LEAP GROUP INC
8-K/A, 1997-06-12
ADVERTISING AGENCIES
Previous: US GOLF & ENTERTAINMENT INC, SB-2/A, 1997-06-12
Next: BRISTOL TECHNOLOGY SYSTEMS INC, 8-K, 1997-06-12



<PAGE>
 
                      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

                                APRIL 15, 1997
               Date of Report (date of earliest event reported)


                        Commission File Number 0-20835

                             THE LEAP GROUP, INC.
            (Exact name of registrant as specified in its charter)


               Delaware                                 36-4079500
(State or other jurisdiction of                      (I.R.S. Employer
incorporation or organization)                      Identification No.)


                   22 W. Hubbard Street, Chicago, IL  60610
         (Address of  principal executive office, including zip code)


                                (312) 494-0300
             (Registrant's telephone number, including area code)



This Amendment to the Current Report on Form 8-K filed by the Registrant with
the Securities and Exchange Commission on April 30, 1997 is being filed in order
to amend Item 7 thereto as set forth below.  The undersigned Registrant hereby
amends the following item of its Current Report on Form 8-K, originally filed
with the Securities and Exchange Commission on April 30, 1997, as set forth on
the pages attached hereto.


<PAGE>
 
ITEM 7.    FINANCIAL STATEMENTS AND EXHIBITS.

    The following financial statements and exhibits are filed as part of this
report, where indicated.


    (a)  Financial statements of YAR Communications, Inc.:
<TABLE>
<CAPTION>
 
         <S>                                                                 <C>
         Independent Auditors' Report.......................................   3
         Balance Sheets as of December 31, 1996 and 1995,
           and (Unaudited) March 31, 1997...................................   4
         Statements of Income and Retained Earnings for the Years Ended
           December 31, 1996, 1995, and 1994, and (Unaudited) the Three
           Months Ended March 31, 1997 and 1996.............................   5
         Statements of Cash Flows for the Years Ended December 31, 1996,
           1995, and 1994, and (Unaudited) the Three Months Ended March 31,
           1997 and 1996....................................................   6
         Notes to Financial Statements...................................... 7-8
 
    (b)  Pro forma financial information:
 
         Unaudited Pro Forma Consolidated Balance Sheet.....................   9
         Unaudited Pro Forma Consolidated Statement of Operations...........  11
         Notes to Pro Forma Consolidated Financial Information..............  12
 
    (c)  Exhibits:
   
           10.1*  Asset Purchase Agreement between Rayco Group, Inc., The Leap 
                  Group, Inc., Y.A.R. Communications, Inc., Yuri Radzievsky and 
                  Anna Radzievsky, dated April 15, 1997.  Registrant agrees to 
                  furnish supplementally to the Commission, upon request, a copy
                  of any omitted schedule.
           10.3*  Employment Agreement of Yuri Radzievsky, dated April 15, 1997.
           10.4*  Employment Agreement of Anna Radzievsky, dated April 15, 1997.
           23.1   Consent of Finkle, Ross & Rost.
- --------------------
</TABLE>

   *    Previously filed as Exhibit to the Registrant's Current Report on Form 
        8-K filed with the Securities and Exchange Commission on April 30, 1997.

                                       2
<PAGE>
 
                         INDEPENDENT AUDITORS' REPORT
                         ----------------------------


To the Board of Directors of
YAR Communications, Inc.

We have audited the accompanying balance sheets of YAR Communications, Inc. as
of December 31, 1996 and 1995, and the related statements of income and retained
earnings, and cash flows and supplementary information for each of the three
years ended December 31, 1996. These financial statements are the responsibility
of YAR Communications, Inc. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. 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 audits provide a reasonable basis for our opinion.

In our opinion, the financial statements and supplementary information referred
to above present fairly, in all material respects, the financial position of YAR
Communications, Inc. as of December 31, 1996 and 1995, and the results of its
operations and its cash flows for each of the three years in the period ended
December 31, 1996, in conformity with generally accepted accounting principles.



