SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
-----------------------
FORM 8-K
Current Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED) April 30, 2000
JENKON INTERNATIONAL, INC.
------------------------------------------------------
(Exact name of registrant as specified in its charter)
DELAWARE 000-24637 91-1890338
- ------------------------------- ------------------------ -------------
(State or other jurisdiction of (Commission File Number) (IRS Employer
incorporation) Identification No.)
7600 N.E. 41ST STREET, SUITE 350
VANCOUVER, WASHINGTON 98662
------------------------------------------------------------
(Address of principal executive offices, including zip code)
REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (360) 256-4400
- --------------------------------------------------------------------------------
Page 1
ITEM 5. OTHER EVENTS.
Jenkon International, Inc. ("Jenkon" or the "Company") is voluntarily
reporting its pro forma combined condensed statement of operations for the ten
months ended April 30, 2000 as well as its pro forma combined condensed balance
sheet as of April 30, 2000.
The pro forma financial statements present the financial results of
operations and financial position of the Company assuming the following events
had occurred:
- -- Sale of Summit V, Inc. ("Summit V") to JIA, Inc.
- -- Conversion of Series B and C Redeemable Preferred Stock into Jenkon
Common Stock
- -- Conversion of Convertible Notes into Jenkon Common Stock
The Sale of Summit V is subject to many contingencies, including
stockholder approval and other events that are outside the Company's control.
There can be no assurance that the sale of Summit V will be consummated.
The conversion of the Redeemable Preferred Stock and the conversion of
the Convertible Notes are both subject to stockholder approval. There can be no
assurance that such approval will be obtained.
- --------------------------------------------------------------------------------
Page 2
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
Pro Forma Financial Information
Pro Forma Condensed Financial Statements of Jenkon
International, Inc. and Subsidiaries
-- Introduction of Pro Forma Combined Condensed
Financial Statements (Unaudited)
-- Pro Forma Combined Condensed Balance Sheet
(Unaudited) -- April 30, 2000
-- Pro Forma Combined Condensed Statements of Operations
(Unaudited) -- ten months ended April 30, 2000
-- Notes to Pro Forma Combined Condensed Financial
Statements (Unaudited)
- --------------------------------------------------------------------------------
Page 3
UNAUDITED PRO FORMA COMBINED CONDENSED
STATEMENTS OF OPERATIONS OF
JENKON INTERNATIONAL, INC. AND SUBSIDIARIES
Introduction of Pro Forma Combined Condensed Statements of Operations
(Unaudited)
Pro Forma Combined Condensed Balance Sheet (Unaudited)
Pro Forma Combined Condensed Statements of Operations (Unaudited)
Notes to Pro Forma Combined Condensed Financial Statements (Unaudited)
Introduction to Pro Forma Combined Condensed Statements of Operations
(Unaudited)
The unaudited pro forma combined condensed balance sheet has been
prepared as if the reverse acquisition of Jenkon by MMKid, disposition of Summit
V, financing transaction, and conversion of all outstanding Redeemable Preferred
Stock and Convertible Debt had occurred on April 30, 2000. The unaudited pro
forma combined condensed statement of operation illustrates the affect of the
reverse acquisition, disposition, financing transaction and conversions
described as if they had occurred on July 1, 1999.
The unaudited pro forma combined condensed financial statements of
Jenkon are based upon the historical financial statements of MMKid and
Jenkon. These unaudited pro forma combined condensed financial statements are
not necessarily indicative of the results of operations that would have been
attained had the transactions actually taken place at the date indicated and
do not purport to be indicative of the effects that may be expected to occur
in the future.
The accompanying unaudited pro forma combined condensed financial
statements should be read in connection with the historical financial
statements of MMKid (included as item 7.A in Form 8-K/A filed on February 28,
2000) and Jenkon (filed as part of Form 10-KSB for the year ended June 30,
1999) as well as Jenkon International, Inc.'s 10QSB for the period ending
December 31, 1999 filed on February 22, 2000 and subsequently amended and
re-filed on May 26, 2000 and for the period ending March 31, 2000 filed on
May 15, 2000.
- --------------------------------------------------------------------------------
Page 4
JENKON INTERNATIONAL, INC.
