VIRTUAL COMMUNITIES INC/DE/
424B3, 2000-04-10
COMPUTER PROGRAMMING SERVICES
Previous: WESLEY JESSEN VISIONCARE INC, 8-K/A, 2000-04-10
Next: VIRTUAL COMMUNITIES INC/DE/, 8-K/A, 2000-04-10



<PAGE>

                                                               Filed pursuant to
                                                                  Rule 424(b)(3)
                                                          Registration Statement
                                                                 No.:  333-89593


Prospectus Supplement No. 2, dated April 10, 2000
(To the Prospectus dated January 14, 2000)



                            VIRTUAL COMMUNITIES, INC

                        1,794,335 shares of common stock

 500,000 Units consisting of one share of common stock and one class B warrant

                         500,000 shares of Common stock

             120,000 Units consisting of one share of common stock,
                  one class A warrant and one class B warrant

             120,000 Units consisting of one share of common stock
                            and one class B warrant

                         240,000 shares of Common stock



On February 18, 2000 Virtual Communities, Inc. (the "Company") reported on Form
8-K the acquisition of a majority stake in Cortext Ltd. effective as of February
10, 2000.  The Company amended such Form 8-K on April 10, 2000, pursuant to an
undertaking made by the Company under paragraph (4) of Item 7(a) of Form 8-K,
with respect to the disclosure of pro forma financial statements reflecting such
acquisition.  Such pro forma financial statements are attached hereto.

                                       1
<PAGE>

Introduction to Pro Forma Financial Statements (Unaudited)

The accompanying unaudited pro forma balance sheet presents the financial
position of VCI and Cortext as of December 31, 1999, assuming the acquisition of
a majority of Cortext's shares has been completed as of the balance sheet date.
The pro forma statements of operations for the year ended December 31, 1999
reflects the acquisition, as if the acquisition had occurred on the first day of
the fiscal year presented, taking into effect certain events that occurred
subsequent to the periods presented.  The acquisition was consummated subsequent
to the balance sheet date, on February 10, 2000.

In February 2000, VCI entered into a Share Purchase Agreement ("SPA") with
Cortext Ltd. Cortext, a corporation registered under the laws of the State of
Israel, and the principal shareholders of Cortext, to acquire a majority
interest in the equity of Cortext. Cortext was established in 1996 and is
engaged in the development and licensing of content management software for web
publishers. VCI currently utilizes Cortext's Magazine Software pursuant to a
License Agreement with Cortext dated July 18, 1999 to manage content on several
of the ethnic communities published by VCI and as a central component of its
Community Management Solution (CMS) turnkey solution which it markets and
licenses to third party web publishers.

Pursuant to the terms of the SPA, VCI was issued shares of Cortext so that it
holds approximately 54% of the outstanding shares of Cortext following the
payment of certain funds to and on behalf of Cortext.  Depending upon Cortext's
completion of certain software development milestones set forth in the SPA and
additional payments by VCI, up to 60% of the equity of Cortext could be acquired
by VCI by August 2000.

Simultaneously with execution of the SPA, VCI and Cortext entered into an
Assignment Agreement with Planet Communications Ltd. ("Planet"), an Israel-based
unaffiliated third party holder of 50% of the rights in Cortext's Magazine
Software whereby Planet agreed to irrevocably assign all of its rights, title
and interest in the Magazine Software to Cortext in consideration of VCI's
payment of a portion of the transaction consideration on behalf of Cortext and
subject to such third party's retaining the right to sell up to ten Magazine
Software End User licenses. Cortext agreed to provide Planet with certain
upgrades and technical support services in connection with such End User
licenses if and when the same are granted. The majority of the payments to
Planet have been made and its assignment of its rights to the Magazine Software
has been effectuated. A portion of the payments to such third party are to be
paid in installments over a period of six months period from the date of the
Assignment Agreement and the SPA. Following the assignment of the rights by
Planet, Cortext holds 100% of the rights in and to the Magazine Software.

Concurrently with the execution of the SPA, Cortext also entered into long-term
employment agreements with its C.E.O. and C.T.O. and amended its By Laws.
Pursuant to the SPA, VCI has the right to name two members to Cortext's Board
and to name a majority of the Board upon the completion of its payments and
acquisition of shares in August 2000.

Pursuant to the SPA and the Assignment Agreement, the total amount of payments
to be made by VCI to and on behalf of Cortext for the full purchase of up to 60%
of equity in Cortext, including repayment of certain Cortext loans is expected
in the aggregate to be $760,000 for the entire transaction.  As of December 31,
1999,  total payments of $90,000 were made.

The transaction was accounted for as a purchase.  The purchase method of
accounting allocates the aggregate purchase price to the assets acquired and
liabilities assumed based upon their respective fair values.  The excess of the
purchase price over the fair value of assets and liabilities acquired of
approximately $398,000 was allocated to goodwill.

Additionally, VCI currently utilizes Cortext's Magazine Software pursuant to a
License Agreement with Cortext dated July 18, 1999 to manage content on several
of the ethnic communities published by VCI and as a central component of its
Community Management Solution (CMS) turnkey solution which it markets and
licenses to third party web publishers.  In consideration for an unlimited
license, VCI is expected to pay a total of $50,000 to Cortext, of which $30,000
had been paid as of December 31, 1999.

The pro forma financial information does not purport to be indicative of the
results which would have actually been obtained had such transactions been
completed as of the assumed date or which may be obtained in the future.

  (Pro Forma Financial Statements (Unaudited) continue on the following page).

                                       2
<PAGE>

                      VIRTUAL COMMUNITIES, INC. (VCI) AND
                            CORTEXT LTD. (CORTEXT)

                            PRO FORMA BALANCE SHEET
                            AS OF DECEMBER 31, 1999
                          (U.S. Dollars in thousands)
                                  (Unaudited)

<TABLE>
<CAPTION>

                                                   VCI       Cortext               Pro Forma
                                               (Unaudited)  (Audited)  Combined   Adjustments   Pro Forma

ASSETS
Current Assets
<S>                                            <C>          <C>        <C>        <C>           <C>
Cash and cash equivalents                             469         23        492    (395) (d)           97
Trade receivables                                     191          9        200                       200
   Other receivables                                  128                   128                       128
                                              ---------------------------------                  --------
      Total current assets                            788         32        820                       425
                                              ---------------------------------                  --------

Fixed Assets, Net                                   1,150          1      1,151                     1,151
                                              ---------------------------------                  --------

Severance Pay Deposits                                 83                    83                        83
                                              ---------------------------------                  --------

Other Assets
   Investment in Cortext                               90                    90     (90) (a)
   Other                                              253         30        283     (30) (b)          648
                                                                                    395  (d)
   Goodwill                                                                         398  (a)          398
                                              ---------------------------------                  --------
                                                      343         30        373                     1,046
                                              ---------------------------------                  --------

      Total assets                                  2,364         63      2,427                     2,705
                                              =================================                  ========

LIABILITIES AND
SHAREHOLDERS' EQUITY
(DEFICIENCY)
 Current Liabilities
  Short-term bank borrowings                          731          1        732                       732
  Shareholders' loans/related party                   150         31        181                       181
  Payables and accrued expenses                     1,511         52      1,563                     1,563
                                              ---------------------------------                  --------
      Total current liabilities                     2,392         84      2,476                     2,476
                                              ---------------------------------                  --------

Long-Term Liabilities
 Long-term loan                                       167                   167                       167
 Accrued severance pay                                329         45        374                       374
                                              ---------------------------------                  --------
      Total long-term liabilities                     496         45        541                       541
                                              ---------------------------------                  --------

      Total liabilities                             2,888        129      3,017                     3,017
                                              ---------------------------------                  --------

                                                                                   (242) (a)
  Minority Interest                                                                  42  (c)          200
                                              ---------------------------------                  --------

Shareholders' Equity (Deficiency)
 Share capital                                        146                   146                       146
 Receipt on account of shares                                     90         90      90  (a)
 Additional paid-in capital                         8,186                 8,186                     8,186
 Accumulated deficit                               (8,856)      (156)    (9,012)   (156) (a)       (8,844)
                                              ---------------------------------                  --------
                                                                                    (12) (b,c)
      Total shareholders'                            (524)       (66)      (590)                     (512)
                                              ---------------------------------                  --------
        Equity (deficiency)

      Total liabilities and                         2,364         63      2,427                     2,705
                                              =================================                  ========
        Shareholders' equity (deficiency)
</TABLE>

    The accompanying notes form an integral part of the pro forma financial
                                  statements.

                                       3
<PAGE>

                      VIRTUAL COMMUNITIES, INC. (VCI) AND
                            CORTEXT LTD. (CORTEXT)

                       PRO FORMA STATEMENT OF OPERATIONS
                     FOR THE YEAR ENDED DECEMBER 31, 1999
         (U.S. Dollars in thousands, except share and per share data)
                                  (Unaudited)

<TABLE>
<CAPTION>

                                         VCI              Cortext            Pro Forma
                                     (Unaudited)         (Audited)          Adjustments         Pro Forma

<S>                                  <C>                <C>                 <C>                <C>
REVENUES                                   857                  80            (30) (b)               907
                                        ------               -----         ------             ----------

COST AND EXPENSES

 Cost of revenues                        1,816                  46                                 1,862

 Research and development                                       78                                    78

 Selling and marketing
  Expenses                               1,583                  27                                 1,610

 General and administrative
  Expenses                               2,222                                                     2,222

 Financing expenses
  (income), net                            109                   4                                   113

   Participation of
    Minority of                                                               (42)                   (42)
    Cortex Loss


 Expenses of merger                      1,057                                                     1,057
                                        ------               -----         ------             ----------

                                         6,787                 155            (42)                 6,900
                                        ------               -----         ------             ----------

  Net loss                              (5,930)                (75)            12                 (5,993)
                                        ======                ====         ======             ==========

Net Loss per share                                                                                 (0.57)
                                                                                              ==========

Weighted average number
 of shares outstanding                                                                        10,532,530
                                        ------               -----         ------             ----------

The accompanying notes form an integral part of the pro forma financial statements.
</TABLE>

                                       4
<PAGE>

1)  Basis of Presentation

The pro forma balance sheet combines the balance sheets of VCI and Cortext as of
December 31, 1999, assuming the acquisition has been completed as of the balance
sheet date.  The pro forma statements of operations for the year ended December
31, 1999 for VCI and Cortext, reflect the acquisition, as if the acquisition had
occurred on the first day of the fiscal year presented, taking into effect
certain events that occurred subsequent to the periods presented.  The
acquisition was actually consummated subsequently on February 10, 2000.


The historical balance sheets used in the presentation of the pro forma
financial statements have been derived from VCI's unaudited and Cortext's
audited financial statements as of December 31, 1999.


2)  Unaudited Pro Forma Adjustments

Descriptions of the adjustments included in the unaudited pro forma financial
statements are as follows:

     a)  Reflects the acquisition of Cortext by VCI and the consolidation of the
         two entities.
     b)  Reflects the elimination of the intercompany revenue generated by the
         payment of VCI to Cortext for the licensing Cortext's Magazine
         Software.
     c)  Reflects the recording of the minority interest's portion in Cortext's
         results.
     d)  Reflects the purchase of 50% of the rights in Cortext's Magazine
         Software from third party.


                                    #  #  #

                                       5


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