FINKLE, ROSS & ROST LLP
April 30, 1997

                                       3
<PAGE>
 
                           YAR Communications, Inc.
                                Balance Sheets
 
<TABLE>
<CAPTION>
                                    Assets

                                               December 31,           March 31,
                                        -------------------------    -----------
                                           1996           1995          1997
                                        -----------    ----------    -----------
                                                                     (unaudited)
<S>                                     <C>            <C>           <C> 
Current Assets
  Cash and cash equivalents             $   586,872    $  413,928    $  771,431
  Accounts receivable, net                5,528,964     3,773,795     3,649,884
  Work in progress                          733,831       624,494       988,651
  Other current assets                      871,503       978,773       351,633
  Loan to shareholders                      304,919        37,808       492,976
                                        -----------    ----------    ----------
    Total current assets                  8,026,089     5,828,798     6,254,575

Property and equipment, net               3,105,364     1,883,517     3,196,887
Security deposits                            26,483        21,483        26,483
                                        -----------    ----------    ----------
Total Assets                            $11,157,936    $7,733,798    $9,477,945
                                        ===========    ==========    ==========

                      Liabilities & Stockholders' Equity

Current Liabilities                                                            
  Accounts payable & accrued expenses      $238,154            $0      $152,188
  Notes payable                           2,013,580     1,393,140             0
  Income taxes payable                        9,038         9,385             0
  Deferred income taxes payable             693,272       480,546       693,272
  Short-term equipment lease liability            0             0       236,989
  Deferred revenue                          310,000       476,801       310,000
                                        -----------    ----------    ----------
    Total current liabilities             3,264,044     2,359,872     1,392,449

Long-term equipment lease liability               0             0       515,924

Commitments and Contingencies                                                  

Stockholders' Equity                                                           
  Common stock, $1 par value,                                                  
   100 shares authorized, issued and                                           
   outstanding                                  100           100           100
  Additional paid-in capital                  1,900         1,900         1,900
  Retained earnings                       7,891,892     5,371,926     7,567,572
                                        -----------    ----------    ----------
    Total stockholders' equity            7,893,892     5,373,926     7,569,572

Total Liabilities & Stockholders'                                              
 Equity                                 $11,157,936    $7,733,798    $9,477,945
                                        ===========    ==========    ==========
</TABLE> 
 
  The accompanying notes are an integral part of these financial statements.

                                       4

<PAGE>
 
 
                           YAR Communications, Inc.
                   Statement of Income and Retained Earnings
             For the Years ended December 31, 1996, 1995, and 1994
              And the Three Months ended March 31, 1997 and 1996
 
<TABLE>
<CAPTION>
                                                                               For the Three Months
                                        For the Year Ended December 31,           Ended March 31,
                                   ---------------------------------------   -------------------------
                                       1996          1995          1994          1997         1996
                                   -----------   -----------   -----------   -----------   -----------
                                                                             (unaudited)   (unaudited)
<S>                                <C>           <C>           <C>           <C>           <C>
Revenues                           $18,473,924   $13,645,030   $15,028,876   $3,520,957    $3,931,747
Cost of sales                        8,967,277     7,759,532     8,868,413    1,919,893     1,922,358
                                   -----------   -----------   -----------   -----------   ---------- 
Gross profit                         9,506,647     5,885,498     6,160,463    1,601,064     2,009,389
Operating expenses                   6,797,002     5,131,013     3,705,371    1,916,020     1,449,376
                                   -----------   -----------   -----------   -----------   ---------- 
Operating income                     2,709,645       754,485     2,455,092     (314,956)      560,013
  Interest income/(expense)             38,054        54,562        59,924       (9,364)       (6,075)
                                   -----------   -----------   -----------   -----------   ---------- 
Income before provision for
  income taxes                       2,747,699       809,047     2,515,016     (324,320)      553,938
  Provision for income taxes          (227,733)      (75,337)     (227,124)           0       (49,854)
                                   -----------   -----------   -----------   -----------   ---------- 
Net income                         $ 2,519,966   $   733,710   $ 2,287,892    $(324,320)   $  504,084
                                   ===========   ===========   ===========   ===========   ==========  

Retained earnings
  beginning of year                $ 5,371,926   $ 4,638,216   $ 2,350,324   $7,891,892    $5,371,926
                                   ===========   ===========   ===========   ===========   ==========
Retained earnings
  end of year                      $ 7,891,892   $ 5,371,926   $ 4,638,216   $7,567,572    $5,876,010
                                   ===========   ===========   ===========   ===========   ==========
</TABLE>


 
The accompanying notes are an integral part of these financial statements.