PRO FORMA COMBINED CONDENSED
BALANCE SHEET (UNAUDITED)
-------------------------
Historical Merger
and Financing Pro Forma Pro Forma
April 30, 2000 Jenkon MMKid Adjustments Adjustments Combined
- ------------------------------------------------------------------------------------------------------------------------
ASSETS
Current assets:
Cash and investments $ 279,772 $ 617,929 $ (144,556) 2(a) $ 500,000 3(a) $ 1,253,145
Accounts receivable - net 469,706 1,281,792 (469,706) 2(a) -- 1,281,792
Inventory -- 725,000 -- -- 725,000
Intercompany 2,463,125 (2,463,125) -- -- --
Net assets of discontinued
Operations -- -- (162,035) 2(a) 162,035 3(a) --
Other assets 160,972 400,623 (129,876) 2(a) -- 431,719
------------ ------------ ------------ ------------ -------------
Total current assets 3,373,575 562,219 (906,173) 662,035 3,691,656
Note receivable -- -- -- 675,000 3(a) 675,000
Fixed assets net 887,775 221,343 (887,775) 2(a) -- 221,343
Long-term investments -- 308,279 -- -- 308,279
Goodwill -- 5,539,905 7,590,629 2(b)
(11,907,000) 2(c) (1,175,000) 3(a)
(48,534) 3(a) --
Other assets 155,852 680,000 (155,852) 2(a) -- 680,000
----------- -------------- ------------ ------------ -------------
Total assets $ 4,417,202 $ 7,311,746 $(6,266,171) $ 113,501 $ 5,576,278
============ ============= ============ ============ ============
LIABILITIES, REDEEMABLE PREFERRED STOCK AND
STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
Line of credit $ -- $ 1,107,395 $ -- $ -- $ 1,107,395
Accounts payable and accrued
liabilities 766,231 442,735 (643,382) 2(a) (91,500) 3(e) 474,084
Deferred revenue 869,918 -- (869,918) 2(a) -- --
Convertible debt 3,649,968 -- -- 850,032 3(c)
-- (4,500,000) 3(d) --
------------ ----------- ------------ ------------- ------------
Total current liabilities 5,286,117 1,550,130 (1,513,300) (3,741,468) 1,581,479
Long-term liabilities:
Accrued severance pay -- 161,000 -- -- 161,000
Long-term debt -- 1,017,242 -- -- 1,017,242
Amount due to related party 436,500 -- (436,500) 2(a) -- --
Redeemable preferred stock, Series B -- -- 3,279,890 2(d) (3,279,890) 3(b) --
Redeemable preferred stock, Series C -- -- 3,279,891 2(d) (3,279,891) 3(b) --
Stockholders' equity (deficit):
Common stock at par 5,662 1,454 (1,454) 2(d) 24,160 3(b)
4,500 3(d) 34,322
Treasury stock (340,000) -- -- -- (340,000)
Rights in products acquired
from related party -- (1,750,000) -- (1,750,000)
Additional paid-in capital 12,203,404 9,232,733 (6,558,327) 2(d)
7,590,629 2(b)
(11,907,000) 2(c)
(13,173,879) 2(e) 6,535,621 3(b)
(850,032) 3(c)
4,495,500 3(d)
113,501 3(a) 7,682,150
Stock subscription receivable (8,500) -- -- -- (8,500)
Foreign currency translation 7,898 -- -- -- 7,898
Accumulated deficit (13,173,879) (2,900,813) 13,173,879 2(e) 91,500 3(e) (2,809,313)
------------ ------------- ------------ ------------- -------------
Total stockholders' equity (deficit)(1,305,415) 4,583,374 (10,876,152) 10,414,750 2,816,557
------------ ------------- ------------ ------------- -------------
Total liabilities, redeemable preferred
stock and stockholders' equity
(deficit) $ 4,417,202 $ 7,311,746 $ (6,266,171) $ 113,501 $ 5,576,278
=========== ============= ============= ============= =============
The accompanying notes are an integral part of the Unaudited Pro Forma Combined
Condensed Financial Statements.
- --------------------------------------------------------------------------------
Page 5
Jenkon International, Inc.
Pro Forma Combined Condensed
Statements of Operations (Unaudited)
------------------------------------
Historical Merger
and Financing Pro Forma Pro Forma
Ten Months Ended April 30, 2000 Jenkon MMKid Adjustments Adjustments Combined
- ----------------------------------------------------------------------------------------------------------------------------------
REVENUES $ 3,043,859 $ 1,716,816 $(3,043,859) 2(a) $ -- $ 1,716,816
COST OF REVENUES 1,950,169 873,157 (1,950,169) 2(a) -- 873,157
----------- ----------- ------------ ------------ -----------
Gross Profit 1,093,690 843,659 (1,093,690) -- 843,659
OPERATING EXPENSES:
Product research, development and
enhancements 1,343,883 1,832,276 (1,343,883) 2(a) -- 1,832,276
Selling, general and administration 3,193,475 1,027,583 (2,953,145) 2(a) -- 1,267,913
Acquisition expense 711,329 -- (594,766) 2(a) -- 116,563
Goodwill amortization -- -- 91,763 2(b) (91,763) 3(f) --
----------- ----------- ------------ ------------ -----------
Total operating expenses 5,248,687 2,859,859 (4,800,031) (91,763) 3,216,752
----------- ----------- ------------ ------------ -----------
LOSS FROM CONTINUING OPERATIONS (4,154,997) (2,016,200) 3,706,341 91,763 (2,373,093)
OTHER INCOME (expense)
Interest, net (3,821,878) (92,840) 2,933 2(a) 3,649,968 3(c)
181,500 3(e) (80,317)
Other income (expense) (2,311) -- (910) 2(a) -- (3,221)
----------- ----------- ------------ ------------ -----------
LOSS FROM CONTINUING OPERATIONS $(7,979,186) $(2,109,040) $ 3,708,364 $ 3,923,231 $(2,456,631)
============ ============ ============ ============ ===========
BASIC AND DILUTED LOSS PER SHARE FROM CONTINUING OPERATIONS $ (0.07)
============
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING (basic and diluted) Note 3(g) 34,008,416
============
The accompanying notes are an integral part of the Unaudited Pro Forma Combined
Condensed Financial Statements.
