ TOTAL CURRENT LIABILITIES ......................................................... 752,972 STOCKHOLDERS' EQUITY Common stock, $.01 par value; authorized 20,000,000 shares, 7,140,716 issued and outstanding at June 30, 1999 ............................................ 47,063 Additional paid-in capital ........................................................... 22,866,200 Accumulated deficit .................................................................. (1,069,024) ------------ TOTAL STOCKHOLDERS' EQUITY ............................................................. 21,844,239 ------------ TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY .............................................. $ 22,597,211 ============ The accompanying notes are an integral part of these financial statements. 3 LOG ON AMERICA, INC. STATEMENTS OF OPERATIONS (unaudited) Three Months Ended June 30, Six Months Ended June 30, 1999 1998 1999 1998 ----------------------------- ----------------------------- REVENUES Total Revenues .......................................... $ 245,267 $ 176,973 $ 483,911 $ 346,847 OPERATING EXPENSES Communication and internet services ...................... 123,284 80,764 243,225 153,147 General and administrative ............................... 726,190 130,857 1,033,377 255,748 ----------- ----------- ----------- ----------- Total Operating Expenses ................................ 849,474 211,621 1,276,602 408,895 ----------- ----------- ----------- ----------- OPERATING LOSS ............................................. (604,207) (34,648) (792,691) (62,048) ----------- ----------- ----------- ----------- OTHER INCOME (EXPENSE) Interest expense ......................................... (597) -- (877) (60) Interest income .......................................... 145,863 -- 146,605 -- ----------- ----------- ----------- ----------- 145,266 -- 145,728 (60) ----------- ----------- ----------- ----------- NET LOSS ................................................... $ (458,941) $ (34,648) $ (646,963) $ (62,108) =========== =========== =========== =========== WEIGHTED AVERAGE COMMON SHARES USED IN COMPUTING BASIC AND DILUTED LOSS PER SHARE ........................... 6,390,057 3,634,850 5,575,191 3,496,213 ----------- ----------- ----------- ----------- BASIC AND DILUTED LOSS PER COMMON SHARE .................... $ (.07) $ (.01) $ (.12) $ (.02) =========== =========== =========== =========== 4 LOG ON AMERICA, INC. STATEMENTS OF CASH FLOWS (unaudited) Six Months Ended June 30, --------------------------------------- 1999 1998 ------------ ------------- CASH FLOWS FROM OPERATING ACTIVITIES: Net loss ..................................................................... $ (646,963) $ (62,108) Adjustments: Stock issued for services .................................................. -- 1,578 Stock issued for settlements of prior obligations .......................... -- 7,588 Notes receivable forgiven related to stock issuance ........................ -- 36,110 Notes receivable officer forgiven .......................................... 15,688 -- Deprecation and amortization ............................................... 42,964 37,890 Bad debt provision ......................................................... 8,285 (2,581) Changes in: Accounts receivable ...................................................... (62,498) (14,771) Other current assets ..................................................... (102,443) (2,804) Other assets ............................................................. (17,111) -- Accounts payable ......................................................... 98,200 72,542 Accrued expenses ......................................................... 135,129 21,486 Deferred revenue ......................................................... 42,062 3,807 ------------ ------------ Total Adjustments ...................................................... 160,276 160,845 ------------ ------------ NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES ............................ (486,687) 98,737 ------------ ------------ CASH FLOWS FROM INVESTING ACTIVITIES: Acquisition of property and equipment ........................................ (494,270) (18,812) Issuance of notes receivable ................................................. (200,000) -- Payments on note receivable officer .......................................... -- (85,940) ------------ ------------ NET CASH USED IN INVESTING ACTIVITIES .......................................... (694,270) (104,752) ------------ ------------ CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from sale of common stock ........................................... 25,300,000 -- Proceeds form note payable related party ..................................... -- 12,000 Issuance costs ............................................................... (3,465,186) -- Payments on note payable ..................................................... (3,029) (5,545) ------------ ------------ NET CASH PROVIDED BY FINANCING ACTIVITIES ..................................... 21,831,785 6,455 ------------ ------------- NET INCREASE IN CASH ........................................................... 20,650,828 440 CASH BEGINNING OF PERIOD ....................................................... 630,131 -- ------------ ------------ CASH END OF PERIOD ............................................................. $ 21,280,959 $ 440 ============ ============ SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES: 1999 1998 ------------ ------------ Details of acquisition Fair value of assets acquired ................................................ -- $ 362,665 ============ ============ Goodwill established ......................................................... -- $ 125,739 ============ ============ Liabilities assumed .......................................................... -- $ 488,404 ============ ============ 5 LOG ON AMERICA, INC. NOTES TO FINANCIAL STATEMENTS (unaudited) 1. Summary of Significant Accounting Policies A. Basis of Presentation 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. Actual results may differ from those estimates. The financial statements at June 30, 1999 and for the three and six month periods ended June 30, 1998 and 1999 are unaudited, but include all adjustments (consisting only of normal recurring adjustments) that the Company considers necessary for a fair presentation of financial position and operating results. Operating results for the three and six month periods ended June 30, 1998 and 1999 are not necessarily indicative of results that may be expected for any future periods. The information included in this report should be read in conjunction with the Company's audited financial statements and notes thereto included in the Company's Registration Statement on Form SB-2. B. Earnings (Loss) Per Share Basic earnings per share is computed by dividing income or loss applicable to common shareholders by the weighted average number of shares of the Company's common stock ("Common Stock"), after giving consideration to shares subject to repurchase, outstanding during the period. Diluted earnings per share is determined in the same manner as basic earnings per share except that the number of shares is increased assuming exercise of dilutive stock options and warrants using the treasury stock method. The diluted earnings per share amount has not been reported because the Company has a net loss and the impact of the assumed exercise of the stock options and warrants is not dilutive. 6 Three Month Period Ended Three Month Period Ended June 30, 1999 June 30, 1998 Earnings Weighted EPS Earnings Weighted EPS Avg. Shares Avg. Shares --------------------------------------------------------------------------------- Net loss as reported $ (458,941) $ (34,648) ------------- -------------- Basic Earnings per Share: Loss available to Common Shareholders $ (458,941) 6,390,057 $ (.07) $ (34,648) 3,634,850 $ (.01) --------------------------------------------------------------------------------- Effect of dilutive securities: Stock Options -- -- -- -- -- -- Diluted Earnings Per Share: Loss available to Common Shareholders $ (458,941) 6,390,057 $ (.07) $ (34,648) 3,634,850 $ (.01) --------------------------------------------------------------------------------- Six Month Period Ended Six Month Period Ended June 30, 1999 June 30, 1998 --------------------------------------------------------------------------------- Weighted Weighted EPS Earnings Avg. Shares EPS Earnings Avg. Shares --------------------------------------------------------------------------------- Net loss as reported $ (646,963) $ (62,108) ---------- ---------- Basic Earnings per Share: Loss available to $ (646,963) 5,575,191 $ (.12) $ (62,108) 3,496,213 $(.02) Common Shareholders --------------------------------------------------------------------------------- Effect of dilutive securities: Stock Options -- -- -- -- -- -- Diluted Earnings Per Share: Loss available to $ (646,963) 5,575,191 $ (.12) $ (62,108) 3,496,213 $(.02) Common Shareholders --------------------------------------------------------------------------------- 7 C. Subsequent Events On August 3, 1999, we completed the acquisition of all the outstanding shares of cyberTours, Inc. in exchange for 506,667 shares of our Common Stock, valued at $15.00 per share or $7,600,000. Presented below is the Pro Forma Condensed Combined Statement of Operations for the six months ended June 30, 1999 and June 30, 1998. LOG ON AMERICA, INC. PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS SIX MONTHS ENDED JUNE 30, 1999 AND 1998 (UNAUDITED) 1999 1998 ----------------------------------- Revenue $ 2,795,540 $ 1,687,349 Operating Expenses 4,839,212 2,771,010 ----------------------------------- Operating Loss (2,043,672) (1,083,661) ----------------------------------- Other income (expense) 75,606 (33,427) Benefit from income taxes -- -- ----------------------------------- Net loss $ (1,968,066) $ (1,117,088) =================================== Weighted average shares outstanding -- basic and diluted 6,081,858 4,002,880 =================================== Loss per common share -- basic and diluted $ (.32) $ (0.28) =================================== 8 Item 2: Management's Discussion and Analysis of Financial Condition and Results of Operations. The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our financial statements and the notes thereto. Certain statements set forth below constitute "forward-looking statements". Forward-looking statements involve known and unknown risks, uncertainties, and other factors that may cause our actual results, performance or achievements, or industry results to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Given these uncertainties, investors and prospective investors are cautioned not to place undue reliance on forward-looking statements. We disclaim any obligation to update information contained in any forward-looking statement. Overview We are a Northeast Regional Competitive Local Exchange Carrier, "CLEC", and Information/Internet Service Provider, "IISP", offering local dial-tone, instate toll, long distance, high