                                       5
<PAGE>
 
 
                           YAR Communications, Inc.
                           Statements of Cash Flows
             For the Years ended December 31, 1996, 1995, and 1994
              And the Three Months ended March 31, 1997 and 1996
<TABLE>
<CAPTION>


                                                                                              For the Three Months
                                                For the Year Ended December 31,                  Ended March 31,
                                          -------------------------------------------     ---------------------------- 
                                             1996             1995            1994            1997             1996
                                          -----------     -----------     -----------     -----------      -----------
                                                                                          (unaudited)      (unaudited)   
<S>                                       <C>             <C>             <C>             <C>              <C>
CASH FLOWS FROM
OPERATING ACTIVITIES
Net income/(loss)                         $ 2,519,966     $   733,710     $ 2,287,892     $  (324,320)     $   504,084
Adjustments to reconcile net income to     
net cash used in operating activities:
      Depreciation and amortization           427,654         229,232         184,334          90,000           75,000
      (Increase) decrease in
        accounts receivable                (1,755,169)        189,109      (1,431,287)      1,879,080        1,479,164
      (Increase) decrease in
        work in progress                     (109,337)         67,423        (373,081)       (254,820)        (213,571)
      Decrease (increase) in
        other current assets                  107,270        (388,492)       (583,828)        340,572           55,359
      Increase (decrease) in
        accounts payable                      283,154            (325)       (812,565)        (85,966)         367,523
      Decrease (increase) in  
        income taxes payable                     (347)          9,385          (5,327)        (17,796)          49,854
      Increase in deferred  
        income taxes payable                  212,726          51,425         201,252               0                0
      (Decrease) increase in
        deferred revenue                     (166,801)         (2,735)        398,220               0                0
                                          -----------     -----------     -----------     -----------      -----------
        Net cash provided by
        (used in) operating activities      1,474,116         888,732        (134,390)      1,626,750        2,317,413

CASH FLOWS FROM
INVESTING ACTIVITIES
      Purchase of property
         and equipment                     (1,649,501)     (1,038,670)       (779,628)       (181,522)        (140,159)
      Increase in security deposits            (5,000)         (3,883)          -               -                -
                                          -----------     -----------     -----------     -----------      -----------
         Net cash used in
         investing activities              (1,654,501)     (1,042,553)       (779,628)       (181,522)        (140,159)  

CASH FLOWS FROM
FINANCING ACTIVITIES
      Bank loan proceeds, net                 620,440         220,440       1,172,700      (2,013,580)      (1,319,890)
      Equipment lease payable                  -               -               -              752,911            -
      Stockholder loan repayments            (267,111)        (80,373)       (248,195)         -                 -
                                          -----------     -----------     -----------     -----------      -----------
         Net cash provided by
         (used in) financing activities       353,329         140,067         924,505      (1,260,669)      (1,319,890)
                                          -----------     -----------     -----------     -----------      -----------
Net increase in cash and
     cash equivalents                         172,944         (13,754)         10,487         184,559          857,364
Cash and cash equivalents,
     beginning of year                        413,928         427,682         417,195         586,872          413,928
                                          -----------     -----------     -----------     -----------      -----------
Cash and cash equivalents,
     end of year                          $   586,872     $   413,928     $   427,682     $   771,431      $ 1,271,292
                                          ===========     ===========     ===========     ===========      ===========
</TABLE>


                                       6
<PAGE>
 
                           YAR Communications, Inc.
                         Notes to Financial Statements

NOTE 1         OPERATIONS

YAR Communications, Inc. (the "Company") was established in 1989 as a
continuation of Euramerica, Inc. which was established in 1975 by the same
founder. The Company engages in the business of multilingual communications
services.

