FASHIONMALL COM INC
10QSB, 1999-08-13
MISCELLANEOUS SHOPPING GOODS STORES
Previous: CYPRESS FUNDS LLC/CA, 13F-HR, 1999-08-13
Next: STEELTON BANCORP INC, 10QSB, 1999-08-13




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


                                   FORM 10-QSB

                    U. S. SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549


          [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                SECURITIES EXCHANGE ACT OF 1934


                  For the quarterly period ended June 30, 1999

                         Commission file number 0-26151


                              fashionmall.com, Inc.
- --------------------------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)

Delaware                                                              06-1544139
- --------------------------------------------------------------------------------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)

                      575 Madison Avenue New York, NY 10022
- --------------------------------------------------------------------------------
               (Address of principal executive offices) (Zip code)


                                 (212) 891-6064
- --------------------------------------------------------------------------------
              (registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes No X

Transitional Small Business Disclosure Format (check one)
         Yes           No     X
             ----           -----

The number of shares of common stock,  $.01 par value,  outstanding as of August
10, 1999 was 7,500,000.


================================================================================
<PAGE>


                              fashionmall.com, Inc.

                                   Form 10-QSB

                                      Index





PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

         Balance Sheets - June 30, 1999 (unaudited) and December 31, 1998......2

         Statements of Operations - three months ended June 30, 1999 and
         1998 and six months ended June 30, 1999 and 1998 (unaudited)..........3

         Statement of Changes in Stockholders' and Members' Equity (Deficiency)
         - six months ended June 30, 1999 (unaudited)..........................4

         Statements of Cash Flows - three months ended June 30, 1999 and
         1998 and six months ended June 30, 1999 and 1998 (unaudited)..........5

         Notes to Unaudited Financial Statements...............................7

Item 2.  Management's Discussion and Analysis or Plan of Operation............13


PART II. OTHER INFORMATION

Item 1.  Legal Proceedings....................................................19

Item 2.  Changes in Securities and Use of Proceeds............................19

Item 3.  Defaults Upon Senior Securities......................................21

Item 4.  Submission of Matters to a Vote of Securities Holders................21

Item 5.  Other Information....................................................21

Item 6.  Exhibits and Reports on Form 8-K.....................................21

         Signatures...........................................................22




                                       1
<PAGE>


                              fashionmall.com, Inc.

                                 Balance Sheets

<TABLE>
<CAPTION>

                                                                                June 30,               December 31,
                                                                                  1999                     1998
                                                                           -------------------      -------------------
Assets                                                                        (Unaudited)
Current assets
<S>                                                                          <C>                    <C>
   Cash and cash equivalents                                                 $   42,984,000           $        82,000
   Accounts receivable, net of an allowance for losses of $222,000 at
       June 30, 1999 and $105,000 at December 31, 1998                              462,000                   314,000
   Prepaid expenses, inventory and other current assets                             276,000                     7,000
                                                                           -------------------      -------------------
Total current assets                                                             43,722,000                   403,000
                                                                           -------------------      -------------------

Property and equipment - net of accumulated depreciation of $12,000 and
     $9,000, respectively                                                            33,000                    13,000
Capitalized software costs, net of accumulated amortization of $31,000
     and $14,000, respectively                                                       36,000                    53,000
Deferred financing costs                                                                 --                    39,000
Other assets                                                                        125,000                        --
                                                                           -------------------      -------------------

Total Assets                                                                 $   43,916,000           $       508,000
                                                                           ===================      ===================

Liabilities
Current liabilities
   Accounts payable and accrued expenses                                     $       973,000                  221,000
   Amounts due to related parties                                                     35,000                  366,000
   Customer deposits                                                                  35,000                   18,000
   Deferred revenue                                                                   41,000                   45,000
                                                                           -------------------      -------------------
Total current liabilities                                                          1,084,000                  650,000
                                                                           -------------------      -------------------


Stockholders' and Members' Equity (Deficiency)
Members' contributed capital                                                              --                  411,000
Members' accumulated deficit                                                              --                 (553,000)
Convertible preferred stock, $.01 par value,
   Authorized - 3,000,000 shares
   Issued and outstanding - 824,084 and 0 shares at June 30, 1999     and
   and December 31, 1998, respectively                                               775,000                       --
Common stock - $.01 par value
   Authorized - 35,000,000 shares
  Issued and outstanding - 7,500,000 and 0 shares at June 30, 1999
  and December 31, 1998, respectively                                                 75,000                       --
Additional paid-in capital                                                        46,087,000                       --
Accumulated deficit                                                               (4,105,000)                      --
                                                                           -------------------      -------------------
Total stockholders' and members' equity (deficiency)                              42,832,000                 (142,000)
                                                                           -------------------      -------------------

Total Liabilities and Stockholders' and Members' Equity (Deficiency)         $    43,916,000          $       508,000
                                                                           ===================      ===================
</TABLE>


See accompanying notes to financial statements.




                                       2

<PAGE>


                              fashionmall.com, Inc.

                            Statements of Operations
                                   (Unaudited)


<TABLE>
<CAPTION>


                                                          Three Months                             Six Months
                                                         Ended June 30                           Ended June 30
                                             ---------------------------------------  -------------------------------------
                                                   1999                 1998               1999                1998
                                             ------------------    -----------------  ----------------    -----------------

<S>                                          <C>                   <C>                <C>                 <C>
Site revenues                                $      950,000        $     423,000      $    1,720,000      $     841,000

Costs and expenses:
   Site development, merchandise and content
                                                    242,000               67,000             344,000            110,000
   Advertising and marketing                        363,000              205,000             675,000            450,000
   Selling                                           57,000               39,000             129,000            111,000
   General and administrative                     3,174,000              107,000           3,513,000            252,000

                                             ------------------    -----------------  ----------------    -----------------
   Total costs and expenses                       3,836,000              418,000           4,661,000            923,000
                                             ------------------    -----------------  ----------------    -----------------

Income (loss) from operations                    (2,886,000)               5,000          (2,941,000)           (82,000)
                                             ------------------    -----------------  ----------------    -----------------

Other income (expense):
   Interest and dividend income                      52,000                1,000              67,000             12,000
   Interest expense and other
     financing costs                               (730,000)                  --            (737,000)           (11,000)
                                             ------------------    -----------------  ----------------    -----------------
                                                   (678,000)               1,000            (670,000)             1,000
                                             ------------------    -----------------  ----------------    -----------------

Net (loss) income                            $   (3,564,000)       $       6,000      $   (3,611,000)     $     (81,000)
                                             ==================    =================  ================    =================

Comprehensive (loss) income                  $   (3,564,000)       $       6,000      $   (3,611,000)     $     (81,000)
                                             ==================    =================  ================    =================

Pro-forma basic and diluted earnings per
   common share                              $        (0.79)        $         --      $        (0.88)      $      (0.02)
                                             ==================    =================  ================    =================

Pro-forma weighted average shares
   outstanding                                    5,500,000             4,500,000          5,000,000           4,500,000
                                             ==================    =================  ================    =================
</TABLE>

See accompanying notes to financial statements.





                                       3
<PAGE>

                              fashionmall.com, Inc.