- --------------------------------------------------------------------------------
Page 6
Jenkon International, Inc.
Notes to Pro Forma Combined Condensed
Financial Statements (Unaudited)
------------------------------------
1. DISCONTINUED OPERATIONS
On April 6, 2000, Jenkon's Board of Directors entered into a Stock
Purchase Agreement for the sale of Summit V. An adjustment is made to remove the
results of operations, as the business is considered a discontinued operation
for accounting purposes.
2. HISTORICAL MERGER AND FINANCING ADJUSTMENTS
The reverse acquisition of Jenkon by MMKid, the issuance of
Convertible Debt, as well as the decision to sell, discontinue or dispose of
the operations of Summit V occurred prior to April 30, 2000. As such, the
adjustments to reflect these transactions are of historical nature and not
indicative of pro forma adjustments and have thus been presented separately
from the pro forma adjustments.
(a) Elimination of the discontinued software solutions for network
marketing companies involved in the direct sales industry
operations.
(b) To record goodwill related to reverse acquisition
(c) To adjust goodwill for loss on disposition of discontinued
operations.
(d) To record exchange of MMKid common stock and additional
paid-in capital for Jenkon Redeemable Preferred Stock.
(e) To eliminate beginning Jenkon accumulated deficit.
(f) To record amortization of goodwill related to reverse
acquisition.
3. PRO FORMA ADJUSTMENTS
(a) To record the sale of Summit V to JIA, Inc., including the
elimination of net assets of Summit V and remaining goodwill
associated with reverse acquisition.
(b) To record conversion of Redeemable Preferred Stock into Jenkon
Common Stock.
(c) To eliminate amortization of original issue discount on the
$4,500,000 convertible debt due to the amount being a material
non-recurring charge which will be expensed within twelve
months (Note 3) and elimination of the remaining
unamortized original issue discount.
(d) To record conversion of Convertible Debt into Jenkon Common
Stock, due to sale of Summit V to JIA, Inc.
(e) To eliminate interest associated with Convertible Debt.
(f) To eliminate unamortized goodwill related to reverse
acquisition.
(g) The weighted average number of shares outstanding represents
Jenkon's actual weighted average number of shares for the
period presented increased by the shares issuable on
completion of the pro forma adjustments as described above.
Per share information is presented as if the common shares
issuable were issued at the beginning of July 1999.
4. MATERIAL NONRECURRING CHARGES
The following material nonrecurring charges, and related tax effects,
which result directly from the reverse acquisition and will be included in the
Statement of Operations within the twelve months following the reverse
acquisition are not reflected in the accompanying pro forma condensed Statement
of Operations.
- --------------------------------------------------------------------------------
Page 7
(i) Amortization of original issue discount of $4,500,000 related
to the Convertible Promissory Notes.
(ii) Goodwill amoritzation related to reverse acquisition and
subsequent sale of Summit V to JIA, Inc.
(iii) Interest at 12% on the Convertible Promissory notes for
January 2000 through May 2000 which totals $228,000.
5. EARNINGS (LOSS) PER COMMON SHARE
The Company computes loss per common share under SFAS No. 128, "Earnings
Per Share," which requires presentation of basic and diluted earnings (loss)
per share. Basic earnings (loss) per common share is computed by dividing
income or loss available to common shareholders by the weighted average
number of common shares outstanding for the reporting period. Diluted
earnings (loss) per common share reflects the potential dilution that could
occur if securities or other contracts, such as stock options, to issue
Common Stock were exercised or converted into Common Stock. The numerator in
calculating basic and diluted loss per share is reported net loss or net
income. The denominator is based on the weighted-average number of 34,008,416
for basic and dilutive for the ten months ended April 30, 2000. There was no
difference between basic and diluted weighted-average common shares as the
stock options were anti-dilutive. The denominator excludes stock issuable
upon the conversion of accrued interest on Convertible Debt payable in stock
upon maturity.
As a result of the December 16, 1999 reverse acquisition, Jenkon issued
840,000 shares of Common Stock in exchange for 5,375 shares of MMKid Common
Stock. This has been treated as a stock split of 156.28 for 1 and is
retroactively reflected for all periods presented.
- --------------------------------------------------------------------------------
Page 8
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
JENKON INTERNATIONAL, INC.
(Registrant)
May 30, 2000 /s/ DAVID A. EDWARDS
- --------------------- ---------------------------------------
Date Chief Executive Officer, Interim Chief
Financial Officer, Chairman and Director
May 30, 2000 /s/ PESSIE GOLDENBERG
- --------------------- ---------------------------------------
Date Director and President of Multimedia K.I.D.
May 30, 2000 /s/ CLIFFORD DEGROOT
- --------------------- ---------------------------------------
Date Controller and Principal Accounting
Officer
- --------------------------------------------------------------------------------
Page 9