NOTE 2         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Cash Equivalents
The Company recognizes certificates of deposit with original maturities of three
months or less as cash equivalents for purposes of the statement of cash flows.

Accounting Method
The Company maintains its books and records on the accrual basis of accounting
for financial reporting.

Provision for Doubtful Accounts
The Company has provided an allowance for doubtful accounts of $253,049 and
$128,049 at December 31, 1996 and 1995, respectively.

Work in Progress
Work in progress includes all direct material, labor costs and estimated
earnings thereon on uncompleted jobs, net of progress billings at December 31,
1996 and 1995, respectively.

Depreciation and Amortization
Property and equipment are stated at cost. Depreciation is computed over the
estimated useful lives of the assets using accelerated and straight-line
methods. Leasehold improvements are amortized over the remaining term of the
lease. Expenditures for repairs and maintenance are charged to operations in the
period incurred. The estimated useful lives of the assets are as follows:

          Automobile                         5 years
          Office equipment                   7 years
          Leasehold improvements          7-13 years
 
Income Taxes
The Company reports on the cash basis for income tax purposes.

At December 31, 1996 and 1995, $693,272 and $480,546, respectively, has been
provided for deferred local and California franchise taxes resulting from the
difference generated by the different methods of reporting income for tax and
financial reporting purposes.

The Company has elected to be taxed as an S Corporation for Federal and New York
State purposes. The Corporation does not pay Federal income tax or New York
State franchise tax on its taxable income. Instead, the shareholders are taxed
personally on the Corporation's taxable income. Therefore, the provision for
income taxes reflected in these financial statements consists primarily of New
York City corporation income tax and California franchise tax.

NOTE 3         SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

Cash paid for interest during the years ended December 31, 1996, 1995 and 1994,
was $14,044, $15,893 and $17,259, respectively. Cash paid for income taxes
during the years ended December 31, 1996, 1995 and 1994, was $17,849, $14,420
and $49,181, respectively.
 
NOTE 4    PROPERTY AND EQUIPMENT

                                       7
<PAGE>
 
Property and equipment at December 31, 1996 and 1995, at cost, consists of:

<TABLE>
<CAPTION>
                                              1996         1995
                                          -----------  ----------
<S>                                       <C>           <C>
Automobile                                $   151,456   $  121,231
Office equipment                            2,548,553    1,362,180
Leasehold improvements                      1,427,857      994,954
                                          -----------   ----------
                                            4,127,866    2,478,365
Less:  Accumulated depreciation            (1,022,502)    (594,848)
                                          -----------   ----------

Property and equipment, net               $ 3,105,364   $1,883,517
                                          ===========   ==========
</TABLE>

Charges against income for depreciation of property and equipment amount to
$427,654, $229,232 and $184,334, respectively, for the years ended December 31,
1996, 1995 and 1994.

NOTE 5         RELATED PARTY TRANSACTIONS

As of December 31, 1996 and 1995, the Company is due from its stockholder
$304,919 and $37,808, respectively. This loan is unsecured and non-interest
bearing. Refer to Note 6 for personal guarantees of corporate notes payable.

NOTE 6         NOTES PAYABLE

The Company has short-term commercial loans payable to a bank totaling
$2,013,580 and $1,292,140 as of December 31, 1996 and 1995, respectively. The
notes bear interest at the prime lending rate and are secured by accounts
receivable as well as a blanket lien on all corporate assets. The notes are
personally guaranteed by the officers of the corporation. The entire balance was
repaid in February 1997.

NOTE 7         MAJOR CUSTOMER

The Company earned in excess of 50% of its revenue from services rendered under
a contract with one major customer during the years ended December 31, 1996,
1995, and 1994.