     Statement of Changes in Stockholders' and Members' Equity (Deficiency)

                         Six Months Ended June 30, 1999
                                   (Unaudited)

<TABLE>
<CAPTION>


                                 Common Stock                 Additional
                                            Par    Preferred    Paid-in       Members'       Member'      Accumulated
                                Shares    Value      Stock      Capital       Capital        Deficit         Deficit
                              ------------------------------------------------------------------------------------------------------

<S>                 <C> <C>              <C>       <C>         <C>           <C>          <C>             <C>           <C>
Balance at December 31, 1998        --   $   --    $      --  $        --    $  411,000   $  (553,000)  $         --  $    (142,000)

Contribution of capital,
 net of related issuance costs      --       --           --           --       876,000            --             --         876,000

Incremental difference
 between issue price and fair
 value of capital contribution      --       --           --           --       576,000            --             --         576,000

Issuance of warrants to
 purchase 95,000 shares of
 common stock, at fair value        --       --           --           --        56,000            --             --          56,000

Issuance of warrants to
 purchase 32,000 shares of
 common stock, at fair value        --       --           --           --        74,000            --             --          74,000

Issuance of preferred stock
 in connection with capital
 contribution                       --       --           --           --     5,040,000            --             --       5,040,000

Issuance of warrants to
 purchase 924,898 shares of
 of common stock, at fair value,
 in connection with the issuance
 of preferred stock                 --       --           --           --     2,377,000            --             --       2,377,000


Non-cash compensation
 expense prior to initial
 public offering ("IPO")            --       --           --           --       149,000            --             --         149,000

Net loss prior to IPO               --       --           --           --            --      (281,000)            --       (281,000)

Issuance of common stock in
 connection with IPO, net
 of expenses                  7,500,000   75,000          --   34,700,000            --            --             --      34,775,000

Reorganization from Limited
 Liability Company to C
 corporation                        --       --           --    8,725,000    (9,559,000)      834,000             --              --

Non-cash compensation
   expense subsequent to IPO        --       --           --    2,662,000            --            --             --       2,662,000

Accretion of preferred
   stock beneficial
   conversion feature               --       --      775,000           --            --            --       (775,000)             --

Net loss for the period
   subsequent to IPO                --       --           --           --            --            --     (3,330,000)    (3,330,000)
                              ------------------------------------------------------------------------------------------------------

Balance at June 30, 1999      7,500,000  $ 75,000  $ 775,000  $ 46,087,000   $       --   $        --   $ (4,105,000) $ (42,832,000)
                              ======================================================================================================
</TABLE>

See accompanying notes to financial statements.


                                       4

<PAGE>


                              fashionmall.com, Inc.

                            Statements of Cash Flows
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                Three Months                             Six Months
                                                                Ended June 30                          Ended June 30
                                                     ------------------------------------   -------------------------------------
                                                           1999               1998                1999               1998
                                                     -----------------   ----------------   -----------------   -----------------
Operating Activities
<S>                                                  <C>                 <C>                <C>                 <C>
Net (loss) income                                    $   (3,564,000)     $        6,000     $   (3,611,000)     $      (81,000)
Adjustments to reconcile net (loss) income to net
cash provided by (used for) operating activities:
    Depreciation and amortization                            10,000                  --             20,000               4,000
    Non-cash interest expense and other
       financing costs                                      668,000                  --            668,000                  --
    Non-cash compensation expense                         2,736,000                  --          2,810,000                  --
    Allowance for doubtful accounts                          86,000              25,000            117,000              70,000
    Changes in operating assets and liabilities
       Accounts receivable                                  (66,000)            (42,000)          (265,000)            (89,000)
       Prepaid expenses and other assets                   (239,000)                 --           (613,000)              3,000
       Deferred financing costs                             397,000                  --            397,000                  --
       Accounts payable                                     288,000              53,000            752,000              87,000
       Customer deposits                                         --              (5,000)            17,000              (5,000)
       Deferred revenue                                          --                  --             (4,000)              6,000
                                                     -----------------   ----------------   -----------------   -----------------
    Net cash provided by (used in) operating
activities                                                  316,000              37,000            288,000              (5,000)
                                                     -----------------   ----------------   -----------------   -----------------

Investing Activities
Purchase of equipment                                       (20,000)                 --            (23,000)             (3,000)
Capitalization of software development costs                     --                  --                 --                  --
                                                     -----------------   ----------------   -----------------   -----------------
    Net cash used in investing activities                   (20,000)                 --            (23,000)             (3,000)
                                                     -----------------   ----------------   -----------------   -----------------

Financing Activities
Proceeds (repayment) of loans                            (1,379,000)                 --           (431,000)             16,000
Initial public offering  proceeds                        34,775,000                  --         34,775,000                  --
Capital contributions                                     7,417,000                  --          8,293,000                  --
                                                     -----------------   ----------------   -----------------   -----------------
    Net cash provided by financing activities            40,813,000                  --         42,637,000              16,000
                                                     -----------------   ----------------   -----------------   -----------------

Increase in cash                                         41,109,000              37,000         42,902,000               8,000
Cash - beginning of period                                1,875,000              37,000             82,000              66,000
                                                     -----------------   ----------------   -----------------   -----------------

Cash - end of period                                   $ 42,984,000        $     74,000       $ 42,984,000        $     74,000
                                                     =================   ================   =================   =================
</TABLE>



See accompanying notes to financial statements.




                                       5

<PAGE>
                             fashionmall.com, Inc.

                            Statements of Cash Flows
                                   (Continued)
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                                Three Months                             Six Months
                                                                Ended June 30                          Ended June 30
                                                     ------------------------------------   -------------------------------------
                                                           1999               1998                1999               1998
                                                     -----------------   ----------------   -----------------   -----------------

SUPPLEMENTAL DISCLOSURE OF CASH
FLOW INFORMATION:

Cash paid during the period for:
<S>                                                    <C>                 <C>                <C>                 <C>
    Interest                                           $     15,000        $         --       $     15,000        $         --
    Taxes                                              $         --        $         --       $         --        $         --
Non-cash investing and financing activities:
    Conversion of related party loan to contributed
       capital                                         $         --        $     61,000       $         --        $     61,000
    Fair value of warrants issued in connection
       with loan to related party                      $         --        $         --       $     56,000        $         --
    Incremental difference between issue price and
       fair value of capital contribution              $         --        $         --       $    576,000        $         --
    Fair value of warrants issued in connection
       with convertible preferred stock                $  2,377,000        $         --       $  2,377,000        $         --
    Revenue generated from barter contracts            $    377,000        $    255,000       $    725,000        $    506,000
    Advertising and consulting expense incurred
       related to barter contracts                     $    355,000        $    195,000       $    627,000        $    431,000

</TABLE>



See accompanying notes to financial statements.











                                       6

<PAGE>

                              fashionmall.com, Inc.

                     Notes to Unaudited Financial Statements

                                  June 30, 1999



1. Organization

Initial Public Offering and Reorganization
- ------------------------------------------
Internet  Design  Group,  Ltd.  commenced  operations  on December  22, 1994 and
continued operations until August 19, 1995 when it became Internet Fashion Mall,
L.P.  ("IFM  L.P.").  Effective  June 26, 1996,  IFM L.P. was  reorganized  as a
Delaware limited liability company, Internet Fashion Mall LLC ("IFM").

On May 21, 1999,  fashionmall.com,  Inc.  (the  "Company")  completed an initial
public offering  ("IPO") of 3,000,000  shares of its common stock.  The offering
resulted in net proceeds,  after related expenses, of approximately $35 million.
In connection with the IPO and immediately  prior thereto,  the existing members
of IFM  contributed  all of their  membership  interests  in IFM in exchange for
4,500,000 shares of common stock of the Company. The Company was incorporated in
Delaware as a C corporation on February 26, 1999.

The Company  engages in the business of marketing,  promoting,  advertising  and
selling fashion apparel and related accessories or products to the public on the
Internet,  via the  fashionmall.com  website.  The  Company  combines  an online
shopping  mall  with  fashion   content  to  provide  a  centralized   site  for
manufacturers,  retailers, magazines and catalogs to advertise, display and sell
their product lines.

Activities from the date of inception have been directed primarily to developing
the  fashionmall.com  brand through a marketing strategy that, in part, includes
the  exchange  of the  Company's  services  for  advertising  space  in  various
magazines, journals and websites or consulting services.


2. Summary of Significant Accounting Policies

Basis of Presentation
- ---------------------
The accompanying unaudited financial statements have been prepared in accordance
with generally accepted accounting principles for interim financial information,
the instructions of Form 10-QSB and Rule 310 of Regulation SB and, therefore, do
not include all information and notes necessary for a presentation of results of
operations,  financial  position  and cash flows in  conformity  with  generally
accepted accounting principles.  The balance sheet at December 31, 1998 has been
derived from the audited financial statements at that date, but does not include
all of the information and footnotes required by generally  accepted  accounting
principles for complete financial statements. The financial statements should be
read in conjunction with the Company's  Registration  Statement on Form SB-2. In
the opinion of the Company,  all  adjustments  (consisting  of normal  recurring
accruals)  necessary  for  a  fair  presentation  have  been  made.  Results  of
operations for the six months ended June 30, 1999 are not necessarily indicative
of those expected for the year ending December 31, 1999.

Revenue Recognition
- -------------------
The  Company's  primary  source of revenue is from tenant  fees.  Manufacturers,
retailers,  magazines  and others pay fees to the  Company to lease space on the
fashionmall.com  site.  Revenues are  recognized as services are  rendered.  The
Company  recognizes  revenue  earned  from tenant  fees in  accordance  with its
customer  contracts  which  specify  either  a  fixed  fee  or a  fee  based  on
performance.



                                       7
<PAGE>

Barter Arrangements
- -------------------
The Company  enters  into barter  arrangements  with  certain of its  customers,
whereby the Company's  services are exchanged  for either  advertising  space in
various  magazines and journals or on websites,  or for consulting  services.  A
portion  of the  advertising  received  by the  Company,  in  exchange  for  its
services,  is in the form of online website  advertising.  The fair value of the
online website  advertising is determined  based on the online  providers' "cost
per  thousand  impressions"  and  the  number  of  impressions  delivered.   The
consulting  services received by the Company are primarily  marketing and public
relations. Expenses for consulting services are recorded as incurred, based upon
the consulting firms' established rates.

Barter revenue and the related  advertising  expense is recognized in accordance
with the established  advertising rate card, of the advertiser  customer,  which
represents the rates charged to cash buyers based on their level of advertising.
Generally,  barter revenue is recognized over the term of the customer contract,
which  commences  upon the  placement  of the  customer's  advertisement  on the
Company's  fashionmall.com  website.  Barter  revenues  equal  barter  expenses;
however,  due to timing,  barter accounts receivable and barter accounts payable
may result.  Barter expenses are included in advertising and marketing  expenses
in the accompanying statements of operations.

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 as of the date of the financial statements and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

Cash and Cash Equivalents
- -------------------------
Cash  equivalents   consist  of  money  market  funds  or  other   highly-liquid
investments with original maturities of three months or less.

Property and Equipment
- ----------------------
Property and equipment are stated at cost, net of accumulated  depreciation  and
amortization.  Property and equipment are depreciated on a  straight-line  basis
over estimated useful lives of three to five years. Depreciation expense for the
three months ended June 30, 1999 and 1998, was approximately  $2,000 and $2,000,
respectively.  Depreciation  for the six months ended June 30, 1999 and 1998 was
approximately $3,000 and $4,000, respectively.  Depreciation expense is included
in  general  and  administrative  expenses  in the  accompanying  statements  of
operations.

Capitalized Software Costs
- --------------------------
In  accordance  with  Statement of Position  98-1,  Accounting  for the Costs of
Computer   Software   Developed  or  Obtained  for  Internal  Use,  the  Company
capitalizes costs incurred in the process of creating software for internal use.
The costs capitalized by the Company  represent the payroll and  payroll-related
costs for the employees who are directly  associated with and who devote time to
the  internal-use  computer  software  project,  to the extent of the time spent
directly  on  the  project.  Capitalized  software  costs  are  amortized  on  a
straight-line  basis over an estimated  useful life of two years. As of June 30,
1999,  approximately  $67,000 of  capitalized  software costs had been incurred.
Amortization  expense  for the three  months  ended  June 30,  1999 and 1998 was
$8,000 and $0, respectively;  amortization expense for the six months ended June
30,  1998 and 1998 was  $17,000 and $0,  respectively.  Amortization  expense is
included in general and administrative  expenses in the accompanying  statements
of operations.

Accounting for Long-Lived Assets
- --------------------------------
The Company  accounts for  long-lived  assets in  accordance  with  Statement of
Financial  Accounting  Standards  No.  121,  Accounting  for the  Impairment  of
Long-Lived  Assets and for Long-Lived Assets to be Disposed Of ("SFAS No. 121").
SFAS No. 121 establishes  financial  accounting and reporting  standards for the
impairment of long-lived assets, certain identifiable intangibles,  and goodwill
related  to those  assets to be held and used,

                                       8

<PAGE>

and for long-lived  assets and certain  identifiable  intangibles to be disposed
of. Management does not believe there is any impairment of the carrying value of
its long-lived assets as of June 30, 1999.

Advertising Expense
- -------------------
The Company's primary source of advertising expense is generated from its barter
activities.  The expense is  recognized  based on the fair value of the services
received as determined by each magazine's or journal's printed  advertising rate
card with pricing  provided to cash buyers  based on frequency of  advertisement
placement or by a website  provider's  "cost per thousand  impressions"  and the
number of impressions delivered.  In accordance with Statement of Position 93-7,
Reporting On Advertising  Costs, the Company  expenses its advertising  costs as
incurred.

Income Taxes
- ------------
Prior to the IPO, the Company was a limited liability  company,  and each of the
Company's  member's  respective portion of taxable income or loss was reportable
on such  members' own Federal and state income tax returns.  Additionally,  as a
limited liability  company,  the Company was subject to the New York City income
tax on unincorporated businesses.

Effective upon the consummation of the Company's  initial public  offering,  the
Company's income tax status converted from a limited  liability  company to that
of a C corporation. Accordingly, the provision for income taxes is determined in
accordance with Statement of Financial  Accounting Standards No. 109, Accounting
for Income  Taxes ("SFAS No.  109").  SFAS No. 109 requires a company to account
for income  taxes  using the asset and  liability  method.  Under  this  method,
deferred  tax  assets  and   liabilities  are  recognized  for  the  future  tax
consequence attributable to differences between the financial statement carrying
amounts of existing  assets and  liabilities  and their tax bases for  operating
profit and tax liability  carryforward.  Deferred tax assets and liabilities are
measured  using  enacted tax rates  expected  to apply to taxable  income in the
years in which those  temporary  differences  are  expected to be  recovered  or
settled.  The effect on deferred  tax assets or  liabilities  of a change in tax
rates is recognized in the period that the tax change occurs.  Since the Company
does not expect to have net income in fiscal 1999,  it expects to fully  reserve
deferred tax assets.

Basic and Diluted Earnings per Share
- ------------------------------------
In 1997, the Financial  Accounting Standards Board issued Statement of Financial
Accounting  Standards No. 128,  "Earnings per Share" ("SFAS No. 128").  SFAS No.
128 replaced the  previously  reported  primary and fully  diluted  earnings per
share with basic and diluted  earnings per share.  Unlike  primary  earnings per
share,  basic  earnings  per share  excludes  any  dilutive  effects of options,
warrants, and convertible securities. Diluted earnings per share is very similar
to the previously  reported fully diluted  earnings per share.  All earnings per
share amounts for all periods have been presented, and where necessary, restated
to  conform  to the SFAS No.  128  requirements.  The  weighted  average  shares
outstanding  are  determined as the mean average of the shares  outstanding  and
assumed to be outstanding during the period.

New Accounting Pronouncements
- -----------------------------
In June 1997, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards No. 130, Reporting Comprehensive Income ("SFAS
No. 130").  SFAS No. 130  establishes  standards  for  reporting  and display of
comprehensive  income  and  its  components  in a full  set  of  general-purpose
financial  statements.  The adoption of this  statement has had no impact on the
Company's results of operations, financial position or cash flows.

In June 1997, the FASB issued  Statement of Financial  Accounting  Standards No.
131,  Disclosures About Segment of an Enterprise and Related  Information ("SFAS
No. 131"). SFAS No. 131 establishes standards for public business enterprises to
report information about operating  segments in annual financial  statements and
requires that those enterprises report selected  information about the operating
segments in interim financial reports issued to shareholders.  This statement is
effective for financial statements for periods beginning after December 15, 1997
and need not be applied to interim  periods in the initial year of  application.
Comparative

                                       9

<PAGE>

information for earlier years presented is to be restated.  The adoption of this
statement has had no impact on the Company's  results of  operations,  financial
position or cash flows.

In June 1998, the FASB issued  Statement of Financial  Accounting  Standards No.
133,  Accounting for Derivative  Instruments and Hedging  Activities  ("SFAS No.
133").  SFAS  No.  133  establishes   accounting  and  reporting  standards  for
derivative  instruments,  including certain derivative  instruments  embedded in
other  contracts,  and for  hedging  activities.  It  requires  that  an  entity
recognize all  derivatives  as either assets or liabilities on the balance sheet
at their fair value.  This  statement is effective for financial  statements for
all fiscal  quarters of all fiscal  years  beginning  after June 15,  2000.  The
Company does not expect the adoption of this standard to have a material  impact
on the Company's results of operations, financial position or cash flows.

In April 1998, the American  Institute of Certified  Public  Accountants  issued
Statement of Position No. 98-5, Reporting the Costs of Start-Up Activities ("SOP
98-5"). SOP 98-5 requires that all  non-governmental  entities expense the costs
of  start-up  activities,  including  organization  costs,  as those  costs  are
incurred.  SOP 98-5 is  effective  for  financial  statements  for fiscal  years
beginning after December 15, 1998. Management has reviewed the provisions of SOP
98-5 and does not believe  adoption of this standard will have a material effect
on the Company's results of operations, financial position or cash flows.


3.   Equity Transactions

Effective February 26, 1999, the Company received a $1 million equity investment
from FM/CCP Investment Partners, LLC, a third party ("FM/CCP"),  and issued a $1
million  promissory  note and warrants in exchange for an  additional $1 million
(the "FM/CCP Private  Placement").  FM/CCP purchased a 5% ownership  interest in
the Company,  reducing  Benjamin  Narasin's  ("Narasin") and Richard A. Eisner &
Company LLP's  ("Eisner")  (two of the  Company's  original  Members)  ownership
interests to 76% and 19%, respectively.  The promissory note accrued interest at
6% and was due on the earlier of February 25,  2002,  or the closing date of the
Company's IPO. The warrants, which expire March 2, 2004, became exercisable upon
the closing date of the  Company's IPO to purchase up to 95,000 shares of common
stock at an exercise  price of $13.65 per share.  With a portion of the proceeds
from the IPO,  the Company  repaid the $1 million  promissory  note plus accrued
interest.  Interest expense related to the note was  approximately  $15,000.  In
addition, the Company recorded a $55,000 charge to interest expense representing
the unamortized discount relating to the note.

The  difference  between the per share fair value granted to FM/CCP of $4.44 and
the per share fair value based on the  originally  estimated  IPO price of $7.00
per share has been recognized as deferred financing costs. Upon repayment of the
note, the Company recognized the remaining deferred financing amount as interest
expense.

A principal of FM/CCP, Jerome A. Chazen ("Chazen"), agreed to provide consulting
services  to the  Company  for the period  ending the  earlier of the three year
anniversary  date of the equity  investment or the two year  anniversary date of
the closing of the  Company's  IPO.  The Company is  obligated  to pay Chazen an
aggregate of $150,000,  payable on or before the  expiration  of the  consulting
term. Pursuant to this agreement,  the Company recognized  consulting expense of
$14,000  and  $31,000  for the  quarter  and six  months  ended  June 30,  1999,
respectively.

Additionally, Chazen received options to purchase up to 5% ownership interest in
the Company in  consideration  for his consulting  services.  These options vest
over three  years and expire on the fifth  anniversary  of the grant  date.  The
vesting period  accelerated upon the closing of the Company's IPO, such that 50%
became  exercisable  upon  consummation  of the IPO, an  additional  16% becomes
exercisable  on March 1, 2000,  and the  balance  becomes  exercisable  in equal
monthly  installments  over the 12-month  period  commencing  March 1, 2000. The
aggregate  exercise  price  of  these  options  is  $150,000.   Chazen  received
additional  options to purchase  242,500  shares of Common  Stock at an exercise
price of $3.25 per share. All grants of options to individuals  other than those
considered  employees must be accounted for under the

                                       10
<PAGE>

provisions  of  Statement  of  Financial   Standards  No.  123,  Accounting  for
Stock-Based Compensation ("SFAS No. 123"). Under SFAS No. 123, the fair value of
these options as of the date of grant,  using the  Black-Scholes  pricing model,
was $1,987,000. The fair value will be recognized as consulting expense over the
term of the  consulting  agreement.  The future  exercising  of 135,000 of these
options  and the  warrants  referred  to above will not dilute the  original  5%
ownership interest purchased by FM/CCP and Chazen. As a result, if these options
and warrants are exercised in full, FM/CCP and Chazen will receive an additional
5,000 and 7,500 shares of common  stock,  respectively.  The Company  recognized
$1,074,000  and  $1,135,000 of non-cash  consulting  expense in connection  with
these  options and  warrants for the quarter and six months ended June 30, 1999,
respectively.  In connection with this transaction,  Chazen joined the Company's
Board of Directors.

The  Company  paid to its  placement  agent  $85,000,  and  issued a warrant  to
purchase  22,500 shares of Common Stock at an exercise  price of $4.44 per share
and a warrant to purchase  9,500 shares of Common Stock at an exercise  price of
$13.65 per share,  as a finders fee in connection  with the  consummation of the
FM/CCP Private  Placement.  The warrants are exercisable for five years from the
date of grant and the shares underlying such warrants shall be registered at the
same time as the Company  registers the shares underlying the warrants issued to
FM/CCP.  The fair  value of the  warrants  as of the date of grant was  $74,000,
calculated using the Black-Scholes  pricing model.  One-half of the cash payment
and  one-half  of the fair value of the  warrants  has been  offset  against the
proceeds of the $1 million equity  investment as offering  costs.  The remaining
amount has been recognized as deferred financing costs, to be amortized over the
period  commencing  on the date of issuance of the  promissory  note through the
maturity date, using the effective interest method. Upon repayment of the Chazen
promissory note, this amount was recognized as interest expense.

On April 22, 1999, the Company  entered into an agreement with TRG Net Investors
LLC ("TRG Net"), an affiliate of Taubman Centers, Inc., a real estate investment
trust  and one of the  leading  mall  developers  in the U.S.,  whereby  TRG Net
purchased,  for  $7,417,000,  a 9.9%  membership  interest in the  Company  (the
"Series B Interest") and warrants (the "Warrants") to purchase an additional 10%
membership  interest.  Upon  closing  of the  IPO,  the  Series B  Interest  was
contributed  for 824,084 shares of convertible  preferred  stock (the "Preferred
Stock"),  which in turn are  convertible  into an  aggregate  of 824,084  common
shares and the Warrants can be exercised to purchase 924,898 common shares.  The
Preferred Stock is convertible  for one year beginning on the first  anniversary
of the  closing  of the IPO by the  Company  and,  based on the $13.00 per share
initial public offering price,  the effective  conversion price of the Preferred
Stock was $9.00 per share and the exercise  price of the Warrants was $13.00 per
share. Upon closing of Taubman's investment, the Company allocated $2,377,000 of
the  $7,417,000  to  represent  the fair value of the  Warrants.  The  remaining
portion of the net proceeds of $5,040,000  represents the beneficial  conversion
feature of the Preferred Stock, and was allocated to additional  paid-in capital
upon closing of the IPO and will be accreted to the book value of the  Preferred
Stock. The accretion  period will be one year,  beginning on the date of closing
of the IPO.  For the quarter  and six months  ended June 30,  1999,  the Company
accreted  $775,000 to the book value of the Preferred  Stock. In connection with
this  transaction,  Robert S.  Taubman,  the  Chief  Executive  Officer  and the
President of Taubman Centers, Inc., joined the Company's Board of Directors.


4.   Earnings per Share

The  Company  has  computed  net  income  (loss)  per share in  accordance  with
Statement of Financial  Accounting  Standards No. 128, Earnings Per Share ("SFAS
No. 128") and SEC Staff  Accounting  Bulletin  No. 98 ("SAB No. 98").  Under the
provisions  of SFAS No. 128 and SAB No. 98,  basic net income  (loss) per common
share  ("Basic  EPS") is computed by dividing net income  (loss) by the weighted
average  number of common  shares  outstanding.  Diluted  net income  (loss) per
common share  ("Diluted  EPS") is computed by dividing net income  (loss) by the
weighted  average number of common shares and dilutive common share  equivalents
then outstanding using the  treasury-stock  method. Pro forma per share data has
been computed  using the weighted  average  number of common shares  outstanding
during the period  assuming the Company was a C corporation  since inception and
the closing of the private  placement debt and equity  investments as of January
1, 1998.

                                       11

<PAGE>


The following  table sets forth the  computation of pro-forma  basic and diluted
earnings per share:
<TABLE>
<CAPTION>

                                            Three Months Ended June 30                Six Months Ended June 30
                                      ---------------------------------------   --------------------------------------
                                            1999                 1998                 1999               1998
                                      ------------------    -----------------   ------------------  ------------------


Numerator:
<S>                                   <C>                   <C>                 <C>                 <C>
   Net (loss) income                  $     (3,564,000)     $         6,000     $     (3,611,000)   $         (81,000)
   Accretion of beneficial
     conversion feature of
     convertible preferred stock              (775,000)                  --             (775,000)                  --
                                      ------------------    -----------------   ------------------  ------------------

Net (loss) income available to
   common shareholders                $     (4,339,000)     $          6,000    $     (4,386,000)   $        (81,000)
                                      ==================    =================   ==================  ==================

Denominator:
   Pro-forma weighted-average shares
                                             5,500,000            4,500,000            5,000,000           4,500,000
                                      ==================    =================   ==================  ==================

Pro-forma basic and diluted earnings
   per common share                   $          (0.79)     $            --     $          (0.88)   $          (0.02)
                                      ==================    =================   ==================  ==================
</TABLE>

The  effect of the  exercise  of certain  warrants  and  options  issued are not
included as their effect on diluted earnings per share would be anti-dilutive.


5.   Commitments and Contingencies

The Company is not a party to any legal  proceedings.  The Company in its normal
course of business may be subject to certain litigation.












                                       12

<PAGE>

Item 2.         Management's Discussion and Analysis or Plan of Operation


The following  discussion  should be read in conjunction  with our  Consolidated
Financial Statements and related notes thereto.

All statements  contained herein that are not historical facts,  including,  but
not limited to, statements regarding our current business strategy and our plans
for future  development  and  operations,  are based upon current  expectations.
These statements are forward-looking in nature and involve a number of risks and
uncertainties.  Generally,  the words  "anticipates,"  "believes,"  "estimates,"
"expects" and similar  expressions  as they relate to us and our  management are
intended  to  identify  forward-looking  statements.  Actual  results may differ
materially.  Among  the  factors  that  could  cause  actual  results  to differ
materially  are  those  set  forth  under  "Risk  Factors"  in our  Registration
Statement on Form SB-2 (File No.  333-74109).  We urge prospective  investors to
exercise  caution  and not to place undue  reliance on any such  forward-looking
statements.


Overview

Our Web site, www.fashionmall.com, engages in the marketing and sale of fashion,
apparel,  footwear,  beauty and related lifestyle  products and accessories over
the Internet. We combine an online shopping mall with fashion content to provide
a  centralized  site for  manufacturers,  retailers,  magazines  and catalogs to
advertise, display and sell their product lines.

Our Web site is divided  into  several  areas,  each  consisting  of a number of
"tenants" which include  fashion/apparel  vendors and content  providers,  whose
sales and  marketing  efforts  are  generally  aimed  towards a targeted  common
market.  These areas  currently  focus on specific  markets,  including  upscale
fashion,  teen fashion,  sports apparel and beauty.  Our tenants,  many of which
have  their own Web  sites,  pay us fees to lease  space on our Web site to take
advantage of the traffic our site receives as a centralized  location of fashion
content on the Internet.  Depending on the arrangement,  our tenants also pay us
commissions  for sales of their  goods on or  through  our Web  site.  We have a
diverse tenant base of brand name companies, including Brooks Brothers, dELiA*s,
Skechers, Steve Madden, Clinique, American Eagle and Liz Claiborne.

Our objective is to become the primary  fashion  destination  on the Internet by
continuing to increase site traffic and awareness of the fashionmall.com  brand.
As part of this  marketing  strategy,  we have formed  strategic  alliances with
high-traffic entry pages to the Web, referred to as portals,  such as Excite and
Microsoft/MSN.  We plan to  significantly  increase  our  promotional  marketing
efforts through targeted  advertising,  public relations  campaigns and business
alliances and partnerships. We believe that increased brand recognition and site
traffic will attract  additional  tenants,  which in turn, will increase traffic
and further fuel our revenue growth and expansion.

To date,  we have focused our consumer  marketing  efforts on  fashionmall.com's
placement  on  selected  high  traffic Web sites.  We have formed key  strategic
alliances  with two of the  highest  trafficked  portals  on the  Internet:  (i)
Excite,  and  by  extension,   Netscape,   Prodigy  and  Webcrawler,   and  (ii)
Microsoft/MSN. These relationships are designed to attract additional traffic to
our Web site,  thereby  directing  traffic to  tenants'  sites,  representing  a
significant  opportunity  for brand  awareness,  traffic  creation,  and revenue
growth.  We intend to develop  relationships  with  additional  high traffic Web
sites to further increase our brand awareness and to increase our traffic.

We utilize  numerous  marketing  techniques to increase  brand  recognition  and
traffic, including both traditional and online advertising.  We promote our site
through  print  advertising  in industry  and consumer  publications.  Until the
completion of our initial  public  offering on May 26, 1999,  due to our limited
financial  resources,  our use of advertising  had primarily been through barter
arrangements.  We intend to increase our cash  payments in

                                       13

<PAGE>

promotion of our site in print publications.  In addition, we have utilized, and
intend  to  utilize,  outdoor  media,  trade  shows  and  radio  and  television
promotions.

Our online  marketing  tactics  include  sponsorship  agreements with well-known
companies,  as well as banner  advertising on various Web sites. Our sponsorship
agreements  include an agreement  with VISA  pursuant to which the VISA logo and
payment option are  integrated  into  fashionmall.com  in exchange for a fee and
promotion of  fashionmall.com  by VISA;  an  agreement  with CBS  Sportsline,  a
leading  sports  Web  site,  pursuant  to which we place CBS  Sportsline  as the
sponsor of a newly  developed  "Sports" area on  fashionmall.com;  and a similar
arrangement  with The Knot,  a leading  online  bridal  site,  for the  existing
"Bridal" area on fashionmall.com.  We plan to pursue agreements with other brand
name companies to cross-promote each other's products or services.

To date,  our  revenue  has  primarily  come from fees paid by tenants for their
inclusion on the fashionmall.com  site. However, we expect to derive significant
revenue from expansion of our direct electronic commerce ("e-commerce") sales of
apparel and related  merchandise  through our own online stores. We believe that
the  e-commerce  apparel  market  is  large  and  growing  and  that  our  brand
recognition and site traffic position us to take advantage of that  opportunity.
Jupiter  Communications,  an independent Internet market research  organization,
ranks  apparel  among the top five product  categories  for  Internet  sales and
estimates that the number of people  shopping on the Internet will increase from
10.1  million in 1997 to 58.4  million in 2002.  Our first  online  store is our
recently launched  Outletmall.com  site, through which we sell quality,  branded
merchandise at significant discounts.

Outletmall.com  is an adjunct to the primary  fashionmall.com  site and is a key
part of our strategy to grow our e-commerce transaction volume.  Outletmall.com,
which we launched in September  1998 on a pilot  basis,  is in an early stage of
development, and consequently,  we have conducted limited promotion of the site.
Our focus with  Outletmall.com is to derive revenue from online sales. With this
site, we are the retailer and control the merchandising of products and earn the
entire   margin  of  sale  from  any   merchandise   sold.   Our  objective  for
Outletmall.com  is to offer  consumers  a variety of brand name  merchandise  at
significant  discounts from regular  retail prices and to frequently  change the
offered  merchandise  to  stimulate  repeat  visits  to the  site.  We intend to
purchase excess inventory and end-of-season goods in order to gain a competitive
sourcing advantage. Our online store represents a significant opportunity for us
to increase our product offerings from national designer or brand name companies
without their being tenants on  fashionmall.com.  Merchandise  is offered (i) at
targeted discounts that increase incrementally over a six-week period or (ii) at
everyday low prices.  We believe that our discount prices along with our diverse
offerings of quality, brand name merchandise will be attractive to customers.

Outletmall.com  benefits manufacturers by permitting them to sell out-of-season,
overstocked or discontinued  merchandise.  From the vendor's viewpoint,  fashion
apparel has a limited  utility  and value life  cycle.  Prior to the season when
most sales are conducted,  merchandise is at its highest  perceived  value,  but
loses its value each day thereafter. The Outletmall.com pricing model encourages
purchases at each level in order to maximize  revenue  received for the product,
giving the consumer  value-priced  merchandise for immediate consumption and the
manufacturer a profitable vehicle for eliminating excess inventory.


Results of Operations

As  discussed  above,  we intend to increase  our  strategic  alliances  and our
advertising  and marketing  efforts,  to build  further brand  awareness for the
fashionmall.com  brand as well as increase  traffic to our  Website.  We believe
that these efforts will further  enhance our existing  tenant base and, in turn,
create more  consumer  traffic and  additional  tenant  revenues and  e-commerce
revenues.


                                       14

<PAGE>

Quarter Ended June 30, 1999 vs. Quarter Ended June 30, 1998

Site Revenues. Total revenues increased by $527,000, or 125%, to $950,000 in the
second  quarter of 1999 as compared  to $423,000 in the second  quarter of 1998.
Barter revenue increased by $122,000,  or 48%, to $377,000 in the second quarter
of 1999 from $255,000 in the second quarter of 1998. Barter revenue  represented
40% and 60% of total  revenues  for the  quarters  ended June 30, 1999 and 1998,
respectively.  The revenue increase was due to increased industry  acceptance of
the  fashionmall.com  model resulting in additional new clients and sponsors and
increased rates for space on fashionmall.com based on traffic growth.

Expenses.  Total expenses of the business  increased from $418,000 in the second
quarter of 1998 to $3,836,000 in the second quarter of 1999. During the quarter,
we  incurred  a  $2,736,000   non-cash   compensation  charge  relating  to  the
recognition of the fair value of certain options  granted and non-cash  interest
and financing charges of $668,000 in connection with the FM/CCP  financing.  The
Company will incur future non-cash compensation charges in connection with these
options of $125,000  each  quarter  over the next two (2) years.  The  remaining
increase was due to increased  expenditures,  using the proceeds of the IPO, for
technical  staff,  increased  barter  advertising  and  increased  equipment and
infrastructure needs.

Site Development,  Merchandise and Content.  Site  development,  merchandise and
content  expenses  increased  by  $175,000,  or 261%,  to $242,000 in the second
quarter of 1999 from  $67,000 in the second  quarter of 1998.  The  increase was
primarily due to increased payroll for site development related salaries as well
as increased costs of content creation and merchandise for our site.

Advertising  and  Marketing.  Advertising  and marketing  expenses  increased by
$158,000, or 77%, to $363,000 in the second quarter of 1999 from $205,000 in the
second  quarter of 1998.  The  increase is  primarily  due to  increased  barter
advertising  expenses primarily related to increased print advertising on behalf
of the  fashionmall.com  brand and some online banner advertising  programs.  We
expect  these  expenses  to  continue  to grow  significantly,  as we  pursue an
aggressive  growth strategy and aggressively  market the  fashionmall.com  brand
through both print and online advertising.

Selling Expenses.  Selling expenses increased by $18,000,  or 46%, to $57,000 in
the second quarter of 1999 from $39,000 in the second  quarter of 1998.  Selling
expenses  remained fairly  constant  compared to the prior year. We expect these
expenses to grow  significantly  as we pursue an aggressive  growth strategy and
hire additional sales personnel.

General  and  Administrative  Expenses.   General  and  administrative  expenses
increased  by  $3,068,000  to  $3,174,000  in the  second  quarter  of 1999 from
$107,000  in the second  quarter  of 1998.  During the  quarter,  we  incurred a
$2,736,000 non-cash  compensation charge relating to the recognition of the fair
value of  certain  options  granted.  The  Company  will incur  future  non-cash
compensation  charges in connection  with these options of $125,000 each quarter
over the  next two (2)  years.  The  remaining  increase  was  primarily  due to
increased  consulting and payroll  expenses  associated with the management team
and additional support staff required by our growth. We expect these expenses to
grow substantially as additional personnel are hired and additional expenses are
incurred.  These  increased  expenses  will relate to growing our  business  and
operating as a public company.

Other Income and Expense.  Interest and dividend  income for the quarters  ended
June 30, 1999 and 1998 amounted to $52,000 and $1,000, respectively.  During the
quarter ended June 30, 1999,  such amounts were earned  primarily  from our cash
balances and high quality short-term investments.  During the quarter ended June
30, 1998,  such amounts were earned from our cash balances.  During the quarters
ended June 30, 1999 and 1998, interest and financing costs were $730,000 and $0.
During the quarter ended June 30, 1999, the Company incurred  non-cash  interest
and financing charges of $668,000 in connection with the FM/CCP financing.


                                       15

<PAGE>

Six Months Ended June 30, 1999 vs. Six Months Ended June 30, 1998

Site Revenues.  Total revenues increased by $879,000,  or 105%, to $1,720,000 in
the six months  ended June 30,  1999 as  compared  to $841,000 in the six months
ended June 30, 1998. Barter revenue  increased by $219,000,  or 43%, to $725,000
in the six months ended June 30, 1999 from $506,000 in the six months ended June
30, 1998.  Barter revenue  represented 42% and 60% of total revenues for the six
months ended June 30, 1999 and 1998, respectively.  The revenue increase was due
to increased  industry  acceptance  of the  fashionmall.com  model  resulting in
additional new clients and increased rates for space on fashionmall.com based on
traffic growth.

Expenses.  Total  expenses of the business  increased  from  $923,000 in the six
months ended June 30, 1998 to  $4,661,000 in the six months ended June 30, 1999.
During the six months  ended June 30, 1999,  we incurred a  $2,797,000  non-cash
compensation  charge  relating to the  recognition  of the fair value of certain
options  granted and  non-cash  interest  and  financing  charges of $668,000 in
connection  with the Chazen  financing.  The Company will incur future  non-cash
compensation  charges in connection  with these options of $125,000 each quarter
over  the  next two (2)  years.  The  remaining  increase  was due to  increased
expenditures  for technical staff,  increased  barter  advertising and increased
equipment and infrastructure needs.

Site Development,  Merchandise and Content.  Site  development,  merchandise and
content expenses  increased by $234,000,  or 213%, to $344,000 in the six months
ended June 30, 1999 from  $110,000 in the six months  ended June 30,  1998.  The
increase was primarily  due to increased  payroll for site  development  related
salaries as well as increased costs of content  creation and merchandise for our
site.

Advertising  and  Marketing.  Advertising  and marketing  expenses  increased by
$225,000,  or 50%,  to  $675,000  in the six  months  ended  June 30,  1999 from
$450,000 in the six months ended June 30, 1998. The increase is primarily due to
increased  barter  advertising  expenses  primarily  related to increased  print
advertising  on  behalf of the  fashionmall.com  brand  and some  online  banner
advertising   programs.   We  expect   these   expenses   to  continue  to  grow
significantly,  as we pursue an  aggressive  growth  strategy  and  aggressively
market the fashionmall.com brand through both print and online advertising.

Selling Expenses.  Selling expenses increased by $18,000, or 16%, to $129,000 in
the six months  ended June 30, 1999 from  $111,000 in the six months  ended June
30, 1998.  Selling expenses remained fairly constant compared to the prior year.
We expect these expenses to grow significantly as we pursue an aggressive growth
strategy and hire additional sales personnel.

General  and  Administrative  Expenses.   General  and  administrative  expenses
increased by $3,261,000 to $3,513,000 in the six months ended June 30, 1999 from
$252,000 in the six months ended June 30, 1998. During the six months ended June
30, 1999, we incurred a $2,797,000 non-cash  compensation charge relating to the
recognition of the fair value of certain options granted. The Company will incur
future  non-cash  compensation  charges  in  connection  with  these  options of
$125,000 each quarter over the next two (2) years.  The  remaining  increase was
primarily due to increased  consulting and payroll expenses  associated with the
management team and additional  support staff required by our growth.  We expect
these  expenses to grow  substantially  as  additional  personnel  are hired and
additional  expenses  are  incurred.  These  increased  expenses  will relate to
growing our business and operating as a public company.

Other Income and Expense.  Interest and dividend income for the six months ended
June 30, 1999 and 1998 amounted to $67,000 and $12,000, respectively. During the
six months ended June 30, 1999, such amounts were earned primarily from our cash
balances and high quality  short-term  investments.  During the six months ended
June 30, 1998,  such amounts were earned from our cash balances.  During the six
months ended June 30, 1999 and 1998,  interest and financing costs were $737,000
and $11,000.  During the six months ended June 30,


                                       16

<PAGE>

1999, the Company incurred  non-cash  interest and financing charges of $668,000
in connection with the FM/CCP financing.


Liquidity and Capital Resources

From  inception,  we have  financed  substantially  all of our  operations  from
private  investment and our IPO and an  insignificant  portion has been financed
with cash generated from operations.

At June 30, 1999, we had cash and cash  equivalents on hand of  $42,984,000.  At
December 31, 1998, cash and cash equivalents were $82,000. The increase in funds
can be attributed to raising approximately $35 million, net of related expenses,
in connection with the Company's IPO,  approximately $7.4 million as a result of
the Taubman investment and approximately $1 million,  net of the promissory note
repayment, as a result of the FM/CCP investment.

As part of the Taubman  investment,  the Company  entered into an agreement with
TRG Net Investors LLC ("TRG Net"), an affiliate of Taubman Centers, Inc., a real
estate  investment  trust and one of the leading  mall  developers  in the U.S.,
whereby TRG Net purchased,  for $7,417,000,  a 9.9%  membership  interest in our
predecessor  LLC (the "Series B  Interest")  and warrants  (the  "Warrants")  to
purchase an additional  10%  membership  interest.  Upon closing of the IPO, the
Series B Interest was  contributed  for 824,084 shares of convertible  preferred
stock (the "Preferred  Stock"),  which in turn are convertible into an aggregate
of 824,084  common shares and the Warrants can be exercised to purchase  924,898
common  shares.  The  Preferred  Stock is  convertible  until May 26, 2000 at an
effective  conversion  price of $9.00 per share  and the  exercise  price of the
Warrants is $13.00 per share. Upon closing of Taubman's investment, we allocated
$2,377,000 of the  $7,417,000  to represent the fair value of the Warrants.  The
remaining  portion of the net proceeds of $5,040,000  represents  the beneficial
conversion feature of the Preferred Stock, to be allocated to additional paid-in
capital upon closing of the IPO and accreted to the book value of the  Preferred
Stock. The accretion  period will be one year,  beginning on the date of closing
of the IPO.  For the quarter  and six months  ended June 30,  1999,  the Company
accreted  $775,000 to the book value of the Preferred  Stock.  Over the one-year
accretion  period,  earnings  per  share  will  be  negatively  impacted  by the
beneficial  conversion  feature  amount of $5,040,000.  In connection  with this
transaction, Robert S. Taubman, the Chief Executive Officer and the President of
Taubman Centers, Inc., joined our Board of Directors.

As part of the FM/CCP  Financing,  FM/CCP  loaned us  $1,000,000  evidenced by a
promissory note in the principal  amount of $1,000,000,  bearing  interest at 6%
per annum and due on the  earlier  of the  closing of the  offering  or March 2,
2002. All of such  $1,000,000,  plus accrued  interest,  was repaid from the net
proceeds of the IPO.

We had no material  commitments for capital expenditures at June 30, 1999. As of
that date, we had no minimum lease obligations as the operating lease for office
space is month to month.

We  currently  have  approximately  $114,000  of  inventory  but  intend to take
ownership of an  increasing  amount of inventory as we expand our online  direct
sales of apparel and related merchandise through our online stores. As a result,
we may be subject to  significant  inventory  risks  which could have a material
adverse effect on our business, financial condition and results of operations.

We  believe  that the net  proceeds  from  the IPO and the  Taubman  and  FM/CCP
financings,  together with funds on hand and any cash flow from operations, will
be sufficient  for at least the next 12 months.  Depending on our rate of growth
and cash  requirements,  we may require  additional  equity or debt financing to
meet  future  working  capital or  capital  expenditure  needs.  There can be no
assurance  that such  additional  financing  will be available or, if available,
that such financing can be obtained on terms satisfactory to us.


                                       17
<PAGE>

Certain Factors That May Affect Future Results

From time to time,  information provided by the Company,  statements made by its
employees  or  information  included  in its  filings  with the  Securities  and
Exchange  Commission  (including this Form 10-QSB) may contain  statements which
are  not  historical  facts,  so-called  "forward-looking   statements".   These
forward-looking  statements  are made pursuant to the safe harbor  provisions of
the Private  Securities  Litigation  Reform Act of 1995.  The  Company's  actual
future results may differ significantly from those stated in any forward-looking
statements.   Forward-looking   statements   involve   a  number  of  risks  and
uncertainties,  including,  but not limited to, product demand,  pricing, market
acceptance,  litigation,  intellectual  property  rights,  risks in product  and
technology development,  product competition,  limited number of customers,  key
personnel,  potential  transactions  and  other  risk  factors  detailed  in the
Registration Statement filed on Form SB-2 filed on March 9, 1999, as amended, in
this Quarterly  Report on Form 10-QSB and in the Company's other  Securities and
Exchange Commission filings.

















                                       18
<PAGE>

PART II.  OTHER INFORMATION


                              fashionmall.com, Inc.


Item 1.    Legal Proceedings

Not applicable

Item 2.    Changes in Securities and Use of Proceeds

Set forth in chronological  order is information  regarding the number if shares
of common  stock sold by the  company  since  March 8, 1996,  the  consideration
received by the Company for such shares, and information relating to the section
of the  Securities  Act, or rule of the  Commission  under which  exemption from
registration  was claimed.  None of these  securities was  registered  under the
Securities Act. No sales of securities involved the use of an underwriter and no
commissions were paid in connection with the sale of any securities,  except for
Wit  Capital,  which  received an $85,000  finders fee and a warrant to purchase
22,500  shares of common  stock at an  exercise  price of $4.44  per  share,  in
connection with the sale of securities to FM/CCP Investment  Partners  described
below.

On June 29, 1996, Richard A. Eisner & Company,  LLP ("Eisner"),  purchased a 20%
membership  interest in IFM in consideration for $100,000.  The Company believes
that the sale of such securities was exempt from registration to Section 4(2) of
the Securities Act.

On March 2, 1999, the Company sold to FM/CCP Investment  Partners LLC ("FM/CCP")
225,000 shares of common stock of the Company for $1,000,000  ($4.44 per share).
In addition, FM/CCP loaned the Company $1,000,000 evidenced by a promissory note
in the principal  amount of $1,000,000,  bearing interest at 6% per anum and due
on the earlier of the closing of the  offering or March 2, 2002.  In  connection
with the foregoing promissory note, FM/CCP received a warrant, expiring March 2,
2004,  to purchase up to 95,000  shares of common stock at an exercise  price of
$13.65 per share.  The  Company  believes  that each  issuance  and sale of such
securities was exempt from  registration  to Section 4(2) of the Securities Act.
Certain affiliates of Jerome M. Chazen, a director of the Company, are investors
in FM/CCP.

On  March 2,  1999,  the  Company  entered  into a  consulting  agreement  ( the
"Consulting  Agreement") with Jerome M. Chazen. The Consulting Agreement,  which
expires on the second  anniversary  of the IPO date,  provides  that Mr.  Chazen
shall provide consulting  services to the Company  aggregating at least 30 hours
per month.  In  addition,  Mr.  Chazen  has  agreed to become a Director  of the
Company.  Mr.  Chazen will receive an aggregate of $150,000 over the term of the
Consulting Agreement plus five year options to purchase an aggregate of 142,5000
shares of common stock at an aggregate price of $150,000 ($1.11 per share). Such
options vest and become  exercisable  (i) 50% upon the  consummation of the IPO,
(ii) an additional 16 % on March 2, 2002 and (iii) the balance  monthly over the
12-month period commencing March 2, 2002. The Company believes the grant of such
options was exempt under Section and/or Rule 701 promulgated thereunder.

FM/CCP and Mr.  Chazen  have  agreed  not to sell or  dispose of the  securities
acquired by them without the consent of the Company,  except to certain partners
or family members.  In addition,  the Company has agreed to grant FM/CCP and Mr.
Chazen certain demand and "piggyback"  registration rights,  commencing one year
after consummation of the IPO and terminating on March 2, 2004, as to the common
stock acquired by them and underlying their warrants and options.



                                       19
<PAGE>

As part of the Taubman  investment,  the Company  entered into an agreement with
TRG Net Investors LLC ("TRG Net"), an affiliate of Taubman Centers, Inc., a real
estate  investment  trust and one of the leading  mall  developers  in the U.S.,
whereby TRG Net purchased,  for $7,417,000,  a 9.9%  membership  interest in our
predecessor  LLC (the "Series B  Interest")  and warrants  (the  "Warrants")  to
purchase an additional  10%  membership  interest.  Upon closing of the IPO, the
Series B Interest was  contributed  for 824,084 shares of convertible  preferred
stock (the "Preferred  Stock"),  which in turn are convertible into an aggregate
of 824,084  common shares and the Warrants can be exercised to purchase  924,898
common  shares.  The  Preferred  Stock is  convertible  until May 26, 2000 at an
effective  conversion  price of $9.00 per share  and the  exercise  price of the
Warrants is $13.00 per share. Upon closing of Taubman's investment, we allocated
$2,377,000 of the  $7,417,000  to represent the fair value of the Warrants.  The
remaining  portion of the net proceeds of $5,040,000  represents  the beneficial
conversion feature of the Preferred Stock, to be allocated to additional paid-in
capital upon closing of the IPO and accreted to the book value of the  Preferred
Stock. The accretion  period will be one year,  beginning on the date of closing
of the IPO.  For the quarter  and six months  ended June 30,  1999,  the Company
accreted  $775,000 to the book value of the Preferred  Stock.  Over the one-year
accretion  period,  earnings  per  share  will  be  negatively  impacted  by the
beneficial  conversion  feature  amount of $5,040,000.  In connection  with this
transaction, Robert S. Taubman, the Chief Executive Officer and the President of
Taubman Centers, Inc., joined our Board of Directors.

The offering involved  preferred limited  liability  interests,  securities of a
different   class  than  those  offered  hereby.   The  offering   involved  one
sophisticated,  accredited investor within the meaning of Regulation D under the
Securities  Act, and no general  solicitation  was  involved.  Accordingly,  the
Company  believes that the sale of such securities was exempt under Section 4(2)
of the Securities Act.

On May 20, 1999, in connection  with the Company's  initial public  offering,  a
Registration Statement on Form SB-2 was declared effective by the Securities and
Exchange  Commission,  pursuant to which  3,000,000  shares of Common Stock were
offered  and sold for the  account  of the  Company at a price of $13 per share,
generating gross proceeds of $39 million. The managing underwriters were Gruntal
&  Co.,  LLC  and  First  Security  Van  Kasper.  After  deducting  underwriting
commissions   and  discounts  of  $3,120,000  and  other  related   expenses  of
approximately $1 million, the net proceeds to the Company were approximately $35
million.  The  proceeds  are  invested  in highly  rated  short-term  investment
securities.  A portion  of the  proceeds  was used to repay the  outstanding  $1
million promissory note and to repay  approximately  $300,000 to related parties
for deferred compensation and loans outstanding.

It is the  intention  of the  Company  to  utilize  the  proceeds  to expand our
marketing efforts and sales force thereby further promoting the  fashionmall.com
brand name, to improve our internet and systems  infrastructure and support, and
for working capital and general  corporate  purposes.  The Company may invest in
complimentary businesses,  products or technologies, as the opportunities arise.
However,  the Company has no present  understandings,  commitments or agreements
with respect to any material acquisition.








                                       20
<PAGE>


Item 3.    Defaults Upon Senior Securities

           Not applicable

Item 4.    Submission of Matters to a Vote of Securities Holders

           Not applicable

Item 5.    Other Information

           Not applicable

Item 6.    Exhibits and Reports on Form 8 - K

(a)    The following exhibit is included herein:

           Exhibit 27 - Financial Data Schedule

(b)    Reports of Form 8-K

           The Company  did not file any reports on Form 8-K during the quarter
           ended June 30, 1999.














                                       21
<PAGE>

                              fashionmall.com, Inc.


                                   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 thereunto duly authorized.



                                       fashionmall.com, Inc.
                                       (Registrant)

                                       By:


Date:  August 12, 1999                 /S/  BENJAMIN NARASIN
- ----------------------                 --------------------------------------
                                       Benjamin Narasin
                                       Chairman of the Board, Chief Executive
                                       Officer and President



Date:  August 12, 1999                 /S/  RAYMOND J. MURPHY
- ----------------------                 --------------------------------------
                                       Raymond J. Murphy
                                       Vice President - Finance




















                                       22


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  EXTRACTED FROM THE
JUNE 30, 1999 FINANCIAL STATMENTS OF  FASHIONMALL.COM,  Inc. AND IS QUALIFIED IN
ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                   1

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   JUN-30-1999
<CASH>                                         42,984,000
<SECURITIES>                                   0
<RECEIVABLES>                                  462,000
<ALLOWANCES>                                   222,000
<INVENTORY>                                    114,000
<CURRENT-ASSETS>                               43,722,000
<PP&E>                                         33,000
<DEPRECIATION>                                 12,000
<TOTAL-ASSETS>                                 43,916,000
<CURRENT-LIABILITIES>                          1,084,000
<BONDS>                                        0
                          0
                                    775,000
<COMMON>                                       75,000
<OTHER-SE>                                     41,982,000
<TOTAL-LIABILITY-AND-EQUITY>                   43,916,000
<SALES>                                        1,720,000
<TOTAL-REVENUES>                               1,720,000
<CGS>                                          344,000
<TOTAL-COSTS>                                  344,000
<OTHER-EXPENSES>                               3,513,000
<LOSS-PROVISION>                               117,000
<INTEREST-EXPENSE>                             737,000
<INCOME-PRETAX>                                (3,611,000)
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            (3,611,000)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (3,611,000)
<EPS-BASIC>                                  (0.88)
<EPS-DILUTED>                                  (0.88)




</TABLE>


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