speed Internet access and cable programming solutions over traditional copper wire using DSL technology, to residential and commercial clients throughout the Northeast. Our goal is to become a leading provider of a wide range of Internet, voice, data, video, and cable programming solutions in the Northeast. To accomplish this goal, we intend to develop, utilize and package our services for the residential and commercial marketplace at competitive prices. To date, we have focused our efforts on high revenue, high margin commercial clients which enter into term contracts for service, generally 12 months in duration. We intend to utilize these relationships and begin cross-selling additional services as we roll out our high speed DSL backbone. We will utilize this backbone to offer high margin, value added telecommunication services. In our target market, the Northeast corridor, we will begin target marketing to both traditional dial-up and local dial tone customers, offering a wide array of services under one unified bill. We rely on service and performance to attract and retain our customers. We also provide equipment and security products to our commercial clients that enhance our understanding of their unique needs. We employ the following marketing strategies: targeted direct marketing, development of brochures, tradeshow participation and print media. We have begun expanding our direct marketing sales team with the addition of a director of marketing, and a vice president of sales and will begin employing additional sales staff in the Northeast over the next 90 days. On August 3, 1999, we completed the acquisition of all the outstanding shares of cyberTours, Inc. in exchange for 506,667 shares of our common stock valued at approximately $7,600,000. 9 Results of Operations We completed our initial public offering on April 22, 1999, and we raised approximately $25,300,000 in gross proceeds thereby. Pro Forma for Six Months Ended June 30, 1999 versus Six Months Ended June 30, 1998 Revenues Our Pro Forma revenues are primarily comprised of dial-up services associated with cyberTours, Inc. which was acquired on August 3, 1999. Pro Forma revenues grew 66% from $1,687,349 to $2,795,540 for the six months ended June 30, 1999 as compared to the comparable period in 1998. Revenue growth is attributable to acquisitions and increased sales efforts, services offered, and an aggressive marketing campaign in both Rhode Island and Maine. Operating Expenses Our Pro Forma operating expenses increased from $2,771,010 to $4,839,212 for the six months ended June 30, 1999 for an increase of 75%. These increases were primarily attributed to increases in personnel costs related to increase in the staff headcount, an increase in marketing and sales costs, an increase in office expense, and the goodwill and customer lists associated with the cyberTours acquisition, and additional equipment costs associated with the buildout of our network backbone to accommodate increase usage of our network. Net Loss As a result of the previously mentioned factors, Pro Forma net loss grew from $1,117,088 to $1,968,066 for the six months ended June 30, 1998 and 1999, respectively. Three Months Ended June 30, 1999 versus Three Months Ended June 30, 1998 Revenues Our revenues are primarily comprised of dial-up, dedicated access service and web services. Revenues grew 39% from $176,973 to $245,267 for the three months ended June 30, 1999 as compared to the comparable period in 1998. Revenue growth performance is attributable to an increase in sales efforts, services offered and an aggressive marketing campaign in our local market, Rhode Island. Gross Profit Gross profit consists of total revenue less the cost of delivering services and equipment. Gross profit increased from $96,209 to $121,983 for an increase of 27% as compared to the comparable period in 1998. Selling, General, and Administrative Expenses Selling, general, and administrative expenses increased from $130,857 to $726,190 for the three months ended June 30, 1999 for an increase of 455%. These increases were primarily attributed to increases in personnel cost related to an increase in the staff headcount, an increase in marketing and sales costs, an increase in office expense, and additional equipment costs associated with the build out of our network backbone to accommodate increased usage of our network. 10 Other Income (Expense) Other income and expense improved from $0 to $145,266 for the three months ended June 30, 1999. This increase is primarily due to the investment income earned on the proceeds from the initial public offering on April 22, 1999. Net Loss As a result of the previously mentioned factors, net loss grew from $34,648 to $458,941 for the three months ended June 30, 1998 and 1999, respectively. Six Months Ended June 30, 1999 versus Six Months Ended June 30, 1998 Revenues Our revenues are primarily comprised of dial-up, dedicated access service and web services. Revenues grew 40% from $346,847 to $483,911 for the six months ended June 30, 1999 as compared to the comparable period in 1998. Revenue growth performance is attributable to an increase in sales efforts, services offered and an aggressive marketing campaign in our local market, Rhode Island. Gross Profit Gross profit consists of total revenue less the cost of delivering services and equipment. Gross profit increased from $193,700 to $240,686, for an increase of 24% as compared to the comparable period in 1998. Selling, General, and Administrative Expenses General and administrative expenses increased from $255,748 to $1,033,377 for the six months ended June 30, 1999 for an increase of 304%. These increases were primarily attributed to increases in personnel cost related to an increase in the staff headcount, an increase in marketing and sales costs, an increase in office expense, and additional equipment costs associated with the build out of our network backbone to accommodate increased usage of our network. Other Income (Expense) Other income and expense increased from $(60) to $145,728 for the six months ended June 30, 1999. This increase is primarily due to the investment income earned on proceeds from the initial public offering on April 22, 1999. Net Loss As a result of the previously mentioned factors, net loss grew from $62,108 to $646,963 for the six months ended June 30, 1998 and 1999, respectively. Liquidity and Capital Resources The development and expansion of our business requires significant capital expenditures. These capital expenditures primarily include build-out costs such as the procurement, design, and construction of our connection points and metro service center locations in each market, as well as other costs that support our network design. The number of targeted central offices in each market varies, as does the average capital cost to build our connection points in the given market. Capital expenditures were nominal during the second quarter of 1999. We expect our 11 capital expenditures to be substantially higher in future periods, arising primarily from payments of collocation fees and the purchase of infrastructure equipment necessary for the development and expansion of our network. Our capital requirements may vary based upon the timing and success of our rollout and as a result of regulatory, technological, and competitive developments, or if - demand for our services or our anticipated cash flow from operations is less or more than expected; - our development plans or projections change or prove to be inaccurate; - we engage in any acquisitions; or - we accelerate deployment of our network services or otherwise alter the schedule or targets of our rollout plan. We intend to continue to expand our operations at a rapid pace and expect to continue to operate at a loss for the foreseeable future. The nature of expenses contributing to our future losses will include network and service costs in existing and new markets; legal, marketing, and selling expenses as we enter each new market; payroll-related expenses as we continue to add employees; general overhead to support the operational increases; and interest expense arising from financing our expenditures. We have not paid any dividends to our shareholders and will not pay dividends for the foreseeable future. Through June 30, 1999, we have financed our operations and market build-outs primarily from the sale of our common stock in 1998, for which we received approximately $1,250,000 in net proceeds, and through our April 22, 1999 initial public offering, for which we received $21,800,000 in net proceeds. As of June 30, 1999, we had $21,280,959 in cash equivalents and we had an accumulated deficit of $1,069,024. Year 2000 Compliance The inability of computers, software and other equipment utilizing microprocessing to organize and properly address certain fields containing a two-digit year is commonly referred to as the Year 2000 problem. As the year 2000 approaches, computer systems may be unable to accurately process certain date-based information. We have implemented a Year 2000 program to ensure that our computer systems and applications will function properly beyond 1999. We have identified vendor and business partner software with which we electronically interact, or from which we purchase supplies, and have requested Year 2000 compliance certifications. We have received verbal assurances from those vendors and business partners that they and their respective suppliers are Year 2000 compliant. Although we believe all of our systems are and will be Year 2000 compliant, there can be no assurances that all of our vendors' and business partners' systems will be Year 2000 compliant. Our cost to comply with the Year 2000 initiative is not expected to be material. In June 1998, we began converting our computer system to be Year 2000 compliant. As of December 15, 1998, all of our non-IT systems were compliant. As of June 30, 1999, we spent approximately $1,500 on our Year 2000 compliance efforts. This figure includes all labor and expenses. 12 PART II OTHER INFORMATION Item 1: Legal Proceedings There are no material legal proceedings pending or threatened against the Company. Item 2: Changes in Securities The Company filed a Registration Statement on SB-2, to register shares of its Common Stock in an initial public offering. The offering closed on April 22, 1999, resulting in the sale of all the 2,530,000 shares offered at an offering price of $10.00 per share (constituting aggregate gross proceeds of $25,300,000 for the account of the Company). The managing underwriters of the offering were Dirks and Company. Item 3: Defaults in Senior Securities Not Applicable Item 4: Submission of Matters to a Vote of Security Holders Not Applicable Item 5: Other Information Not Applicable Item 6: Exhibits and Reports on Form 8K (1) Exhibits: 27.1 Financial Data Schedule (2) Reports on Form 8-K: None 13 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. LOG ON AMERICA, INC. By: /S/ Kenneth M. Cornell ---------------------------------- Date: August 10, 1999 Kenneth M. Cornell, Chief Financial Officer (Principal Financial and Accounting Officer)