NOTE 8         LEASE COMMITMENTS

The Company leases facilities under several operating leases expiring December
31, 2006 or earlier. The leases provide for certain fixed escalation charges and
various rent holidays in certain years. Minimum lease payments under the
aforementioned leases, excluding escalation charges and rent holidays, for the
next five years approximate the following:

<TABLE>
                      <S>     <C>
          1997                $411,000
          1998                $397,000
          1999                $420,000
          2000                $423,000
          2001                $385,000
</TABLE>


NOTE 9         SUBSEQUENT EVENTS

In February 1997, the Company utilized approximately $771,000 of a $1,000,000
leasing line with a commercial bank to lease computer equipment.

On April 15, 1997, the Company sold substantially all of the Company's assets
and certain liabilities to The Leap Group, Inc. for a purchase price of $20
million in cash.

                                       8
<PAGE>

 
              THE LEAP GROUP, INC. ---  YAR COMMUNICATIONS, INC.
             UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS


(1)  UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

The following unaudited pro forma consolidated balance sheet has been derived
from The Leap Group, Inc. (the Company) consolidated balance sheet as of January
31, 1997 included in the Company's annual report on Form 10-K for the fiscal
year ended January 31, 1997. Adjustments have been made to such information to
give effect to the acquisition of YAR Communications, Inc. ("YAR") as if it had
occurred on the balance sheet date. The unaudited pro forma consolidated balance
sheet combines the Company's consolidated balance sheet as of January 31, 1997
with YAR's balance sheet as of December 31, 1996. The unaudited pro forma
consolidated balance sheet should be read in conjunction with the consolidated
financial statements of the Company and Subsidiaries, including the notes
thereto, which are included in the Company's Annual Report on Form 10-K for the
fiscal year ended January 31, 1997, and the financial statements of YAR,
including the notes thereto, contained elsewhere in this Form 8-K.
 
 
               The Leap Group, Inc. --- YAR Communications, Inc.
               -------------------------------------------------
               
                Unaudited Pro Forma Consolidated Balance Sheet
               -------------------------------------------------
<TABLE> 
<CAPTION>  
 
                 ASSETS                                                                     
                 ------
                                                                                                                       Pro Forma
                                                LEAP                    YAR                     Other                   Balance
                                               Actual                  Actual                Adjustments                 Sheet
                                            ------------            ------------             -----------              -----------
CURRENT ASSETS
<S>                                         <C>                     <C>                      <C>                      <C>
  Cash and cash equivalents                 $32,312,749             $   586,872              (20,000,000)  (d)        $12,899,621
  Accounts receivable, net                    4,793,937               5,528,964                                        10,322,901
  Costs in excess of billings, net              218,721                 733,831                                           952,552
  Deferred income tax asset                      64,622                 -                                                  64,622
  Loan from shareholder                         -                       304,919                 (304,919)  (a)            -
  Other current assets                          215,174                 871,503               19,854,274   (a),(c)     20,940,951
                                            -----------             -----------                                       -----------
      Total current assets                   37,605,203               8,026,089                                        45,180,647
                                            -----------             -----------                                       -----------
 
PROPERTY AND EQUIPMENT, net                   1,189,361               3,105,364                                         4,294,725
 
OTHER ASSETS
Goodwill                                              0                       0               12,079,372   (b)         12,079,372
All other assets                              1,065,048                  26,483                 (224,929)  (b)            866,602
                                            -----------             -----------                                        ----------
      Total other assets                      1,065,048                  26,483                                        12,945,974
 
TOTAL ASSETS                                $39,859,612             $11,157,936                                       $62,421,346
                                            ===========             ===========                                       ===========
</TABLE>

                                       9
<PAGE>
 
<TABLE>
<CAPTION>
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------

 
                                                                                                               Pro Forma
                                                           LEAP             YAR              Other              Balance
                                                          Actual           Actual         Adjustments            Sheet
                                                       ------------     -----------    -----------------     ------------
<S>                                                    <C>               <C>             <C>                  <C> 
CURRENT LIABILITIES
  Accounts payable and accrued expenses                 $ 2,644,270     $   238,154                           $ 2,882,424
  Current income tax payable                                      0           9,038          (9,038)  (a)               0
  Deferred income tax payable                                     0         693,272        (693,272)  (a)               0
  Billings in excess of costs                               214,264         310,000                               524,264
  Notes payable                                              -            2,013,580      20,000,000   (b)      22,013,580
  Current portion of capital lease obligations               52,066          -                                     52,066
                                                       ------------     -----------                           -----------
          Total Current Liabilities                       2,910,600       3,264,044                            25,472,334

