IBS INTERACTIVE INC
8-K/A, 1998-12-09
COMPUTER PROGRAMMING, DATA PROCESSING, ETC.
Previous: PEI HOLDINGS INC, 10-Q/A, 1998-12-09
Next: EARTHCARE CO, S-1/A, 1998-12-09



<PAGE>

                                                          

================================================================================


                       SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

                               -----------------

                                   FORM 8-K/A

                                (AMENDMENT NO. 1)

                                 CURRENT REPORT
                     PURSUANT TO SECTION 13 OR 15(D) OF THE
                         SECURITIES EXCHANGE ACT OF 1934



Date of report (Date of earliest event reported):  September 25, 1998


                              IBS INTERACTIVE, INC.
                 (EXACT NAME OF REGISTRANT AS SPECIFIED IN CHARTER)


         DELAWARE                      0-24073                   13-3817344
      (STATE OR OTHER                (COMMISSION                (IRS EMPLOYER
       JURISDICTION                  FILE NUMBER)            IDENTIFICATION NO.)
     OF INCORPORATION)


  2 RIDGEDALE AVENUE, SUITE 350, CEDAR KNOLLS, NEW JERSEY            07927
          (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                (ZIP CODE)


Registrant's telephone number, including area code:  (973) 285-2600




================================================================================

<PAGE>


ITEM 2.   ACQUISITION OR DISPOSITION OF ASSETS.

          As announced in its press  release of Monday,  September  28, 1998, on
September 24, 1998,  IBS  Interactive,  Inc.  ("IBS")  entered into a Membership
Interest  Purchase  Agreement  with all of the members of DesignFX  Interactive,
LLC, a Web-design,  programming  and hosting company located in Cherry Hill, New
Jersey,  whereby  IBS  acquired  all of the  issued and  outstanding  membership
interests of DesignFX  Interactive,  LLC, in exchange for $1,251,000 (subject to
certain  adjustments) of unregistered shares of IBS common stock, par value $.01
per share, valued by the parties at $6.25 per share. IBS intends to continue the
existing operations of DesignFX Interactive, LLC without any material changes.

          The foregoing summary of the Membership Interest Purchase Agreement is
qualified  in its  entirety by reference  to the  Membership  Interest  Purchase
Agreement, a copy of which is attached hereto as an exhibit.














                                       1
<PAGE>


ITEM 7.  FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.

            (a)  FINANCIAL STATEMENTS OF BUSINESSES ACQUIRED.

            1.  Audited financial statements of DesignFX Interactive,  LLC as of
                and for the year ended  December  31, 1997,  which  includes the
                following:

                a.   Balance Sheet;

                b.   Statement of Operations;

                c.   Statement of Members' Deficit;

                d.   Statement of Cash Flows; and

                e.   Notes to Financial Statements.

            2.  Unaudited   condensed    financial    statements   of   DesignFX
                Interactive, LLC as of September 30, 1998 and for the nine-month
                periods ended  September 30, 1997 and 1998,  which  includes the
                following:

                a.   Condensed Balance Sheet;

                b.   Condensed Statement of Operations;

                c.   Condensed Statements of Cash Flows; and

                d.   Notes to the Unaudited Condensed Financial Statements.

                                       2
<PAGE>


REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


Board of Directors and Management
DesignFX Interactive, LLC

We have audited the accompanying balance sheet of DesignFX  Interactive,  LLC as
of December 31, 1997, and the related statements of operations, members' deficit
and cash  flows for the year then  ended.  These  financial  statements  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audit.

We conducted our audit in accordance with 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 audit provides a reasonable basis for our opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material respects, the financial position of DesignFX Interactive, LLC as of
December 31, 1997,  and the results of its operations and its cash flows for the
year then ended in conformity with generally accepted accounting principles.


BDO Seidman, LLP
Woodbridge, New Jersey
November 30, 1998

                                       3
<PAGE>


                            DESIGNFX INTERACTIVE, LLC
                                  BALANCE SHEET


- --------------------------------------------------------------------------------

DECEMBER 31, 1997
- --------------------------------------------------------------------------------
ASSETS
CURRENT:
  Cash                                                                  $28,660
  Accounts receivable (net of allowance for doubtful
    accounts - $15,000)                                                  78,971
  Due from related party                                                 22,492
  Other current assets                                                    4,987
- --------------------------------------------------------------------------------
         Total current assets                                           135,110
Fixed assets, net                                                       111,723
Other assets                                                              9,570
- --------------------------------------------------------------------------------
         Total assets                                                  $256,403
- --------------------------------------------------------------------------------
LIABILITIES AND MEMBERS' DEFICIT
CURRENT LIABILITIES:
  Accounts payable                                                     $103,285
  Accrued expenses                                                       80,936
  Note payable                                                          174,613
  Capital lease obligations - current                                    11,771
  Note payable - related party                                           15,000
  Customer deposits                                                      81,784
- --------------------------------------------------------------------------------
        Total current liabilities                                       467,389
Note payable long-term                                                  200,000
Capital lease obligations - long-term                                     5,138
- --------------------------------------------------------------------------------
        Total liabilities                                               672,527
Commitments and contingencies (Note 10)
Members' deficit                                                       (416,124)
- --------------------------------------------------------------------------------
        Total liabilities and members' deficit                         $256,403
- --------------------------------------------------------------------------------

                  SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

                                       4
<PAGE>

                            DESIGNFX INTERACTIVE, LLC
                             STATEMENT OF OPERATIONS

- --------------------------------------------------------------------------------

YEAR ENDED DECEMBER 31, 1997
- --------------------------------------------------------------------------------
Revenues                                                               $572,133
Cost of services                                                        565,430
- --------------------------------------------------------------------------------
          Gross profit                                                    6,703
General and administrative expenses                                     603,191
Marketing expenses                                                      247,596
- --------------------------------------------------------------------------------
          Operating loss                                               (844,084)
Other income, net                                                        46,125
Interest expense                                                        (27,908)
- --------------------------------------------------------------------------------
Net loss                                                              $(825,867)
- --------------------------------------------------------------------------------

                  SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

                                       5
<PAGE>


                            DESIGNFX INTERACTIVE, LLC
                          STATEMENT OF MEMBERS' DEFICIT


- --------------------------------------------------------------------------------

YEAR ENDED DECEMBER 31, 1997
- --------------------------------------------------------------------------------
Members' deficit, December 31, 1996                                    $(45,257)
Net loss                                                               (825,867)
Capital contributions                                                   455,000
- --------------------------------------------------------------------------------
Members' deficit, December 31, 1997                                   $(416,124)
- --------------------------------------------------------------------------------

                  SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.



















                                       6
<PAGE>

                            DESIGNFX INTERACTIVE, LLC
                             STATEMENT OF CASH FLOWS


- --------------------------------------------------------------------------------

YEAR ENDED DECEMBER 31, 1997
- --------------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                                            $(825,867)
  Adjustments to reconcile net loss to net cash used in
    operating activities:
     Depreciation  and  amortization                                     73,250
     Changes in operating assets and liabilities:
       Accounts receivable                                              (55,119)
       Due from related party                                            75,974
       Other assets                                                      14,219
       Accounts payable                                                 (29,345)
       Accrued expenses                                                  80,936
       Customer deposits                                                 57,438
- --------------------------------------------------------------------------------
         Net cash used in operating activities                         (608,514)
- --------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
     Capital expenditures - property and equipment                      (94,121)
- --------------------------------------------------------------------------------
         Net cash used in investing activities                          (94,121)
- --------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from notes payable                                           374,613
  Principal repayments on notes payable - related party                 (86,000)
  Repayments of capital lease obligations                               (14,588)
  Members' capital contributions                                        455,000
- --------------------------------------------------------------------------------
         Net cash provided by financing activities                      729,025
- --------------------------------------------------------------------------------
Net increase in cash                                                     26,390
Cash, beginning of year                                                   2,270
- --------------------------------------------------------------------------------
Cash, end of year                                                       $28,660
- --------------------------------------------------------------------------------
SUPPLEMENTAL  DISCLOSURES  OF CASH FLOW  INFORMATION:  
   Cash paid during the year for:
     Interest                                                           $18,000
- --------------------------------------------------------------------------------
     Income taxes                                                       $    --

- --------------------------------------------------------------------------------

                  SEE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS.

                                       7
<PAGE>

                           DESIGNFX INTERACTIVE, LLC
                         NOTES TO FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
1.    ORGANIZATION  AND NATURE  DesignFX  Interactive,  LLC (the  "Company") was
      OF  BUSINESS              organized in April 1996 as a New Jersey  Limited
                                Liability   Company.   The  Company  principally
                                develops   and  maintains   web  sites  on   the
                                Internet  and  world   wide  web for  commercial
                                businesses.

2.    SUMMARY OF SIGNIFICANT  REVENUE RECOGNITION
      ACCOUNTING POLICIES     -------------------

                              Revenue is  recognized as services are rendered to
                              clients.

                              INCOME TAXES
                              ------------

                              The  Company  has  elected  and  its  owners,  the
                              members,  have  consented,  under  the  applicable
                              provisions  of  the  Internal   Revenue  Code  and
                              applicable  state  code,  to report its income for
                              federal and state income tax purposes as a limited
                              liability corporation. Under those provisions, the
                              members   individually   receive  the  income  tax
                              benefit of their respective share of the Company's
                              net  loss.   Accordingly,   no  benefit  has  been
                              recorded for federal and state income taxes in the
                              accompanying financial statements.


                              FINANCIAL INSTRUMENTS AND CONCENTRATIONS
                              ----------------------------------------

                              Financial  instruments which  potentially  subject
                              the Company to credit risk consist  primarily of a
                              concentration    of   unsecured    trade   account
                              receivables.

                              The Company performs ongoing credit evaluations of
                              its  customers  and  generally  does  not  require
                              collateral on accounts receivable.

                              One  customer   generated  31%  of  the  Company's
                              revenues for the year ended December 31, 1997.


                              FIXED ASSETS
                              ------------

                              Fixed  assets  are  stated at cost,  reduced  by a
                              reserve for accumulated depreciation. Depreciation
                              is provided  under the straight  line method based
                              upon the following useful lives:

                              --------------------------------------------------
                              Computer software                          3 years
                              Equipment under capital lease              5 years
                              Office equipment and fixtures            5-7 years
                              --------------------------------------------------

                                       8
<PAGE>

                           DESIGNFX INTERACTIVE, LLC
                         NOTES TO FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------

                              ESTIMATED  FAIR VALUES OF FINANCIAL  INSTRUMENTS
                              ------------------------------------------------

                              The carrying values  reported in the  accompanying
                              balance  sheet for accounts  receivable,  accounts
                              payable and notes payable  approximate  fair value
                              because of the  short-term  maturity  and variable
                              interest rates of these financial instruments.

                              USE OF ESTIMATES
                              ----------------

                              The   preparation   of  financial   statements  in
                              conformity  with  generally  accepted   accounting
                              principles  requires  management to make estimates
                              and assumptions  that affect the reported  amounts
                              of  assets  and   liabilities  and  disclosure  of
                              contingent  assets and  liabilities at the date of
                              the financial  statements and the reported amounts
                              of  revenues  and  expenses  during the  reporting
                              period.  Actual  results  could  differ from these
                              estimates.   Significant  estimates  used  by  the
                              Company include the useful lives ascribed to fixed
                              assets.

3.    FIXED ASSETS            Major classes of fixed assets, net, consist of the
                              following:


                              DECEMBER 31, 1997
                              --------------------------------------------------
                              Computer software                         $28,333
                              Equipment                                 119,159
                              Furniture and fixtures                     30,054
                              --------------------------------------------------
                                                                        177,546
                              Less: Accumulated depreciation and        
                                 amortization                           (65,823)
                              --------------------------------------------------
                                                                       $111,723
                              --------------------------------------------------

                              Depreciation expense includes a loss of $23,474 in
                              the value of assets subject to capital leases.  As
                              a  result,  the net book  value  of  fixed  assets
                              subject to capital  leases was $0 at December  31,
                              1997.

                              Exclusive   of   this   loss,   depreciation   and
                              amortization  expense for the year ended  December
                              31, 1997 amounted to $49,776.

                                       9
<PAGE>

                           DESIGNFX INTERACTIVE, LLC
                         NOTES TO FINANCIAL STATEMENTS


- --------------------------------------------------------------------------------
4.    ACCRUED EXPENSES        At  December  31,  1997,   accrued   expenses  was
                              comprised of the following:


                              --------------------------------------------------
                              Employee benefits                         $50,000
                              Accrued interest                           10,125
                              Other                                      20,811
                              --------------------------------------------------
                                                                        $80,936
                              --------------------------------------------------

                              Included   in   "Other   income,   net"   in   the
                              accompanying statement of operations is the effect
                              $(34,956)   of  a   favorable   settlement   of  a
                              previously accrued liability.

5.    NOTE PAYABLE -          The Company has a non-interest bearing demand note
      RELATED PARTY           with a Company stockholder. The face amount of the
                              demand note is $15,000  and the  imputed  interest
                              expense  for the period  that the note is expected
                              to be outstanding is not material.

6.    NOTE PAYABLE -          In   March   1997,  the  Company  entered  into an
      CURRENT                 agreement  with a bank to  develop  and design the
                              software  and hardware for the bank's sites on the
                              Internet and the worldwide web.  Provisions of the
                              agreement  provided  for  various  advances to the
                              Company in order to provide  working  capital  for
                              expenses  incurred with the design and development
                              of such web sites.  Terms of the agreement provide
                              for the  advances  to be repaid in twelve  monthly
                              installments  of principal and interest  beginning
                              January 1, 1998, with interest accruing thereafter
                              from the  original  date of  advance  at an annual
                              rate of 9% interest.  Obligations  under this loan
                              totaled $174,613 at December 31, 1997.

7.    NOTE PAYABLE -          In July 1997,  the  Company  borrowed  $200,000 in
      LONG-TERM               principal from a financing institution.  Repayment
                              terms provide for interest  only payments  through
                              January 1999,  with interest  based on 1% over the
                              lender's   prime  rate  of  interest  (9  3/4%  at
                              December 31, 1997). Remaining principal and unpaid
                              interest are due in monthly  installments  through
                              December 2001. The principal  balance  outstanding
                              under the loan  totaled  $200,000 at December  31,
                              1997.

                                       10
<PAGE>


                           DESIGNFX INTERACTIVE, LLC
                         NOTES TO FINANCIAL STATEMENTS

                              
- --------------------------------------------------------------------------------
                              Principal  payments  on the  note  payable  are as
                              follows:

                              --------------------------------------------------
                              1998                                     $     --
                              1999                                       60,302
                              2000                                       66,463
                              2001                                       73,235
                              --------------------------------------------------
                                                                       $200,000
                              --------------------------------------------------

8.    CAPITAL LEASE           In the normal course of  operations,  the  Company
      OBLIGATIONS             entered into capital leases for various equipment.
                              The  leases  bear  a  weighted   average  implicit
                              interest  rate of 21% per annum and  terminate  in
                              August of 2000.  Ownership of the  equipment  then
                              reverts to the Company for nominal  consideration.
                              Future   minimum   payments  under  capital  lease
                              obligations with initial or remaining terms of one
                              year or more are as follows at December 31, 1997:

                              --------------------------------------------------
                              1998                                      $14,255
                              1999                                        3,744
                              2000                                        2,496
                              --------------------------------------------------
                                                                         20,495
                              Less: Imputed interest                     (3,586)
                              --------------------------------------------------
                              Present value of net minimum lease
                                payments                                $16,909
                              --------------------------------------------------

9.    RELATED-PARTY           Cash contributed to the Company by members totaled
      TRANSACTIONS            $455,000 in the year ended  December 31, 1997.  

                              At December  31,  1997,  the Company had  advanced
                              $22,492 to an entity controlled by a member.

                              Salary expense to a company  officer,  who is also
                              an interestholder, totaled  approximately $94,000
                              for the year ended December 31, 1997.

                                       11
<PAGE>

                           DESIGNFX INTERACTIVE, LLC
                         NOTES TO FINANCIAL STATEMENTS


- --------------------------------------------------------------------------------

10. SUBSEQUENT EVENT          In September  1998, the members sold the Company's
                              membership  interests  to  IBS  Interactive,  Inc.
                              ("IBS")  in  exchange  for  200,160  shares of IBS
                              common stock. The final determination of shares to
                              be issued is contingent upon the defined financial
                              position of the Company at closing.



















                                       12
<PAGE>


                          DESIGNFX INTERACTIVE, LLC
                           CONDENSED BALANCE SHEET
                          (UNAUDITED, IN THOUSANDS)


- --------------------------------------------------------------------------------

SEPTEMBER 30, 1998
- --------------------------------------------------------------------------------
ASSETS
CURRENT:
  Cash                                                                      $38
  Accounts receivable, net                                                  241
  Other current assets                                                       41
- --------------------------------------------------------------------------------
         Total current assets                                               320
Fixed assets, net                                                           298
Other assets                                                                 18
- --------------------------------------------------------------------------------
         Total assets                                                      $636
- --------------------------------------------------------------------------------
LIABILITIES AND MEMBERS' DEFICIT
CURRENT LIABILITIES:
  Accounts payable and accrued expenses                                    $297
  Notes payable and capital lease obligations                               547
- --------------------------------------------------------------------------------
        Total current liabilities                                           844
  Long-term notes payable and capital lease obligations                     134
- --------------------------------------------------------------------------------
        Total liabilities                                                   978
  Members' deficit                                                         (342)
- --------------------------------------------------------------------------------
        Total liabilities and members' deficit                             $636
- --------------------------------------------------------------------------------

          SEE ACCOMPANYING NOTES TO CONDENSED FINANCIAL STATEMENTS.

                                       13
<PAGE>

                          DESIGNFX INTERACTIVE, LLC
                      CONDENSED STATEMENT OF OPERATIONS
                          (UNAUDITED, IN THOUSANDS)

- --------------------------------------------------------------------------------
                                                      FOR THE NINE MONTHS ENDED
                                                              SEPTEMBER 30,
                                                          1997             1998
                                                          ----             ----

Revenues                                                  $ 384          $1,181
Cost of services                                            377             752
- --------------------------------------------------------------------------------
          Gross profit                                        7             429
Selling, general and administrative expenses                596             371
          Operating income (loss)                         (589)              58
- --------------------------------------------------------------------------------
Other expense, net                                         (17)             (16)
- --------------------------------------------------------------------------------
Net income (loss)                                        $(606)          $   42
- --------------------------------------------------------------------------------

          SEE ACCOMPANYING NOTES TO CONDENSED FINANCIAL STATEMENTS.

















                                       14
<PAGE>


                          DESIGNFX INTERACTIVE, LLC
                      CONDENSED STATEMENTS OF CASH FLOWS
                          (UNAUDITED, IN THOUSANDS)

- --------------------------------------------------------------------------------
                                                      FOR THE NINE MONTHS ENDED
                                                             SEPTEMBER 30,
                                                           1997             1998
                                                           ----             ----
Cash flows used in operating activities               $   (456)        $    (96)
Cash flows used in investing activities                   ( 70)            (213)
Cash flows provided by financing activities                577              318
- --------------------------------------------------------------------------------
Net increase in cash                                        51                9
Cash at beginning of period                                  2               29
- --------------------------------------------------------------------------------
Cash at end of period                                $      53        $      38
- --------------------------------------------------------------------------------

          SEE ACCOMPANYING NOTES TO CONDENSED FINANCIAL STATEMENTS.





















                                       15
<PAGE>


                          DESIGNFX INTERACTIVE, LLC
              NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS


- --------------------------------------------------------------------------------
1.    BASIS OF PRESENTATION   The accompanying condensed financial statements as
                              of  September  30,  1998 and for the  nine  months
                              ended  September  30, 1997 and 1998 are  unaudited
                              but, in the opinion of  management of the Company,
                              contain  all  adjustments   necessary  to  present
                              fairly the  financial  position at  September  30,
                              1998,  the  results  of  operations  for the  nine
                              months ended September 30, 1997 and 1998, and cash
                              flows for the nine months ended September 30, 1997
                              and  1998.  These  adjustments  are  of  a  normal
                              recurring nature.

                              Certain   information  and  footnote   disclosures
                              normally  included in  financial  statements  that
                              have been  prepared in accordance  with  generally
                              accepted accounting principles have been condensed
                              or omitted  pursuant to the rules and  regulations
                              of the Securities and Exchange Commission although
                              management  of  the  Company   believes  that  the
                              disclosures    contained   in   these    financial
                              statements  are  adequate to make the  information
                              presented  therein  not  misleading.  For  further
                              information,  refer  to  the  Company's  financial
                              statements  and notes  thereto  for the year ended
                              December 31, 1997.

                              The  results  of  operations  for the nine  months
                              ended  September  30,  1998  are  not  necessarily
                              indicative  of the  results  of  operations  to be
                              expected for the full fiscal year ending  December
                              31, 1998.

2.    BUSINESS COMBINATION    In September  1998, the members sold the Company's
                              membership  interests  to  IBS  Interactive,  Inc.
                              ("IBS")  in  exchange  for  200,160  shares of IBS
                              common stock. The final determination of shares to
                              be issued is contingent upon the defined financial
                              position of the Company at closing. No adjustments
                              arising from this business  combination  have been
                              reflected in the accompanying  unaudited condensed
                              financial statements as of and for the nine months
                              ending September 30, 1998.


                                       16
<PAGE>

            (b)   PRO FORMA FINANCIAL INFORMATION.

            1.    Pro   forma   unaudited    financial   information    of   IBS
                  Interactive, Inc., which includes the following:

                  a. Pro  Forma   Unaudited  Condensed  Statement of  Operations
                     for the year ended December 31, 1997;

                  b. Pro  Forma  Unaudited  Condensed   Statement of  Operations
                     for the year ended December 31, 1996; and

                  c. Notes  to  Pro   Forma   Unaudited   Condensed    Financial
                     Statements.



















                                       17
<PAGE>

                              IBS INTERACTIVE, INC.
                 PRO FORMA UNAUDITED CONDENSED FINANCIAL STATEMENTS

      The accompanying pro forma unaudited condensed statement of operations for
the year  ended  December  31,  1997 is  based  upon  the  historical  financial
statements of IBS, Entelechy,  Inc. ("Entelechy") and DesignFX Interactive,  LLC
("DesignFX"),  adjusted to give effect to the business combinations of Entelechy
and  DesignFX by IBS  (accounted  for as a purchase  and  pooling of  interests,
respectively), as if such business combinations had occurred on January 1, 1997.
The accompanying pro forma unaudited  condensed  statement of operations for the
year ended December 31, 1996 is based upon the historical  financial  statements
of IBS  and  DesignFX,  adjusted  to give  effect  to the  business  combination
(accounted  for as a pooling  of  interests),  as if such  business  combination
occurred as of January 1, 1996. The pro forma unaudited  condensed balance sheet
as of September 30, 1998 is not presented  herein since such  unaudited  balance
sheet data is included in the Company's Form 10-Q for the period ended September
30, 1998.  The pro forma  unaudited  condensed  statements of operations are not
necessarily  indicative  of the  results  that would have been  obtained if such
business  combinations  had  occurred  on the date  indicated  or for any future
period or date.  The pro forma  unaudited  adjustments  give effect to available
information  and  assumptions  that IBS believes are  reasonable.  The pro forma
unaudited condensed financial information should be read in conjunction with the
historical financial statements of IBS, Entelechy and DesignFX and notes thereto
included in IBS's  Prospectus  dated May 14, 1998 and this Form 8-K/A (Amendment
No. 1).
















                                       18
<PAGE>


                              IBS INTERACTIVE, INC.
               PRO FORMA UNAUDITED CONDENSED STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1997


<TABLE>
<CAPTION>
                                                             ENTELECHY
                                                             ELIMINATIONS
                            IBS          ENTELECHY           & ENTELECHY   SUBTOTAL IBS  DESIGNFX 
                         HISTORICAL      HISTORICAL          ADJUSTMENTS   & ENTELECY    HISTORICAL      PRO FORMA

<S>                      <C>               <C>              <C>             <C>          <C>             <C>       
Revenues...............  $2,741,000        $366,000         $(42,000)(c)    $3,065,000   $572,000        $3,637,000
Cost of services.......   1,099,000         299,000          (42,000)(c)     1,356,000    565,000         1,921,000
                         -----------------------------------------------------------------------------------------
Gross profit...........   1,642,000          67,000               --         1,709,000      7,000         1,716,000
Selling, general and      
  administrative.......   1,296,000         115,000               --         1,411,000    851,000         2,262,000
Amortization of            
  intangible assets....      12,000              --          156,000 (a)       168,000         --           168,000
Compensation expense -  
  Entelechy............          --              --          197,000 (b)       197,000         --           197,000
                         -----------------------------------------------------------------------------------------
Operating income (loss)     334,000         (48,000)        (353,000)          (67,000)  (844,000)         (911,000)
Other income (expense),
  net.................      (52,000)        (13,000)              --           (65,000)    18,000           (47,000)
                         -----------------------------------------------------------------------------------------
Income (loss) before      
  income taxes........      282,000         (61,000)        (353,000)         (132,000)  (826,000)         (958,000)
Income tax provision..      (84,000)             --               --           (84,000)        --           (84,000)
                         -----------------------------------------------------------------------------------------
Net income (loss).....   $  198,000        $(61,000)       $(353,000)        $(216,000) $(826,000)      $(1,042,000)
                         -----------------------------------------------------------------------------------------

</TABLE>










                                       19
<PAGE>



                              IBS INTERACTIVE, INC.
               PRO FORMA UNAUDITED CONDENSED STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1996

                                    IBS           DESIGNFX         
                                  HISTORICAL     HISTORICAL          PRO FORMA

Revenues.....................     $1,023,000     $ 177,000           $1,200,000
Cost of services.............        650,000       147,000              797,000
                                  ----------------------------------------------
Gross profit.................        373,000        30,000              403,000
Selling, general and
  administrative.............        670,000       508,000            1,178,000
Amortization of intangible 
  assets.....................          1,000            --                1,000
                                  ----------------------------------------------
Operating loss...............       (298,000)     (478,000)            (776,000)
Other expense, net...........        (12,000)      (25,000)             (37,000)
                                  ----------------------------------------------
Loss before income taxes.....       (310,000)     (503,000)            (813,000)
Income tax benefit...........         59,000            --               59,000
                                  ----------------------------------------------
Net loss.....................       (251,000)     (503,000)            (754,000)
                                  ----------------------------------------------
















                                       20
<PAGE>

                              IBS INTERACTIVE, INC.
         NOTES TO PRO FORMA UNAUDITED CONDENSED FINANCIAL STATEMENTS


There were no adjustments  to the DesignFX  business  combination  for the years
ended December 31, 1997 and 1996.  Adjustments to reflect the Entelechy business
combination as if it had occurred as of January 1, 1997 are as follows:

      (a)  Amortization  of  intangible  assets  arising  from  the  acquisition
      amounting to $156,000;  such amount is amortized over an estimated  useful
      life of five years.

      (b)  Recognition  of  compensation  expense  related  to the  issuance  of
      contingent shares of IBS common stock on the first anniversary date of the
      acquisition.  The  issuance of such shares is  contingent  upon the former
      Entelechy stockholders remaining in the employ of IBS.

      (c)  Elimination of transactions between IBS and Entelechy.


















                                       21
<PAGE>


            (c)  EXHIBITS.

            The following exhibits are included as part of this Report:

            2.1*  Membership  Interest Purchase  Agreement,  dated September 24,
                  1998,  by and  among IBS and Peter  Bowman,  Lawrence  Rafkin,
                  Robert  Gillespie,   Steven  Rotella,  Steven  Swartz,  Joseph
                  Calabro,  Febe Dwyer,  Barbara  Glass-Seran,  Clifford  Seran,
                  Stanley Lerner,  Annette Monti,  Christina Monti,  Jack Monti,
                  Rogelio Valencia, Linda Valencia and Phyllis Wood.

            99.1* Press release of IBS, dated September 28, 1998.

            --------------------
            *  Previously filed.





















                                       22
<PAGE>



                                  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.

                                      IBS INTERACTIVE, INC.


                                       By:  /s/ Nicholas R. Loglisci, Jr.
Date: December 9, 1998                   ---------------------------------------
                                         Name:  Nicholas R. Loglisci, Jr.
                                         Title: President and Chief Executive
                                                   Officer


















                                       22
<PAGE>


                                EXHIBIT INDEX


EXHIBIT NO.                          DESCRIPTION

2.1*              Membership  Interest Purchase  Agreement,  dated September 24,
                  1998,  by and  among IBS and Peter  Bowman,  Lawrence  Rafkin,
                  Robert  Gillespie,   Steven  Rotella,  Steven  Swartz,  Joseph
                  Calabro,  Febe Dwyer,  Barbara  Glass-Seran,  Clifford  Seran,
                  Stanley Lerner,  Annette Monti,  Christina Monti,  Jack Monti,
                  Rogelio Valencia, Linda Valencia and Phyllis Wood.

99.1*             Press Release of IBS, dated September 28, 1998.

- --------------------
*  Previously filed.






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