LONG-TERM DEBT
  Deferred income tax payable                               294,326          -                                    294,326
  Capital lease obligations                                  71,999          -                                     71,999
                                                       ------------     -----------                           -----------
          Total Long-Term Debt                              366,325          -                                    366,325

 
TOTAL LIABILITIES                                         3,276,925       3,264,044                            25,838,659
                                                       ------------     -----------                           -----------
                                                       
COMMITMENTS AND CONTINGENCIES
 
STOCKHOLDERS' EQUITY
  Preferred stock, $.01 par value; 20                
   million shares authorized, no shares
   issued nor outstanding                                    -               -                                     -  
  Common stock, $.01 par value; 100                
   million shares authorized, actual and
   pro forma 13.6 million shares issued and
   outstanding as of January 31, 1997                       136,000          -                                    136,000
  Common stock, $1 par value; 100 shares                            
   authorized, actual--100 shares
   issued and outstanding; pro forma--none                                      100            (100)  (a)               0
   issued and outstanding as of December 31, 1996             
  Additional paid in capital                             35,581,344           1,900          (1,900)  (a)      35,581,344
  Retained earnings                                         865,343       7,891,892     ($7,891,892)  (a)         865,343
                                                       ------------     -----------                           -----------
          Total Stockholders' Equity                     36,582,687       7,893,892                            36,582,687
                                                       ------------     -----------                           -----------
                                                      
TOTAL LIABILITIES AND
STOCKHOLDERS' EQUITY                                    $39,859,612     $11,157,936                           $62,421,346
                                                       ============     ===========                          ============

The accompanying notes to the financial statements are an integral part of these statements.

</TABLE> 
                                       10

<PAGE>
 
(2)  UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

The following unaudited pro forma consolidated statement of operations combines
the Company's operating results for the year ended January 31, 1997, with YAR's
operating results for the year ended December 31, 1996. The unaudited pro forma
consolidated statements of operations are not necessarily indicative of the
future results of operations of the Company or the results of operations which
would have resulted had the Company and YAR been combined during the periods
presented. In addition, the pro forma results are not intended to be a
projection of future results.

               The Leap Group, Inc. --- YAR Communications, Inc.
               -------------------------------------------------
           Unaudited Pro Forma Consolidated Statement of Operations
           --------------------------------------------------------
<TABLE>
<CAPTION> 
<S>                                       <C>           <C>           <C>              <C>
                                                                                         Pro Forma
                                             LEAP           YAR            Other         Statement
                                            Actual        Actual        Adjustments    of Operations
                                          -----------   -----------   --------------   -------------
 
Revenues                                  $16,087,986   $18,473,924                      $34,561,910
 
Direct and related expenses                 8,847,323     4,091,118                       12,938,441
Salaries and related expenses               4,252,019     7,932,023      (550,691)(a)     11,633,351
General & administrative expenses           1,602,644     3,741,138       603,969 (b)      5,947,751
                                          -----------   -----------                      -----------
  Total Operating Expenses                 14,701,986    15,764,279                      $30,519,543
 
Operating Income                            1,386,000     2,709,645                      $ 4,042,367
  Interest income/(expense)                   456,293        38,054    (1,274,000)(d)       (779,653)
                                          -----------   -----------                      -----------
 
Pretax Income                               1,842,293     2,747,699                        3,262,714
  Income taxes                               (536,362)     (227,733)     (508,364)(c)     (1,272,459)
                                          -----------   -----------                      -----------
 
Net Income                                $ 1,305,931   $ 2,519,966                      $ 1,990,255
 
Per share data:
Net income  per share                           $0.12                                          $0.18
Weighted Average Shares                    11,126,162                                     11,126,162
</TABLE> 
 
  The accompanying notes to the financial statements are an integral part of 
                               these statements.

                                       11
<PAGE>
 
                THE LEAP GROUP, INC.--YAR COMMUNICATIONS, INC.
            NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

Substantially all of the assets and certain liabilities of YAR Communications,
Inc. ("YAR") were purchased by the Company for $20,000,000 in cash. In addition,
YAR will also have the right to receive additional payments if they attain
certain earnings goals, described below, during fiscal years 1998, 1999 and
2000.

The following adjustments have been reflected in the unaudited pro forma
consolidated balance sheet.

     (a)  To eliminate certain assets and related liabilities associated with
          the acquisition which are excluded pursuant to the Purchase Agreement.

     (b)  To record the allocation of purchase price to the net assets of YAR as
          follows:

<TABLE>
<CAPTION>
          <S>                                                   <C>
          Fair value of tangible net assets
           of YAR after adjustment (a)                          $ 8,145,557
          Goodwill                                               12,079,372
                                                                -----------
          Total purchase price                                  $20,224,929
</TABLE>

     (c)  To reclassify restricted collateral cash balances from current assets
          to other assets.

The actual allocation of the purchase price will depend upon the composition of
YAR's net assets on the closing date and the Company's evaluation of the fair
value of such net assets as of such date.  Consequently, the ultimate allocation
of purchase price could differ from that presented above.

The acquisition agreement also provides for additional cash payments equal to
50% of the excess, if any, of the Annual Pre-Tax Income Targets, defined below,
for each of the calendar years 1997, 1998 and 1999, provided, however, that the
corresponding Annual Revenue Targets for those years are met or exceeded.

<TABLE>
<CAPTION>

     Year         Annual Pre-Tax Income Targets     Annual Revenue Targets     
     ----         -----------------------------     ----------------------
     <S>          <C>                               <C>                   
     1997                  $3,937,500                     $22,500,000
     1998                  $4,725,000                     $27,000,000  
     1999                  $5,670,000                     $32,400,000    
</TABLE>

The earnings and revenue targets are set at a minimum annual growth rate of 20%.
There is no limit to the amount of cash payments that could be paid under this
plan so as to further incent maximum performance. In the event such payments are
made, additional goodwill will be recorded and amortized over its remaining
estimated life.


           UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS

The following adjustments have been reflected in the unaudited pro forma
consolidated statements of operations:

     (a) To reflect the anticipated change in salary expense as if the
         employment agreements entered into in conjunction with the acquisition
         had been in effect from the beginning of the periods presented.

     (b) To record amortization of goodwill over an estimated life of 20 years.

     (c) To reflect the income tax expense at the combined statutory rate as a
         result of the pro forma adjustments and the termination of YAR's S
         Corporation status effective upon the closing.

     (d) To record interest expense on the $20 million note payable raised to
         finance the acquisition purchase price.

                                      12

<PAGE>
 
                                   SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this Amendment to be signed on its behalf by the
undersigned hereunto duly authorized.

                                         THE LEAP GROUP, INC.


                                         By: /s/  PETER VEZMAR
                                         ---------------------------------
                                         Peter Vezmar
                                         Chief Financial Officer

                                         Date:  June 12, 1997

                                      13


<PAGE>
 
                                                                    EXHIBIT 23.1



              CONSENT OF FINKLE, ROSS & ROST, INDEPENDENT AUDITORS

                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------


The Board of Directors of
The Leap Group, Inc.:


    We consent to the incorporation by reference into the Registration Statement
on Form S-8 (File No. 333-24389) of The Leap Group, Inc. of our report dated
April 30, 1997, with respect to the balance sheets of YAR Communications, Inc.
as of December 31, 1995 and 1996, and the related statements of income and
retained earnings and cash flows for each of the years in the three year period
ended December 31, 1996, which report appears in the report on Form 8-K/A of The
Leap Group, Inc., filed with the Securities and Exchange Commission on June 12,
1997.

                                         /s/ FINKLE, ROSS & ROST
 
                                         June 12, 1997   






                                      14


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission