WOMEN COM NETWORKS INC
424B4, 1999-10-15
MISCELLANEOUS PUBLISHING
Previous: BREDA TELEPHONE CORP, 10QSB, 1999-10-15
Next: ARIBA INC, S-8, 1999-10-15



<PAGE>   1
                                                Filed pursuant to Rule 424(b)(4)
                                                Registration No. 333-78363


PROSPECTUS

                                3,750,000 Shares

Women.com Networks logo

                                  COMMON STOCK

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

WOMEN.COM NETWORKS, INC. IS OFFERING SHARES OF ITS COMMON STOCK. THIS IS OUR
INITIAL PUBLIC OFFERING AND NO PUBLIC MARKET CURRENTLY EXISTS FOR OUR SHARES.

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

OUR COMMON STOCK HAS BEEN APPROVED FOR QUOTATION ON THE NASDAQ NATIONAL MARKET
UNDER THE SYMBOL "WOMN."

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

INVESTING IN THE COMMON STOCK INVOLVES RISKS. SEE "RISK FACTORS" BEGINNING ON
PAGE 5.

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

                               PRICE $10 A SHARE

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

<TABLE>
<CAPTION>
                                                                  UNDERWRITING
                                            PRICE TO             DISCOUNTS AND            PROCEEDS TO
                                             PUBLIC               COMMISSIONS               COMPANY
                                            --------             -------------            -----------
<S>                                  <C>                     <C>                     <C>
Per Share..........................          $10.00                   $.70                   $9.30
Total..............................       $37,500,000              $2,625,000             $34,875,000
</TABLE>

Women.com Networks, Inc. has granted the underwriters the right to purchase up
to an additional 562,500 shares of common stock to cover over-allotments.

The Securities and Exchange Commission and state securities regulators have not
approved or disapproved these securities or determined if this prospectus is
truthful or complete. Any representation to the contrary is a criminal offense.

Morgan Stanley & Co. Incorporated expects to deliver the shares to purchasers on
October 20, 1999.

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

MORGAN STANLEY DEAN WITTER                             DEUTSCHE BANC ALEX. BROWN
                              SALOMON SMITH BARNEY

October 14, 1999
<PAGE>   2

INSIDE COVER

     - Title text reading: "Welcome to Women.com" (centered across the top) with
       company description (centered across bottom of page) reading
       "High-quality content, lively communities, time-saving tools and shopping
       for millions of women"

     - Full-length screen shot of Women.com home page (centered)

GATEFOLD

     - Title text reading "Women.com" (top left-hand corner of gatefold)

     - Bordering the left side of the gatefold are the 20 Women.com channels

     - Bordering the right side of the gatefold are the logos of the 12
       magazines Women.com offers through its relationships with Hearst and
       Rodale

     - Centered is the Small Business channel screen shot (descriptive text
       reading: "Each Women.com channel provides an easy way to navigate our
       extensive network by topic and has contexual links to content, community,
       services, shopping and more")

     - Surrounding the Small Business channel screen are four smaller screen
       shot overlays focusing on services (text reading: "Contexual links to
       personalized tools and services"), content (text reading: "Relevant,
       useful content to help women get things done"), community (text reading:
       "Lively clubs, experts, conversations and more") and shopping (text
       reading: "Brand names, deals of the week, easy navigation")

BACK INSIDE COVER

     - Title text reading "My.Women.com" (top left corner)

     - Screen shot of my.women.com with descriptive text reading "Women.com
       members can create their own personalized pages with the content and
       layout of their choice"

     - Screen shot has highlighted: personalized greeting, time management
       tools, relevant content, personal interests, financial data, daily tips
       and customized options
<PAGE>   3

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                       PAGE
                                       ----
<S>                                    <C>
Prospectus Summary...................    1
Risk Factors.........................    5
Use of Proceeds......................   16
Dividend Policy......................   16
Capitalization.......................   17
Dilution.............................   18
Selected Financial Information.......   20
Selected Pro Forma Financial Data....   21
Management's Discussion and Analysis
  of Financial Condition and Results
  of Operations......................   22
Business.............................   31
</TABLE>

<TABLE>
<CAPTION>
                                       PAGE
                                       ----
<S>                                    <C>
Management...........................   47
Certain Relationships and Related
  Transactions.......................   58
Principal Stockholders...............   60
Description of Capital Stock.........   63
Shares Eligible for Future Sale......   66
Underwriting.........................   68
Legal Matters........................   70
Experts..............................   70
Additional Information...............   71
Index to Financial Statements........  F-1
</TABLE>

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

     We are a Delaware corporation. Our principal executive offices are located
at 1820 Gateway Drive, Suite 100, San Mateo, California 94404, and our telephone
number is (650) 378-6500. Our Internet address is www.women.com. The information
on our Internet site is not a part of this prospectus.

     You should rely only on the information contained in this prospectus. We
have not authorized anyone to provide you with different information. We are not
making an offer of these securities in any state where the offer is not
permitted. You should not assume that the information in this prospectus or any
prospectus supplement is accurate as of any date other than the date on the
front of the document.

     UNTIL NOVEMBER 8, 1999 (25 DAYS AFTER THE DATE OF THIS PROSPECTUS), ALL
DEALERS THAT BUY, SELL OR TRADE IN OUR COMMON STOCK, WHETHER OR NOT
PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS
DELIVERY REQUIREMENT IS IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER A
PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.

     Women.com, HomeArts, Astronet, their respective logos and other trademarks
of Women.com Networks, Inc. mentioned in this prospectus are the property of
Women.com Networks, Inc. All other trademarks or trade names referred to in this
prospectus are the property of their respective owners.

                                        i
<PAGE>   4

                               PROSPECTUS SUMMARY

     You should read the following summary together with the more detailed
information regarding Women.com and the financial statements and notes thereto
appearing elsewhere in this prospectus.

     We are a leading Internet network dedicated to women, featuring
award-winning original content, personalized services, community and online
shopping. Our network is comprised of more than 90,000 pages of content
organized into 20 topical channels, including career, cars, entertainment,
family, fashion and beauty, fitness, food, garden, health, home, horoscopes,
money, news and trends, pregnancy, relationships, shopping, small business,
technology and Internet, travel and weddings. Our approximately 1.4 million
members receive services and benefits, including personalized content, product
discounts, personal home pages, e-mail, and access to community forums and
clubs. In addition, our strategic relationships with The Hearst Corporation and
Rodale Press, Inc. enable us to offer an online newsstand featuring content from
12 of the world's leading women's magazines, including Cosmopolitan, Good
Housekeeping, Prevention and Redbook.

     In January 1999, we combined our operations with Astronet, an astrology
site, and HomeArts, a women's lifestyle network, both of which were business
units of Hearst Communications, Inc.'s New Media and Technology Division.
Through our agreement with Hearst, we host the web sites for 10 of Hearst's
leading women's magazines and have online distribution rights to the content of
these magazines. These magazines produce over 300 unique articles per month and
have a U.S. monthly circulation of over 15 million paid readers. Hearst is a
diversified communications company engaged in a broad range of publishing,
broadcasting, cable television networks and other communications activities. The
addition of Hearst's magazines to the Women.com network has increased our
ability to provide compelling content to women of all ages. The Hearst agreement
also includes print promotion of our online network.

     We believe our focus on original and authoritative content and our access
to a national media audience through the Hearst and Rodale relationships will
help us create the preeminent brand for women on the Internet. According to
Media Metrix, in August 1999 our network attracted more than 4.6 million
visitors, ranking us among the top 30 Internet sites as measured by reach.
During the same period, our users generated approximately 136 million page
views. We leverage our brand identity and increase traffic to our network
through over 30 online distribution relationships with leading Internet
companies, including America Online, CBS SportsLine, GeoCities, Infoseek, Lycos,
Microsoft, Mindspring, Netscape, WebTV, Xoom.com and Yahoo!.

     We believe our network draws users who represent an attractive demographic
group for companies that advertise and conduct business over the Internet. We
provide advertisers with an audience comprised primarily of women ages 25-49, a
variety of advertising models tailored to each customer's objectives and a
powerful e-commerce platform that is well-suited to our targeted audience. In
the second quarter of 1999, we had over 150 industry-leading advertisers
including IBM, Jenny Craig, Kraft, Macy's, Proctor & Gamble, Sears, Strong
Funds, Toyota, Unilever, Visa and Volvo. Our highly contextual e-commerce
environment attracts leading e-commerce partners, including Amazon.com,
Clinique, eToys, Hooked on Phonics, J.Crew, John Hancock and PlanetRx.

     Although substantially all of our revenues to date have been derived from
advertising, we have and expect to continue to derive revenues from other
sources, including web site production and e-commerce. Our advertising revenues
are obtained from a variety of advertising forms, including running advertisers'
banners on our network, performing customized research studies and offering
content sponsorship opportunities. Our web site production revenues are derived
from the design and production of web sites for third parties which appear on
our network or their own sites. To date, we have obtained e-commerce revenues
primarily through the sale of magazine subscriptions and astrological readings
on our network. In the future, we intend to expand our e-commerce business
through the direct sale of products on our network. For the fiscal year ended
December 31, 1998, our net revenues were approximately $7.2 million and our net
loss was approximately $13.0 million.
                                        1
<PAGE>   5

MARKET OPPORTUNITY

     Women.com was founded to capitalize on the opportunity to provide women
with information, expert advice and shopping on the Internet. Today women
represent an increasingly significant and fast-growing segment of the worldwide
Internet audience. They also represent an increasingly important demographic
group to advertisers and merchants. This importance is due in part to the growth
in women's income and the role women play as key consumer decision makers, both
in the home and in the workplace. Numerous traditional and online information
sources are trying to address the demand by women for timely and relevant
information. While a number of Internet sites include information for and about
women, we believe only a limited number of sites are currently providing the
original content, community and commerce offerings necessary to provide an
integrated solution to meet the objectives of women online.

HISTORY

     We were formed in October 1992 as Wire Networks, Inc. and in 1993 we
launched our first product, an online subscription service named Women's Wire.
We launched our first site, women.com, in 1995 and in February 1998 we changed
our name to Women.com Networks. In January 1999, Women.com Networks contributed
substantially all of its assets and liabilities to Women.com Networks LLC, a
Delaware limited liability company, and Hearst HomeArts, Inc., a Delaware
corporation, contributed to the LLC HomeArts and Astronet, both of which were
business units of Hearst Communications, Inc.'s New Media and Technology
Division. After the combination, the LLC was approximately 50% owned by each of
Women.com Networks and Hearst HomeArts, Inc. In August 1999, Women.com Networks
was merged into Hearst HomeArts, Inc. and Women.com Networks LLC was dissolved.
Hearst HomeArts, Inc. was the surviving entity and was renamed Women.com
Networks, Inc.

CONCURRENT PRIVATE PLACEMENTS

     Concurrent with this offering, The Walt Disney Company and Hearst
Communications, Inc. have each agreed to purchase 1,250,000 shares of common
stock in concurrent private placements at the public offering price. In
addition, Torstar Corporation and Hearst will each receive 125,000 additional
shares of common stock pursuant to antidilution provisions related to the
purchase of shares by Torstar and Hearst in private placements completed in
September 1999.
                                        2
<PAGE>   6

                                  THE OFFERING

<TABLE>
<S>                             <C>
Common stock offered in this
  offering....................  3,750,000 shares
Common stock to be outstanding
  after this offering and the
  Disney and Hearst concurrent
  private placements..........  44,684,018 shares
Over-allotment option.........  562,500 shares
Use of proceeds...............  To fund continued growth and expansion of our business,
                                to build our brand both online and offline and to enhance
                                our products. The balance of the proceeds will be used to
                                fund potential acquisitions and for other general
                                corporate purposes, including working capital. See "Use
                                of Proceeds."
Nasdaq National Market
  symbol......................  WOMN
</TABLE>

     The number of shares of common stock to be outstanding after this offering
is based on the total number of shares outstanding on August 31, 1999, and
includes:

     - 3,750,000 shares offered in this offering

     - 1,250,000 shares to be sold in the Disney concurrent private placement

     - 1,250,000 shares to be sold in the Hearst concurrent private placement

     - 2,500,000 shares sold to Torstar and Hearst in private placements
       completed in September 1999

     - an aggregate of 250,000 shares to be issued to Torstar and Hearst
       pursuant to antidilution provisions

     - the net exercise of warrants for a total of 153,592 shares of common
       stock

     The number of shares of common stock to be outstanding after this offering
excludes the following:

     - 5,063,128 shares of common stock issuable upon exercise of outstanding
       options under our 1994 Stock Option Plan and 1998 Equity Incentive Plan

     - 2,806,368 shares of common stock reserved for future issuance under our
       1998 Equity Incentive Plan

     - 1,000,000 shares of common stock reserved for issuance under our Employee
       Stock Purchase Plan

     - 1,805,776 shares of common stock issuable upon exercise of outstanding
       warrants

     In this prospectus, the terms "company," "Women.com," "we," "us" and "our"
refer to Women.com Networks, Inc., a Delaware corporation, and, unless the
context otherwise requires, "common stock" refers to the common stock, par value
$.001 per share, of Women.com Networks, Inc.

     Unless otherwise indicated, all information in this prospectus assumes the
following:

     - the net exercise of warrants for a total of 153,592 shares of common
       stock

     - the sale of 1,250,000 shares of common stock to each of Hearst and Disney
       in concurrent private placements

     - the issuance of an aggregate of 250,000 shares of common stock to Torstar
       and Hearst pursuant to antidilution provisions

     - that the underwriters' over-allotment option will not be exercised. See
       "Description of Capital Stock" and "Underwriting"
                                        3
<PAGE>   7

                         SUMMARY FINANCIAL INFORMATION

    The following summary financial information sets forth historical
information for each of Women.com and HomeArts prior to their combination in
January 1999 as well as Women.com's pro forma data for the year ended December
31, 1998 and actual and pro forma data for the six months ended June 30, 1999.
The pro forma statement of operations data reflects the combination with
HomeArts and Astronet as if this combination had occurred on January 1, 1998.
The pro forma balance sheet data as of June 30, 1999 reflects the net proceeds
of $27.5 million from the Torstar and Hearst private placements completed in
September 1999 and the conversion of all outstanding preferred stock into common
stock upon the consummation of the merger in August 1999. The pro forma, as
adjusted balance sheet data gives effect to the net proceeds from the sale of
common stock in this offering and the Disney and Hearst concurrent private
placements at the initial public offering price of $10.00 per share.
<TABLE>
<CAPTION>
                                              WOMEN.COM                         HOMEARTS
                                  ---------------------------------   ----------------------------

                                       YEAR ENDED DECEMBER 31,          YEAR ENDED DECEMBER 31,
                                  ---------------------------------   ----------------------------
                                   1996       1997         1998        1996      1997       1998
                                  -------   ---------   -----------   -------   -------   --------
                                               (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                               <C>       <C>         <C>           <C>       <C>       <C>
STATEMENT OF OPERATIONS DATA:
Net revenues....................  $   729   $  2,798     $  7,247     $ 1,279   $ 1,896   $  2,957
                                  -------   --------     --------     -------   -------   --------
Operating expenses:
 Production, product and
   technology...................    1,174      2,922        5,728       4,254     4,998      8,095
 Sales and marketing............      957      3,907       12,042       3,529     5,946      8,625
 General and administrative.....      956      1,101        1,374         990       878        970
 Stock-based compensation.......       --         --        1,170          --        --         --
 Amortization of acquired
   intangibles..................       --         --          517          --        --         --
                                  -------   --------     --------     -------   -------   --------
     Total operating expenses...    3,087      7,930       20,831       8,773    11,822     17,690
                                  -------   --------     --------     -------   -------   --------
Loss from operations............   (2,358)    (5,132)     (13,584)     (7,494)   (9,926)   (14,733)
Other income, net...............       53         37          539          --        --         --
                                  -------   --------     --------     -------   -------   --------
Net loss........................   (2,305)    (5,095)     (13,045)     (7,494)   (9,926)   (14,733)
Dividend accretion on
 mandatorily redeemable
 convertible preferred stock....     (682)    (1,517)        (570)         --        --         --
                                  -------   --------     --------     -------   -------   --------
Net loss attributable to common
 stockholders...................  $(2,987)  $ (6,612)    $(13,615)    $(7,494)  $(9,926)  $(14,733)
                                  =======   ========     ========     =======   =======   ========
Basic and diluted net loss per
 share attributable to common
 stockholders...................  $ (4.26)  $  (9.15)    $ (10.52)
                                  =======   ========     ========
Shares used in computing basic
 and diluted net loss per
 share..........................      702        722        1,294
                                  =======   ========     ========
Basic and diluted pro forma net
 loss per share.................                         $  (1.13)
                                                         ========
Shares used in computing pro
 forma basic and diluted net
 loss per share.................                           11,548
                                                         ========

<CAPTION>
                                                WOMEN.COM
                                  --------------------------------------
                                                              PRO FORMA
                                   PRO FORMA                  ----------
                                  ------------   SIX MONTHS   SIX MONTHS
                                   YEAR ENDED      ENDED        ENDED
                                  DECEMBER 31,    JUNE 30,     JUNE 30,
                                      1998          1999         1999
                                  ------------   ----------   ----------
                                  (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                               <C>            <C>          <C>
STATEMENT OF OPERATIONS DATA:
Net revenues....................    $ 11,650      $  9,431     $  9,681
                                    --------      --------     --------
Operating expenses:
 Production, product and
   technology...................      15,015         8,944        9,615
 Sales and marketing............      21,024        17,299       18,051
 General and administrative.....       2,754         3,544        3,572
 Stock-based compensation.......       1,170         1,540        1,540
 Amortization of acquired
   intangibles..................      21,827         8,947       10,771
                                    --------      --------     --------
     Total operating expenses...      61,790        40,274       43,549
                                    --------      --------     --------
Loss from operations............     (50,140)      (30,843)     (33,868)
Other income, net...............         539           454          454
                                    --------      --------     --------
Net loss........................     (49,601)      (30,389)     (33,414)
Dividend accretion on
 mandatorily redeemable
 convertible preferred stock....        (570)         (245)        (245)
                                    --------      --------     --------
Net loss attributable to common
 stockholders...................    $(50,171)     $(30,634)    $(33,659)
                                    ========      ========     ========
Basic and diluted net loss per
 share attributable to common
 stockholders...................                  $  (1.83)
                                                  ========
Shares used in computing basic
 and diluted net loss per
 share..........................                    16,760
                                                  ========
Basic and diluted pro forma net
 loss per share.................    $  (1.71)     $   (.99)    $  (1.00)
                                    ========      ========     ========
Shares used in computing pro
 forma basic and diluted net
 loss per share.................      29,347        30,786       33,575
                                    ========      ========     ========
</TABLE>

<TABLE>
<CAPTION>
                                      AS OF JUNE 30, 1999
                               ---------------------------------
                                                      PRO FORMA
                               ACTUAL    PRO FORMA   AS ADJUSTED
                               -------   ---------   -----------
                                        (IN THOUSANDS)
<S>                            <C>       <C>         <C>
BALANCE SHEET DATA:
Cash and cash equivalents....  $26,815   $ 54,315     $112,690
Working capital..............   25,260     52,760      111,135
Total assets.................  101,601    129,101      187,476
Mandatorily redeemable
 convertible preferred stock
 and warrants................   35,665         --           --
Total stockholders' equity...   53,282    116,447      174,822
</TABLE>

                                        4
<PAGE>   8

                                  RISK FACTORS

     You should carefully consider the risks described below before making an
investment decision. The risks described below are not the only ones facing our
company. Additional risks not presently known to us or that we currently deem
immaterial may also impair our business operations.

     Our business, financial condition or results of operations could be
materially adversely affected by any of these risks. The trading price of our
common stock could decline due to any of these risks, and you may lose all or
part of your investment.

     This prospectus also contains forward-looking statements that involve risks
and uncertainties. Our actual results could differ materially from those
anticipated in these forward-looking statements as a result of certain factors,
including the risks faced by us described below and elsewhere in this
prospectus.

OUR BUSINESS IS DIFFICULT TO EVALUATE BECAUSE OUR OPERATING HISTORY IS LIMITED
AND OUR BUSINESS MODEL IS UNPROVEN

     Our historical financial information is of limited value in projecting our
future operating results because of our limited operating history as a combined
organization with the HomeArts and Astronet businesses and the emerging nature
of our market. We first recognized a small amount of subscription revenues in
January 1994 and advertising revenues in March 1996 and our revenues have become
significant only recently. It is difficult to evaluate our business and our
prospects because our revenue and income potential is unproven and our business
model is still emerging. In addition, because our combination with HomeArts and
Astronet has only been effective since the end of January 1999, we are still in
the process of integrating our operations and business activities.

WE HAVE A HISTORY OF OPERATING LOSSES AND WE ANTICIPATE INCREASED LOSSES IN THE
FUTURE

     We have had operating losses since we were formed. We expect to incur
significant operating losses and negative cash flows for at least the next
several years. We may never achieve profitability. If we fail to achieve
profitability or sustain or increase profitability if we achieve it, our
financial condition would be materially harmed. As of June 30, 1999, we had an
accumulated deficit of $56.6 million. Successfully achieving our growth and
profitability plan depends on, among other things, our ability to significantly
increase our revenues and meet the other challenges set forth in the following
risk factors.

OUR QUARTERLY OPERATING RESULTS FLUCTUATE SIGNIFICANTLY WHICH MAKES OUR FUTURE
OPERATING RESULTS DIFFICULT TO EVALUATE AND MAY ADVERSELY AFFECT OUR STOCK PRICE

     Our operating results have fluctuated and are likely to continue to
fluctuate significantly from quarter to quarter as a result of several factors,
many of which are outside our control, and any of which could materially harm
our business. These factors include:

     - fluctuations in the demand for Internet advertising or electronic
       commerce

     - changes in the level of traffic on our network

     - fluctuations in marketing expenses and technology infrastructure costs

     If our revenues in a particular quarter are lower than we anticipate, we
may be unable to reduce spending in that quarter. As a result, any shortfall in
revenues would likely adversely affect our quarterly operating results.
Specifically, in order to attract and retain a larger user base, we plan to
significantly increase our expenditures on sales and marketing, content
development, technology and infrastructure. Many of these expenditures are
planned or committed in advance and in anticipation of future revenues.

     Due to the factors noted above and the other risks discussed in this
section, quarter-to-quarter comparisons of our results of operations may not
accurately predict future performance. It is possible that

                                        5
<PAGE>   9

in some future quarters our results of operations may be below the expectations
of public market analysts or investors. If this occurs, the price of our common
stock may decline.

IF WE ARE UNABLE TO GENERATE ADDITIONAL ADVERTISING REVENUES, WHICH ACCOUNT FOR
SUBSTANTIALLY ALL OF OUR REVENUES, OUR BUSINESS WOULD BE MATERIALLY HARMED

     We derive substantially all of our revenues from the sale of advertisements
on our network. If we fail to sell advertising, our revenues will be
significantly reduced. Market acceptance of Internet-based advertising is
uncertain and depends largely on advertisers' determinations that the Internet
is an effective medium for advertising. Most of our customers have limited
experience with the Internet as an advertising medium. Our ability to generate
significant advertising revenues depends upon several other factors, including:

     - the development of a large, demographically attractive base of users on
       our network

     - our ability to continue to develop and update effective advertising
       delivery and measurement systems

     - our ability to maintain and increase our advertising rates given the
       growing number of outlets for advertisers on the Internet

IF WE LOSE ADVERTISING CUSTOMERS TO OUR COMPETITION OR REDUCE ADVERTISING RATES
TO REMAIN COMPETITIVE, OUR REVENUES WILL DECLINE SUBSTANTIALLY AND OUR BUSINESS
WILL BE MATERIALLY HARMED

     Many Internet content and service providers compete with us for
advertisers, e-commerce partners and Internet users, and there are few barriers
to entry. We expect this competition to increase. Many of our current and
potential competitors in the Internet market have significantly greater
financial, editorial, technical and marketing resources, longer operating
histories, greater name recognition and more established relationships with
advertisers and advertising agencies. These competitors may be able to undertake
more extensive marketing campaigns, adopt aggressive pricing policies and devote
substantially more resources to developing Internet content and services than we
can. See "Business -- Competition."

HEARST WILL CONTROL ACTIONS REQUIRING BOARD AND STOCKHOLDER APPROVAL AFTER THIS
OFFERING WHICH WILL WEAKEN THE EFFECT OF OTHER STOCKHOLDERS' VOTES

     Hearst representatives currently fill five of the ten seats on our board of
directors. In addition, given Hearst's share ownership, Hearst will be able to
elect additional directors after this offering. Any action taken by our board
requires the approval of at least six directors. As a result, at least one
Hearst representative must approve all actions taken by our board, which could
significantly influence our corporate direction and policies, including any
mergers, acquisitions, consolidations, strategic relationships or sales of
assets. Hearst's board representation and stock ownership may discourage or
prevent transactions involving an actual or potential change of control,
including transactions in which stockholders would otherwise receive a premium
for their shares. In addition, the interests of Hearst, which owns or has
significant investments in other businesses, including cable television
networks, newspapers, magazines and electronic media, may from time to time be
competitive with, or otherwise diverge from, our interests, particularly with
respect to new business opportunities and future acquisitions.

     After this offering and the concurrent Disney and Hearst private
placements, Hearst will beneficially own approximately 48.4% of our outstanding
common stock. If the underwriters' over-allotment option is exercised in full,
Hearst may purchase up to 318,750 additional shares of common stock in the
private placement. As a result of this share ownership, Hearst will have
effective control over all stockholder actions, including electing directors,
approving changes to our restated certificate of incorporation or

                                        6
<PAGE>   10

amended and restated bylaws and adopting or changing equity incentive plans.
Hearst's control over stockholder actions will also determine the outcome of any
merger, consolidation, sale of all or substantially all of our assets or other
form of change of control that we might consider. In addition, Hearst is not
subject to any restrictions on acquiring additional shares of our common stock
following this offering, and, therefore, may increase its share ownership
percentage by purchasing additional shares of common stock in the public market.

HEARST'S LARGE OWNERSHIP PERCENTAGE MAY LIMIT THE TRADING VOLUME OF OUR COMMON
STOCK AND INCREASE THE VOLATILITY OF OUR STOCK PRICE

     Because Hearst controls such a significant percentage of our common stock,
trading in our common stock may be limited unless Hearst elects to sell some or
all of its shares. If Hearst elects to purchase additional shares in the future,
the market for our common stock will be even more limited. As a result of the
limited public float of our common stock, relatively small purchases or sales of
our stock may have a disproportionate effect on our market price. In addition,
if Hearst elects to sell some or all of its shares, the effect on our market
price could be negative.

WE RELY ON HEARST FOR CONTENT AND CROSS-PROMOTION AND LOSS OF THIS RELATIONSHIP
WOULD HARM OUR BUSINESS

     Information supplied by or developed from the Hearst magazines to which we
have online rights accounts for a significant portion of our network's content.
If our relationship with Hearst ends, we may not be able to enter into
alternative arrangements with third parties or to internally develop content and
services to replace the benefits we receive from our relationship with Hearst.
Our relationship with Hearst is governed by a magazine content license and
hosting agreement. While this agreement will continue to provide us with
benefits during its initial six-year term, we may not enjoy benefits from our
relationship with Hearst beyond the term of this agreement, including the
benefits we derive from Hearst's reputation, online content and
cross-promotional activities.

     We depend on Hearst to effectively market and promote its 10 magazine
sites. If Hearst fails to do so, our brand identity could be negatively affected
and our business, financial condition and operating results would be materially
harmed. We also rely on Hearst to maintain the quality of its magazine content
and to maintain and expand its magazines' readership base. If the quality or
circulation of Hearst's magazines decline, the content of our network would
suffer and our business, financial condition and results of operations would be
materially harmed.

     We may not be able to attract enough user traffic or advertisers to our
network to achieve profitability without Hearst's name or promotional
capabilities. Even with Hearst's support, we may never achieve profitability or
sustain or increase profitability if we achieve it. See "Management's Discussion
and Analysis of Financial Condition and Results of Operations," "Business -- The
Hearst Relationship" and "Certain Relationships and Related Transactions" for a
more complete discussion of our relationship with Hearst.

HEARST'S RIGHT TO LICENSE ITS CONTENT TO OTHER PARTIES AND OUR RESTRICTIONS ON
LICENSING OTHER THIRD-PARTY CONTENT MAY RESTRICT OUR ABILITY TO COMPETE OR
EXPAND OUR NETWORK

     Hearst is permitted to license the content or trademarks of the 10
magazines to any Internet site or portal that is not deemed to be our
competitor. A competitor is defined under the agreement to include any Internet
site, channel, area or online content aggregation service that provides content
primarily for women and is used primarily by women. Any content or trademark
license by Hearst to any third party could dilute the value of the Hearst
magazine content to our network. We agreed with Hearst not to enter into any
agreements to produce or include as part of our network any magazine site or
content related to a print publication other than the Hearst publications and
the Prevention and New Woman

                                        7
<PAGE>   11

magazines without Hearst's approval. Our inability to create new relationships
with print publications could impair our ability to enhance the visibility of
our brand.

WE MAY FACE DIFFICULTY IN RE-LAUNCHING CRITICAL HEARST MAGAZINE SITES

     In connection with our acquisition of the rights to acquire content from
the Hearst magazines, we are in the process of re-launching the 10 Hearst
magazine sites, and we are restructuring these sites to be consistent with our
network's design. This re-launching and restructuring involves a significant
amount of production resources. We expect that the re-launch of these sites will
continue through at least December 1999. If we experience difficulty
re-launching these sites or if our re-launching schedule is delayed, we will not
recognize some expected benefits of our business relationship with Hearst and
our business, financial condition and results of operations could be materially
harmed.

IF THE POPULARITY OF ASTRONET DECLINES OR WE ARE UNABLE TO EFFECTIVELY MAINTAIN
ITS DISTRIBUTION, OUR PAGE VIEWS AND NUMBER OF USERS WOULD DECREASE AND OUR
BUSINESS COULD BE MATERIALLY HARMED

     We rely on Astronet to generate a significant portion of our page views and
Astronet depends on America Online for traffic. In August 1999, approximately
48% of our page views were generated by Astronet and, during the same period,
approximately 69% of Astronet's traffic was generated by America Online. If the
popularity of our Astronet site declines, or if America Online stops carrying
our Astronet site, our number of visitors and page views would decrease
significantly and our business could be materially harmed.

ASTRONET CURRENTLY GENERATES NO ADVERTISING REVENUES AND WE MAY NOT BE ABLE TO
GENERATE SIGNIFICANT ADVERTISING REVENUES THROUGH ASTRONET IN THE FUTURE

     We currently do not sell advertising on the Astronet site on America
Online. Although we intend to do so in the future, we believe advertising rates
on the Astronet site on America Online will be lower than on other areas of our
network. Failure to generate significant revenues through Astronet in the future
may limit our growth and otherwise materially harm our business.

IF WE ARE NOT SUCCESSFUL IN INTEGRATING THE HOMEARTS AND ASTRONET OPERATIONS,
OUR BUSINESS WILL BE MATERIALLY HARMED

     Because our relationship with Hearst, including our combination with
HomeArts and Astronet, occurred in January 1999, we are still in the process of
integrating our operations and business activities. If we fail to successfully
integrate these aspects of our business, we may not recognize potential benefits
of the combination and we may have significant duplication of costs and capital
expenditures.

     In particular, our integration of HomeArts and Astronet may be complicated
by the fact that management and other operations of these businesses have taken
place and, to some extent, will continue to take place in the eastern United
States as opposed to our headquarters in California. In addition, since HomeArts
has been operated as a division of Hearst, a widely diversified publishing
company, integration difficulties may arise in integrating it into our
stand-alone operations. This integration process involves a significant amount
of our management's time, resources and energy. We are also in the process of
integrating our databases with those of Hearst, including HomeArts, Astronet and
Hearst's magazine sites, and if we experience difficulty integrating these
databases, our costs may increase and our business, financial condition and
results of operations could be materially harmed.

OUR PROMOTION OF THE WOMEN.COM BRAND MUST BE SUCCESSFUL IN ORDER FOR US TO
ATTRACT USERS AS WELL AS ADVERTISERS AND OTHER STRATEGIC PARTNERS

     We believe that establishing and maintaining our brand is critical to our
success and that the importance of brand recognition will increase due to the
growing number of women-oriented Internet

                                        8
<PAGE>   12

sites. Successful promotion and marketing of our brand will depend on providing
interesting and compelling content, community, commerce and personalized
services, and we intend to increase our marketing and branding expenditures in
our effort to increase our brand awareness. If our brand building strategy is
unsuccessful, these expenses may never be recovered, we may be unable to
increase our future revenues and our business could be materially harmed.

IF WE ARE UNABLE TO DELIVER ORIGINAL AND COMPELLING INTERNET CONTENT, COMMUNITY,
SHOPPING AND PERSONALIZED SERVICES THAT ATTRACT A SUFFICIENT NUMBER OF USERS TO
OUR NETWORK, OUR BUSINESS WOULD BE MATERIALLY HARMED

     Our current network or any additional channels or sites that we may add in
the future may not be attractive to a sufficient number of Internet users. We
may not be able to anticipate, monitor or successfully respond to rapidly
changing consumer tastes and preferences of women so as to attract enough users
to our network. If we are unable to develop Internet content, community,
shopping and personalized services that attract, retain and expand a loyal user
base, we will be unable to generate advertising revenues or commerce revenues
and our business, financial condition and results of operations will be
materially harmed.

IF WE FAIL TO RETAIN EXISTING BRANDING AND CONTENT RELATIONSHIPS OR FAIL TO
ATTRACT NEW ONES, THE AMOUNT AND QUALITY OF CONTENT ON OUR NETWORK MAY DECLINE,
TRAFFIC TO OUR NETWORK MAY DECREASE AND OUR ADVERTISING REVENUES MAY DECREASE

     To be successful, we need to maintain our existing relationships and we
must establish similar relationships with new parties who have cross-media and
promotional capabilities. This is critical to our success because we believe
that these relationships will enable us to further enhance our brand awareness
and expand and broaden our reach to a wider variety of users.

     With the exception of our Hearst relationship, our existing branding and
content alliances are short-term agreements. When these agreements terminate, we
may not be able to renew them on favorable terms or to obtain similar agreements
with other parties. Additionally, our competitors may enter into agreements with
our existing partners or other parties that are integral to our prospective
content and brand development.

OUR EXCLUSIVITY AGREEMENT WITH DISNEY MAY PREVENT US FROM SUCCESSFULLY EXPANDING
OUR BRAND AWARENESS AND CONTENT OFFERINGS THROUGH PARTNERSHIPS WITH TELEVISION
OR CABLE NETWORKS

     In connection with the Disney private placement, we have agreed not to
accept any equity investment from, or enter into a strategic relationship with,
another television or cable network for a period of six months, during which
time Disney and we will discuss the possibility of entering into a strategic
relationship. We cannot assure you that we will agree to a strategic
relationship with Disney on acceptable terms. If we fail to do so, we may not be
able to enter into a strategic relationship with another television or cable
network after the six month exclusivity period with Disney has ended. If we fail
to enter into such a strategic relationship, our ability to develop greater
brand awareness and expand our content offerings may be limited or delayed.

WE MUST ESTABLISH AND MAINTAIN ONLINE DISTRIBUTION CHANNELS TO GENERATE TRAFFIC
TO OUR NETWORK IN ORDER TO BE SUCCESSFUL

     We depend on establishing and maintaining online distribution relationships
with high-traffic Internet sites and leading Internet portals to ensure the
visibility of our network and to generate additional traffic. Our business could
be materially harmed if we do not establish and maintain additional
relationships on commercially reasonable terms or if any of our relationships do
not result in increased network traffic and visibility. In August 1999, a
substantial portion of our network's traffic was generated

                                        9
<PAGE>   13

by our distribution relationships and, in particular, America Online. All of our
distribution relationships are based on short-term agreements. There is intense
competition for online distribution relationships among Internet sites. We may
not be able to enter into new or renewed relationships on commercially
reasonable terms or at all. In addition, our existing online distribution
relationships or any relationships that we enter into in the future may not
generate enough additional traffic to our network or create sufficient brand
visibility to justify the costs we incur for such relationships.

WE PLAN TO LAUNCH A DIRECT E-COMMERCE MODEL AND OUR BUSINESS AND FINANCIAL
CONDITION COULD BE HARMED IF THIS MODEL IS NOT SUCCESSFUL

     We may not be able to achieve any or all of the necessary components of a
successful e-commerce operation. We currently operate an affiliate-based
e-commerce model in which we link shoppers on our network to the sites of our
e-commerce partners to complete their online purchases. In this affiliate-based
model, our e-commerce partners pay us for product placement on our network,
which is recognized as advertising revenue. In addition, we intend to develop a
direct e-commerce model in which we may buy inventory and sell products and
services directly to consumers. We have no experience in implementing or
operating a direct e-commerce business, and if we are not successful in
implementing it, our business could be materially harmed. In addition, unlike
our current affiliate-based commerce model, we will assume liability for any
inventory that we acquire and will bear the risk of inventory damage or loss as
well as product returns which may adversely affect our results of operations.

WE INTEND TO PURSUE STRATEGIC ACQUISITIONS AND OUR BUSINESS COULD BE MATERIALLY
HARMED IF WE FAIL TO SUCCESSFULLY INTEGRATE ACQUIRED BUSINESSES

     We often evaluate acquisition opportunities that could provide us with
additional product or content offerings or additional industry expertise. Any
future acquisition could result in difficulties assimilating acquired operations
and products, diversion of management's attention away from other business
issues and amortization of acquired intangible assets. Specifically, we expect
that future transactions may involve the acquisition of early-stage Internet
content and technology companies. Integration of these companies may result in
problems related to integration of technology and inexperienced management
teams. Our management has had limited experience in assimilating acquired
organizations and products into our operations. We may not successfully
integrate any operations, personnel or products that we may acquire in the
future. If we fail to successfully integrate acquisitions, our business would be
materially harmed.

GROWTH IN OUR OPERATION HAS AND WILL CONTINUE TO STRAIN OUR RESOURCES AND OUR
FAILURE TO MANAGE GROWTH EFFECTIVELY COULD HARM OUR BUSINESS

     We have recently experienced significant growth and are planning to further
expand our business and operations. If we are unable to successfully manage this
growth our business could be materially harmed. As of August 31, 1998, we had 78
full-time employees, compared to 264 full-time employees as of August 31, 1999.
This growth places a significant strain on our management and other resources.
As part of this growth, we expect to implement new operational and financial
systems, procedures and controls. Any problems in implementing these systems or
controls could harm our operations. In addition, several members of our senior
management joined us during the last year, including our Senior Vice President,
Marketing and Strategic Partnerships and our Chief Financial Officer. As a
result, our management team may have difficulty working together to successfully
manage our anticipated growth.

OUR SYSTEMS MAY FAIL OR BE INTERRUPTED AND THEREBY LIMIT OUR USER TRAFFIC AND
POTENTIALLY HARM OUR BUSINESS

     If our network fails for any reason, even for only a short period of time,
our business and reputation would be materially harmed. We rely on third parties
for proper functioning of our computer infrastructure and delivery of our
product. Our systems and operations could be damaged or interrupted

                                       10
<PAGE>   14

by fire, flood, power loss, telecommunications failure, break-ins, earthquake
and similar events. In May and June 1999, user access to our pregnancy channel
was disrupted as a result of a system failure. Although this disruption has been
remedied, we may encounter unforeseen difficulties in maintaining full access to
this or other channels on our network, and, therefore, there may be additional
delays. This failure and any additional failures may adversely affect our user
traffic results in our current or any future quarters, which could adversely
affect our revenues and operating results and harm our reputation with users,
advertisers and commerce partners.

     A key element of our strategy is to generate a high volume of traffic to
our network. Accordingly, the satisfactory performance, reliability and
availability of our network and our computer infrastructure is critical to our
reputation and our ability to attract and retain users, advertisers, e-commerce
partners and members. We cannot accurately project the rate or timing of any
increases in traffic to our network and, therefore, the integration and timing
of any upgrades or enhancements required to facilitate any significant traffic
increase to our network are uncertain.

     We also depend on the receipt of timely feeds and computer downloads from
our content providers, and any failure or delay in the transmission or receipt
of such feeds or downloads from our content providers, the public network or
otherwise, could disrupt our operations. We also use third party software to
manage and deliver advertisements by contract and to provide our advertisers
with performance data. The failure of these systems to function properly could
discourage advertisers from placing advertisements on our network or e-commerce
partners from selling their products on our network. Failure of these systems
could cause us to incur additional costs or cause interruptions in our business
during the time spent replacing these systems. Our network infrastructure may
not perform properly and may not provide advertisers or e-commerce partners with
accurate data. The failure to expand and upgrade our network or any system error
or failure could materially harm our business, reputation, financial condition
or results of operations.

IF USE OF THE INTERNET DOES NOT CONTINUE TO GROW, OUR BUSINESS WILL BE
MATERIALLY HARMED

     Our market is new and rapidly evolving. Our business would be significantly
harmed if Internet usage does not continue to grow. Internet usage may not grow
for a number of reasons such as:

     - security concerns

     - inconsistent quality of service

     - inadequate network infrastructure

     - consumers returning to traditional or alternative sources for
       information, shopping and services

     - lack of cost-effective, high-speed connectivity

     - the failure of the Internet as a viable commercial marketplace

THE SUCCESS OF OUR BUSINESS WILL DEPEND ON CONTINUED GROWTH IN INTERNET COMMERCE

     The market for the purchase of products and services over the Internet is
new and emerging. Our future revenues and profits will depend in part upon the
widespread acceptance and the use of the Internet and other online services as a
medium for commerce by consumers and merchants. If acceptance and growth of the
Internet does not occur, our business and financial performance will materially
suffer. A sufficiently broad base of consumers may not adopt, or continue to
use, the Internet as a medium for commerce. Demand for and market acceptance of
recently introduced products and services over the Internet are subject to a
high level of uncertainty, and there are few proven products and services.

     In addition, the ability to securely transmit confidential information is a
significant criterion for successful e-commerce. Any well-publicized compromise
of security could deter people from using the Internet or from using the
Internet for transactions that involve transmitting confidential information,
such as credit card numbers. Because many of our advertisers seek to advertise
on our network to

                                       11
<PAGE>   15

encourage people to use the Internet to purchase goods or services, the failure
of the Internet as a medium for commerce would seriously harm our business,
financial condition or results of operations.

WE CANNOT PREDICT TO WHAT EXTENT WE MAY BE HELD LIABLE FOR OUR SERVICES AND USER
GENERATED CONTENT AND IF WE ARE SUBJECT TO SUBSTANTIAL LIABILITY OUR BUSINESS
MAY BE MATERIALLY HARMED

     We host a wide variety of information, community, communications and
commerce services that enable our users to exchange information, conduct
business and engage in various online activities. Claims could be made against
us for negligence, defamation, libel, copyright or trademark infringement,
personal injury or other legal claims based on the nature and content of
information that may be posted online by our users. The laws relating to the
liability of providers of these online services for the activities of their
users are currently unsettled. In addition, we could be exposed to liability
with respect to the selection of listings that may be accessible through our
Women.com-branded products and properties, or through content and materials that
may be posted by users on message boards or in clubs, chat rooms or other
interactive community-building services. It is also possible that if any
information provided through our services, such as financial information,
contains errors, third parties could make claims against us for losses incurred
in reliance on such information. We offer Internet-based e-mail services, which
expose us to potential risks, such as liabilities or claims resulting from
unsolicited e-mail, lost or misdirected messages, illegal or fraudulent use of
e-mail, or interruptions or delays in e-mail service. Investigating and
defending such claims is expensive, even to the extent these claims do not
result in liability. Although we carry general liability insurance, this
insurance may not be available to cover a particular claim or may be
insufficient.

     In addition, we could be exposed to liability arising from the activities
of users of our content or services or with respect to the unauthorized
duplication or insertion of illegal or inappropriate material accessed directly
or indirectly through our services. Several private lawsuits seeking to impose
such liability upon content providers, online services companies and Internet
access providers are currently pending. In addition, legislation currently
imposes liability for, and in some cases prohibits, the transmission over the
Internet of some types of information. This legislation or any similar future
regulation could expose us to significant liabilities associated with our
content or services. Our activities could be or become subject to various forms
of taxation, including but not limited to sales and use taxes, the imposition of
which could materially harm our business, financial condition or results of
operations.

     The imposition of potential liability for our content or services could
require us to implement measures to reduce our exposure to such liability
arising out of the content or services we offer, which may require the
expenditure of substantial resources, or to discontinue some content or service
offerings. The increased attention focused upon liability issues as a result of
these lawsuits and legislative proposals could affect the growth of Internet
use. While we carry general liability insurance, it may not be adequate to
compensate us in the event we become liable for our content or services. Any
liability in excess of our general liability insurance could materially harm our
business, financial condition or results of operations.

CONSUMER PROTECTION PRIVACY REGULATIONS COULD IMPAIR OUR ABILITY TO OBTAIN
INFORMATION ABOUT OUR USERS

     Our network captures information regarding our registered members in order
to tailor content to them and assist advertisers in targeting their advertising
campaigns to particular demographic groups. However, privacy concerns may cause
users to resist providing the personal data necessary to support this tailoring
capability. Even the perception of security and privacy concerns, whether or not
valid, may indirectly inhibit market acceptance of our network. In addition,
legislative or regulatory requirements may heighten these concerns if businesses
must notify Internet users that the data may be used by marketing entities to
direct product promotion and advertising to the user. Other countries and
political entities, such as the European Economic Community, have adopted such
legislation or regulatory requirements. The United States may adopt similar
legislation or regulatory requirements. If consumer

                                       12
<PAGE>   16

privacy concerns are not adequately addressed, our business, financial condition
and results of operations could be materially harmed.

     Our network currently uses cookies to track demographic information and
user preferences. A cookie is information keyed to a specific server, file
pathway or directory location that is stored on a user's hard drive, possibly
without the user's knowledge, but is generally removable by the user. Germany
has imposed laws limiting the use of cookies, and a number of Internet
commentators, advocates and governmental bodies in the United States and other
countries have urged the passage of laws limiting or abolishing the use of
cookies. If such laws are passed, our business, financial condition and results
of operations could be materially harmed.

WE MAY EXPEND SIGNIFICANT RESOURCES TO PROTECT OUR INTELLECTUAL PROPERTY RIGHTS
OR TO DEFEND CLAIMS OF INFRINGEMENT BY THIRD PARTIES, AND IF WE ARE NOT
SUCCESSFUL WE MAY LOSE RIGHTS TO USE SIGNIFICANT MATERIAL OR BE REQUIRED TO PAY
SIGNIFICANT FEES

     Our success depends on the protection of our original interactive content
and on the goodwill associated with our trademarks and other proprietary
intellectual property rights. A substantial amount of uncertainty exists
concerning the application of copyright and trademark laws to the Internet and
other digital media, and there can be no assurance that existing laws provide
adequate protection of our content or our Internet addresses, commonly referred
to as domain names. We have filed applications to register a number of our
trademarks, trade names and service marks, but registrations have only been
granted in selected cases, and we may not be able to secure additional
registrations.

     We have also invested resources in acquiring domain names for existing and
potential future use. We cannot assure you, however, that we will be entitled to
use such names under applicable trademarks and similar laws or that other
desired domain names will be available. Furthermore, enforcing our intellectual
property rights could entail significant expense and could prove difficult or
impossible. In the past, third parties have alleged that we have infringed upon
their patent rights and we cannot assure you that in the future third parties
will not bring additional claims of copyright or trademark infringement, patent
violation or misappropriation of creative ideas or formats against us with
respect to our content or any third-party content carried by us. Any such
claims, with or without merit, could be time consuming to defend, result in
costly litigation, divert management attention, require us to enter into costly
royalty or licensing arrangements or prevent us from using important
technologies, ideas or formats, any of which could materially harm our business,
financial condition or results of operations.

GOVERNMENT REGULATION AND LEGAL UNCERTAINTIES COULD ADD ADDITIONAL COSTS TO
DOING BUSINESS ON THE INTERNET

     We are not currently subject to meaningful direct regulation applicable to
access to, or commerce on, the Internet by any government agency. Any new laws
or regulations relating to the Internet could substantially increase our
operating expenses or otherwise materially harm our business. It is possible
that in the future a number of laws and regulations may be adopted with respect
to the Internet and other digital media, covering issues such as user privacy,
electronic commerce, and the pricing, characteristics and quality of products
and services. Our distribution arrangements on the Internet could subject us to
the laws of a distant jurisdiction in an unpredictable manner. Several
telecommunications companies have petitioned the Federal Communications
Commission to regulate Internet service providers and providers of online
services in a manner similar to long distance telephone carriers and to impose
access fees on these companies.

                                       13
<PAGE>   17

TRADING IN OUR SHARES COULD BE SUBJECT TO EXTREME PRICE FLUCTUATIONS AND YOU
COULD HAVE DIFFICULTY TRADING YOUR SHARES

     You may not be able to resell your shares at or above the initial public
offering price due to a number of factors such as:

     - actual or anticipated quarterly variations in our operating results

     - changes in market expectations of our future financial performance or
       changes in the estimates of securities analysts

     - a limited public float due to Hearst's share ownership and, for the six
       months immediately following the offering, contractual restrictions on
       resale

     - a significant increase in the number of shares available for resale
       beginning six months after this offering

     - announcements by our competitors

     - conditions affecting the market for Internet stocks or the stock market
       in general

     The trading price of our common stock may be volatile. The stock market in
general and the market for technology and Internet-related companies, in
particular, has experienced extreme volatility that often has been unrelated to
the operating performance of particular companies. These broad market and
industry fluctuations may adversely affect the trading price of our common
stock, regardless of our actual operating performance.

     In the past, following periods of volatility in the market price of a
company's securities, class action litigation has often been filed. If this were
to happen to us, litigation would be expensive and would divert management's
attention from the operation of the business.

IF WE, OR THIRD PARTIES ON WHICH WE RELY, FAIL TO ACHIEVE YEAR 2000 READINESS,
OUR BUSINESS COULD BE MATERIALLY HARMED

     We may discover year 2000 readiness problems in our internally developed
systems that will require substantial revision. In addition, third-party
software, hardware or services incorporated into our systems may need to be
revised or replaced, all of which could be time-consuming and expensive. If we
cannot fix or replace our internally developed or third-party software, hardware
or services before January 1, 2000, our operating costs could be increased and
we could experience business interruptions that could harm our business.
Additionally, if we cannot adequately address year 2000 readiness issues in our
internally developed proprietary software, we could be subject to claims of
mismanagement, misrepresentation or breach of contract and related litigation,
which could be costly and time consuming to defend.

     In addition, the software and systems of governmental agencies, utility
companies, Internet service providers, third-party service companies and others
outside of our control may not be year 2000 ready. If these entities are not
year 2000 ready, a systemic failure beyond our control could result, including a
prolonged Internet, telecommunications or general electrical failure. This type
of failure would make it difficult or impossible to use the Internet or access
our network and would prevent us from publishing our content. If a prolonged
failure of this type occurred, our business would be severely harmed. If our
advertisers and sponsors are not year 2000 ready, they may defer or cancel
advertising scheduled to appear on our network, which could harm our business.

                                       14
<PAGE>   18

THIS PROSPECTUS CONTAINS FORWARD-LOOKING STATEMENTS THAT INVOLVE RISKS AND
UNCERTAINTIES AND ACTUAL RESULTS THAT DIFFER FROM THOSE STATEMENTS MAY
MATERIALLY HARM OUR BUSINESS

     This prospectus contains forward-looking statements that are inherently
uncertain. We use words such as "anticipates," "believes," "plans," "expects,"
"future," "intends" and similar expressions to identify any forward-looking
statements. Each of these forward-looking statements involves risks and
uncertainties. In addition to forward-looking statements made by us, this
prospectus also contains forward-looking statements attributed to third parties
regarding estimates of the growth of the use of the Internet by women,
electronic-commerce over the Internet and spending by advertisers on the
Internet. You should not place undue reliance on these forward-looking
statements. Actual results could differ materially from those anticipated in
these forward-looking statements for many reasons, including the risks faced by
us described above in "Risk Factors" and elsewhere in this prospectus.

                                       15
<PAGE>   19

                                USE OF PROCEEDS

     The net proceeds we will receive from the sale of shares of common stock in
this offering are estimated to be approximately $33.4 million, after deducting
estimated underwriting discounts and commissions and estimated offering expenses
payable by us. If the underwriters' over-allotment option is exercised in full,
we estimate that the net proceeds from this offering will be approximately $38.6
million. The net proceeds we will receive from the sale of shares of common
stock in the Disney and Hearst concurrent private placements are estimated to be
approximately $25.0 million. In the event that the underwriters' over-allotment
option is exercised in full, Hearst will have the right to purchase up to
318,750 additional shares of common stock, which, if purchased, would result in
additional net proceeds of approximately $3.2 million. If the underwriters
exercise their over-allotment option in part, Hearst will have an option to
purchase a pro rata portion of these additional shares.

     While we cannot predict with certainty how the proceeds of this offering,
the Disney and Hearst concurrent private placements and the $27.5 million in net
proceeds we received in the Torstar and Hearst private placements completed in
September 1999 will be used, we currently intend to use them approximately as
follows:

     - $5 million for expansion of our sales force

     - $20 million for marketing and distribution activities

     - $40 million for expansion of our business operations, including $15
       million for the launch of international operations, $10 million for
       increased staffing, $10 million for content production and $5 million for
       technology infrastructure

     - The remainder for working capital

     In addition, we may use a significant portion of the proceeds for the
acquisition of complementary businesses, content and technologies. Although we
are currently investigating certain opportunities to acquire complementary
businesses, we are not currently a party to any contracts or binding letters of
intent with respect to any material acquisitions, and there can be no assurance
that any of our expansion plans will be realized or, if realized, will prove
profitable for us. The allocation of the net proceeds from this offering, the
Disney and Hearst concurrent private placements and the Torstar and Hearst prior
private placements discussed above represents management's current estimates
only. Management's plans for the proceeds are subject to change due to
unforeseen opportunities and, as such, actual allocation of the net proceeds may
differ substantially from these estimates. We cannot specify with certainty the
particular uses for the net proceeds to be received upon the completion of this
offering and the Disney and Hearst concurrent private placements and the net
proceeds we received from the Torstar and Hearst prior private placements.
Accordingly, our management team will have broad discretion in using the net
proceeds of this offering, the Disney and Hearst concurrent private placements
and the Torstar and Hearst prior private placements. We intend to invest the net
proceeds from this offering and the Disney and Hearst concurrent private
placements in short-term, investment grade, interest-bearing securities until
they are used. See "Management's Discussion and Analysis of Financial Condition
and Results of Operations -- Liquidity and Capital Resources."

                                DIVIDEND POLICY

     We have never declared or paid any cash dividends on our capital stock. We
currently intend to retain future earnings, if any, to finance the expansion of
our business and we do not expect to pay any cash dividends in the foreseeable
future.

                                       16
<PAGE>   20

                                 CAPITALIZATION

     The following table sets forth our total capitalization as of June 30,
1999:

     - on an actual basis

     - on a pro forma basis to reflect (1) the increase in the authorized number
       of shares of common stock, (2) the net proceeds of $27.5 million from the
       sale of common stock to Torstar and Hearst in private placements
       completed in September 1999, (3)the net exercise of warrants for a total
       of 153,592 shares of common stock concurrent with this offering and (4)
       the conversion of all outstanding preferred stock and convertible units
       into common stock upon the consummation of the merger between Hearst
       HomeArts and Women.com Networks in August 1999

     - on a pro forma basis, as adjusted, to give effect to the issuance and
       sale by Women.com of the common stock offered in this offering and sold
       in the Disney and Hearst concurrent private placements at the initial
       public offering price of $10.00 per share, after deducting estimated
       underwriting discounts, commissions and offering expenses, and the
       issuance of an aggregate of 250,000 additional shares of common stock to
       Torstar and Hearst pursuant to antidilution provisions. This table should
       be read in conjunction with "Management's Discussion and Analysis of
       Financial Condition and Results of Operations" and the combined financial
       statements and related notes thereto included elsewhere in this
       prospectus

<TABLE>
<CAPTION>
                                                                     AS OF JUNE 30, 1999
                                                              ----------------------------------
                                                                            PRO       PRO FORMA
                                                               ACTUAL      FORMA     AS ADJUSTED
                                                              --------   ---------   -----------
                                                              (IN THOUSANDS, EXCEPT SHARE DATA)
<S>                                                           <C>        <C>         <C>
Mandatorily redeemable convertible preferred stock and
  warrants:
  Series A Convertible Preferred Stock; 2,707,403 shares
     authorized; 2,685,181 shares issued and outstanding
     (actual); no shares authorized, issued or outstanding
     (pro forma and pro forma as adjusted)..................  $  4,913          --          --
  Series B Convertible Preferred Stock; 579,407 shares
     authorized; 579,407 shares issued and outstanding
     (actual); no shares authorized, issued or outstanding
     (pro forma and pro forma as adjusted)..................     1,644          --          --
  Series C Convertible Preferred Stock; 7,000,000 shares
     authorized; 3,626,922 shares issued and outstanding
     (actual); no shares authorized, issued or outstanding
     (pro forma and pro forma as adjusted)..................     8,770          --          --
  Series D Convertible Preferred Stock; 8,000,000 shares
     authorized; 6,546,369 shares issued and outstanding
     (actual); no shares authorized, issued or outstanding
     (pro forma and pro forma as adjusted)..................    19,823          --          --
  Convertible preferred stock warrants......................       515          --          --
                                                              --------   ---------    --------
          Total mandatorily redeemable convertible preferred
           stock and warrants...............................    35,665          --          --
                                                              --------   ---------    --------
Stockholders' equity
  Preferred Stock, $.001 par value: 5,000,000 shares
     authorized (pro forma and pro forma as adjusted)
  Convertible Units; 2,000,000 shares issued and outstanding
     (actual); no shares issued or outstanding (pro forma
     and pro forma as adjusted).............................  $ 19,249   $      --    $     --
  Common Stock, $.001 par value: 60,000,000 shares
     authorized (actual); 195,000,000 (pro forma and pro
     forma as adjusted); 19,987,357 shares issued and
     outstanding (actual); 38,078,828 shares, issued and
     outstanding (pro forma); and 44,578,828 shares issued
     and outstanding (pro forma as adjusted)................        21          38          45
Additional paid-in capital..................................    95,464     177,861     236,229
Notes receivable from stockholders..........................       (44)        (44)        (44)
Unearned compensation.......................................    (4,820)     (4,820)     (4,820)
Accumulated deficit.........................................   (56,588)    (56,588)    (56,588)
                                                              --------   ---------    --------
          Total stockholders' equity........................    53,282     116,447     174,822
                                                              --------   ---------    --------
          Total capitalization..............................  $ 88,947   $ 116,447    $174,822
                                                              ========   =========    ========
</TABLE>

     The above information excludes:

     - 4,528,083 shares of common stock issuable on exercise of options
       outstanding as of June 30, 1999 under the 1994 Stock Option Plan and the
       1998 Equity Incentive Plan, with a weighted average exercise price of
       $3.51 per share,

     - 3,446,603 shares of common stock reserved for future issuance under the
       1998 Equity Incentive Plan

     - 1,000,000 shares of common stock reserved for future issuance under the
       Employee Stock Purchase Plan

     - 1,805,776 shares of common stock issuable upon exercise of warrants
       outstanding as of June 30, 1999, with a weighted average exercise price
       of $3.02 per share

                                       17
<PAGE>   21

                                    DILUTION

     The pro forma net tangible book value of Women.com at June 30, 1999 was
approximately $60.7 million, or $1.58 per share. Pro forma net tangible book
value per share is determined by dividing our pro forma tangible net worth
(total tangible assets less total liabilities) by the number of shares of
outstanding common stock, after giving effect to:

     - the consummation of the merger between Hearst HomeArts, Inc. and
       Women.com Networks in August 1999

     - the conversion of all outstanding shares of our convertible preferred
       stock into shares of common stock in the merger

     - the net exercise of warrants for a total of 153,592 shares of common
       stock

     - the sale of 1,250,000 shares of common stock to each of Torstar and
       Hearst in private placements completed in September 1999

     - the issuance of an aggregate of 250,000 additional shares of common stock
       to Torstar and Hearst pursuant to antidilution provisions

     Assuming the sale of the 3,750,000 shares of common stock offered in this
offering and the sale of 1,250,000 shares of common stock to each of Disney and
Hearst in concurrent private placements at the initial public offering price of
$10.00 per share after deducting estimated underwriting discounts and
commissions and offering expenses payable by us, the pro forma, as adjusted, net
tangible book value of Women.com as of June 30, 1999 would have been
approximately $119.1 million, or $2.67 per share. This represents an immediate
increase in the pro forma net tangible book value of $1.09 per share to existing
stockholders and an immediate dilution of $7.33 per share to new investors
purchasing shares at the initial public offering price. The following table
illustrates this dilution per share:

<TABLE>
<S>                                                           <C>      <C>
Initial public offering price per share.....................           $10.00
  Pro forma net tangible book value per share as of June 30,
     1999...................................................  $1.58
  Increase in pro forma tangible book value per share
     attributable to new investors (including the Disney and
     Hearst concurrent private placements)..................   1.09
                                                              -----
Pro forma, as adjusted, net tangible book value per share
  after this offering and the Disney and Hearst concurrent
  private placements........................................             2.67
                                                                       ------
Dilution per share to new investors (including the Disney
  and Hearst concurrent private placements).................           $ 7.33
                                                                       ======
</TABLE>

                                       18
<PAGE>   22

     The following table summarizes, on a pro forma basis as of June 30, 1999,
the number of shares of common stock purchased from Women.com, the total
consideration provided to Women.com and the average price per share provided by
existing stockholders after giving effect to:

     - the consummation of the merger between Hearst HomeArts, Inc. and
       Women.com Networks in August 1999

     - the conversion of all outstanding shares of mandatorily redeemable
       convertible preferred stock into common stock in the merger

     - the net exercise of warrants for a total of 153,592 shares of common
       stock

     - the sale of a total of 2,500,000 shares common stock in the Torstar and
       Hearst private placements completed in September 1999

     - the sale of shares of common stock to investors in this offering and the
       Disney and Hearst concurrent private placements

     - the issuance of an aggregate of 250,000 shares of common stock to Torstar
       and Hearst pursuant to antidilution provisions

     The calculation is based on the initial public offering price of $10.00 per
share, before deducting estimated underwriting discounts, commissions and
offering expenses payable by us.

<TABLE>
<CAPTION>
                                   SHARES PURCHASED           TOTAL CONSIDERATION        AVERAGE
                                -----------------------    -------------------------      PRICE
                                  NUMBER     PERCENTAGE       AMOUNT      PERCENTAGE    PER SHARE
                                ----------   ----------    ------------   ----------    ---------
<S>                             <C>          <C>           <C>            <C>           <C>
Existing stockholders
  (including the Torstar and
  Hearst private placements
  completed in September 1999
  and antidilution shares)....  38,328,828      86.0%      $171,341,337      73.3%       $ 4.47
New investors (including the
  Disney and Hearst concurrent
  private placements).........   6,250,000      14.0         62,500,000      26.7         10.00
                                ----------     -----       ------------     -----
          Total...............  44,578,828     100.0%      $233,841,337     100.0%
                                ==========     =====       ============     =====
</TABLE>

     The discussion and table above assume no exercise of options outstanding
under our 1994 Stock Option Plan and the 1998 Equity Incentive Plan and no
issuance of shares reserved for future issuance under our Employee Stock
Purchase Plan. As of June 30, 1999, there were options outstanding to purchase a
total of 4,528,083 shares of common stock at a weighted average price of $3.51
per share and 1,805,776 shares of common stock issuable upon exercise of
outstanding warrants with a weighted average exercise price of $3.02 per share.
To the extent that any of these options or warrants are exercised, there will be
further dilution to new investors. Please see "Capitalization," and
"Management -- Stock Based Plans -- 1998 Equity Incentive Plan," "-- 1994 Stock
Option Plan" and "-- Employee Stock Purchase Plan."

                                       19
<PAGE>   23

                         SELECTED FINANCIAL INFORMATION

     The following selected Women.com statement of operations data for the years
ended December 31, 1996, 1997 and 1998 and the balance sheet data at December
31, 1997 and 1998 are derived from the financial statements of Women.com which
have been audited by PricewaterhouseCoopers LLP, independent accountants, and
are included in this prospectus. The Women.com statement of operations data for
the year ended December 31, 1995 and the balance sheet data at December 31, 1996
are derived from the financial statements of Women.com which have been audited
by PricewaterhouseCoopers LLP, independent accountants, and are not included in
this prospectus. The Women.com statement of operations data for the year ended
December 31, 1994 are derived from the unaudited financial statements of
Women.com which are not included in this prospectus. The Women.com statement of
operations data for the six months ended June 30, 1999 and 1998 and the balance
sheet data as of June 30, 1999 are derived from our unaudited financial
statements that include, in our opinion, all adjustments, consisting of only
normal recurring adjustments, necessary for the fair presentation of the
financial condition and results of operations for such period. The results of
operations for the six months ended June 30, 1999 or any other period are not
necessarily indicative of our future results. The selected financial data should
be read in conjunction with our Financial Statements and the Notes thereto and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" included elsewhere in this prospectus.

     The following selected HomeArts statement of operations data for the years
ended December 31, 1996, 1997 and 1998 and the balance sheet data as of December
31, 1997 and 1998 are derived from the consolidated financial statements of
Certain Operations of the New Media and Technology Division of The Hearst
Corporation which have been audited by Deloitte & Touche LLP, independent
auditors, and are included in this prospectus.

<TABLE>
<CAPTION>
                                                           WOMEN.COM                                           HOMEARTS
                              --------------------------------------------------------------------   ----------------------------
                                                                                    SIX MONTHS
                                          YEAR ENDED DECEMBER 31,                 ENDED JUNE 30,       YEAR ENDED DECEMBER 31,
                              -----------------------------------------------   ------------------   ----------------------------
                               1994     1995      1996      1997       1998      1998       1999      1996      1997       1998
                              ------   -------   -------   -------   --------   -------   --------   -------   -------   --------
                                                             (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                           <C>      <C>       <C>       <C>       <C>        <C>       <C>        <C>       <C>       <C>
STATEMENT OF OPERATIONS
  DATA:
Net revenues................  $  120   $   128   $   729   $ 2,798   $  7,247   $ 2,746   $  9,431   $ 1,279   $ 1,896   $  2,957
                              ------   -------   -------   -------   --------   -------   --------   -------   -------   --------
Operating expenses:
  Production, product and
    technology..............     123       797     1,174     2,922      5,728     2,495      8,944     4,254     4,998      8,095
  Sales and marketing.......     305       368       957     3,907     12,042     3,605     17,299     3,529     5,946      8,625
  General and
    administrative..........     245       673       956     1,101      1,374       622      3,544       990       878        970
  Stock-based
    compensation............      --        --        --        --      1,170       325      1,540        --        --         --
  Amortization of acquired
    intangibles.............      --        --        --        --        517       172      8,947        --        --         --
                              ------   -------   -------   -------   --------   -------   --------   -------   -------   --------
      Total operating
        expenses............     673     1,838     3,087     7,930     20,831     7,219     40,274     8,773    11,822     17,690
                              ------   -------   -------   -------   --------   -------   --------   -------   -------   --------
Loss from operations........    (553)   (1,710)   (2,358)   (5,132)   (13,584)   (4,473)   (30,843)   (7,494)   (9,926)   (14,733)
Other income, net...........       2         4        53        37        539       120        454        --        --         --
                              ------   -------   -------   -------   --------   -------   --------   -------   -------   --------
Net loss....................    (551)   (1,706)   (2,305)   (5,095)   (13,045)   (4,353)   (30,389)   (7,494)   (9,926)   (14,733)
Dividend accretion on
  mandatorily redeemable
  convertible preferred
  stock.....................     (34)     (236)     (682)   (1,517)      (570)     (285)      (245)       --        --         --
                              ------   -------   -------   -------   --------   -------   --------   -------   -------   --------
Net loss attributable to
  common
  stockholders..............  $ (585)  $(1,942)  $(2,987)  $(6,612)  $(13,615)  $(4,638)  $(30,634)  $(7,494)  $(9,926)  $(14,733)
                              ======   =======   =======   =======   ========   =======   ========   =======   =======   ========
Basic and diluted net loss
  per share attributable to
  common stockholders.......  $(2.04)  $ (2.81)  $ (4.26)  $ (9.15)  $ (10.52)  $ (4.20)  $  (1.83)
                              ======   =======   =======   =======   ========   =======   ========
Shares used in computing
  basic and diluted net loss
  per share.................     287       692       702       722      1,294     1,105     16,760
                              ======   =======   =======   =======   ========   =======   ========
Basic and diluted pro forma
  net loss per share........                                         $  (1.13)            $   (.99)
                                                                     ========             ========
Shares used in computing pro
  forma basic and diluted
  net loss per share........                                           11,548               30,786
                                                                     ========             ========
</TABLE>

<TABLE>
<CAPTION>
                                                                          WOMEN.COM                                 HOMEARTS
                                                 -----------------------------------------------------------   ------------------
                                                                AS OF DECEMBER 31,                   AS OF     AS OF DECEMBER 31,
                                                 ------------------------------------------------   JUNE 30,   ------------------
                                                  1994     1995      1996       1997       1998       1999      1997       1998
                                                 ------   -------   -------   --------   --------   --------   -------    -------
                                                                                  (IN THOUSANDS)
<S>                                              <C>      <C>       <C>       <C>        <C>        <C>        <C>        <C>
BALANCE SHEET DATA:
Cash and cash equivalents......................  $  587   $   564   $ 1,761   $  4,885   $ 12,235   $ 26,815   $   --     $   24
Working capital................................     530       153        83      2,874      9,856     25,260     (830)      (989)
Total assets...................................     801       719     2,208      6,430     18,062    101,601    2,504      8,218
Mandatorily redeemable convertible preferred
  stock and
  warrants.....................................   1,342     2,839     5,817     15,012     35,420     35,665       --         --
Total stockholders' equity (deficit)...........    (748)   (2,663)   (5,650)   (12,256)   (22,705)    53,282       --         --
</TABLE>

                                       20
<PAGE>   24

                       SELECTED PRO FORMA FINANCIAL DATA

     The pro forma statement of operations data for the year ended December 31,
1998 and the six months ended June 30, 1999 are derived from the unaudited pro
forma combined financial information, which reflect the combination with
HomeArts and Astronet as if such combination had occurred on January 1, 1998,
and are included herein. The pro forma statement of operations data are
presented for informational purposes only and may not be indicative of the
operating results that would have been achieved had the transactions been in
effect as of the beginning of the periods presented and should not be construed
as being representative of future operating results.

<TABLE>
<CAPTION>
                                                                               SIX MONTHS
                                                               YEAR ENDED        ENDED
                                                              DECEMBER 31,      JUNE 30,
                                                                  1998            1999
                                                              ------------    ------------
                                                               (IN THOUSANDS, EXCEPT PER
                                                                      SHARE DATA)
<S>                                                           <C>             <C>
PRO FORMA STATEMENT OF OPERATIONS DATA:
Net revenues................................................    $ 11,650        $  9,681
                                                                --------        --------
Operating expenses:
  Production, product and technology........................      15,015           9,615
  Sales and marketing.......................................      21,024          18,051
  General and administrative................................       2,754           3,572
  Stock-based compensation..................................       1,170           1,540
  Amortization of acquired intangibles......................      21,827          10,771
                                                                --------        --------
          Total operating expenses..........................      61,790          43,549
                                                                --------        --------
Loss from operations........................................     (50,140)        (33,868)
Other income, net...........................................         539             454
                                                                --------        --------
Net loss....................................................     (49,601)        (33,414)
Dividend accretion on mandatorily redeemable convertible
  preferred stock...........................................        (570)           (245)
                                                                --------        --------
Net loss attributable to common stockholders................     (50,171)        (33,659)
                                                                ========        ========
Basic and diluted pro forma net loss per share..............    $  (1.71)       $  (1.00)
                                                                ========        ========
Shares used in computing pro forma basic and diluted net
  loss per share............................................      29,347          33,575
                                                                ========        ========
</TABLE>

                                       21
<PAGE>   25

                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     The following discussion should be read in conjunction with Women.com's
financial statements and the notes thereto and the other financial information
appearing elsewhere in this prospectus. In addition to historical information,
the following discussion and other parts of this prospectus contain forward-
looking statements that involve risks and uncertainties. Women.com's actual
results could differ materially from those anticipated by this forward-looking
information due to factors discussed in "Risk Factors," "Business" and elsewhere
in this prospectus.

OVERVIEW

     Women.com is a leading Internet network dedicated to women, featuring
award-winning original content, personalized services, community and online
shopping. Women.com's network contains more than 90,000 pages of content
organized into 20 topical channels, and offers content from 12 of the world's
leading women's magazines, including Cosmopolitan, Good Housekeeping, Prevention
and Redbook.

     Women.com Networks was formed in October 1992 and introduced its current
Internet site, located at www.women.com, in 1995. In January 1999, Women.com
Networks and Hearst HomeArts, Inc., a subsidiary of The Hearst Corporation,
contributed their businesses to Women.com Networks LLC, which was jointly owned
by Women.com and HomeArts. In August 1999, Women.com and HomeArts merged and the
business previously conducted by Women.com Networks LLC was continued by
Women.com. The creation of Women.com Networks LLC was accounted for as an
acquisition using the purchase method of accounting. The operations of HomeArts
have been included in Women.com's operations since the formation of Women.com
Networks LLC on January 29, 1999.

     Women.com has incurred significant net losses and negative cash flows from
operations since its inception. As of June 30, 1999, Women.com had an
accumulated deficit of $56.6 million. Women.com intends to continue to make
significant financial investments in its business, including product, technology
and infrastructure development and personnel. As a result, Women.com believes it
will incur significant operating losses and negative cash flows from operations
for at least the next several years.

     Substantially all of Women.com's revenues to date have been generated from
advertising. To a much lesser extent, Women.com has derived revenues from other
sources, including web site production and e-commerce.

     Advertising revenues consist primarily of sales of banner advertisements
and sponsorships. Advertising contracts are generally short-term, although
several long-term contracts and sponsorships have been signed. Women.com
typically guarantees a minimum number of impressions or page views to be
delivered to users over a specified period of time for a fixed fee. Advertising
revenues are generally recognized ratably over the period in which the
advertising is displayed. To the extent that minimum guaranteed page deliveries
are not met, Women.com defers recognition of the corresponding revenues until
the guaranteed page deliveries are achieved.

     Sponsorship revenues are derived from contracts that generally range from
six to 24 months in length. Sponsorship agreements typically include the
delivery of impressions, market research, preferred status within relevant
content areas and the design and development of sites branded by both Women.com
and the sponsor intended to enhance the promotional objective of the sponsor.
Women.com recognizes sponsorship revenues as earned, which is generally ratably
over the contract period. To the extent that committed obligations under
sponsorship agreements are not met, revenue recognition is deferred until the
obligations are met.

                                       22
<PAGE>   26

     Advertising revenues also include barter revenues, which represent the
exchange of advertising space on Women.com's network for reciprocal advertising
space on third party Web sites as well as other advertising and promotional
vehicles. Revenues from these barter transactions are recorded as advertising
revenues at the lower of estimated fair value of the advertisements received or
delivered and are recognized upon publication of the advertisements on
Women.com's network. Barter expenses are an equal and offsetting charge and are
recorded at the lower of estimated fair value of the advertisements received or
delivered and are recognized when Women.com's advertisements run on the
reciprocal media property, which is typically in the same period in which the
advertisements run on Women.com's network.

     Production revenues are derived from short-term contracts in which
Women.com designs and develops web sites for third parties for use on the
Women.com network or their own sites. Women.com recognizes production revenues
as earned, which is generally as services are performed over the contract
period. To the extent that committed obligations under production agreements are
not met, revenue recognition is deferred until the obligations are met.

     To date, e-commerce revenues have consisted primarily of commissions from
the sale of magazine subscriptions, sale of services on Astronet, and to a
lesser extent payments from affiliate sales programs. Women.com records a
portion of the revenue from each magazine subscription sold on our magazine
sites. Women.com derives Astronet e-commerce revenues from services offered on
its network. E-commerce revenues are recognized upon notification from the
affiliate of revenues earned by Women.com. In the future, Women.com intends to
directly sell inventory over its network, resulting in revenue recognition of
the full amount of the sales transaction, net of normal reserves, with a charge
to cost of goods sold for the cost of the inventory sold.

     Operating expenses consist of production, product and technology expenses,
sales and marketing expenses and general and administrative expenses.

     Production, product and technology expenses consist primarily of
personnel-related costs for technical operations, editorial and design
activities and content acquisition costs. In connection with the combination
with HomeArts and Astronet, Women.com agreed to pay Hearst a royalty on the
advertising revenues generated from the Hearst magazine sites on the Women.com
network or from other proprietary Hearst content. The royalty percentage will be
reduced when Hearst has recouped its site production costs and will be further
reduced when the revenues from the Hearst content exceed fixed minimum amounts
in any 12-month period. These royalty charges are included in production,
product and technology expenses. See "Business -- The Hearst Relationship."

     Sales and marketing expenses consist primarily of personnel-related costs,
and advertising, distribution and public relations expenses. General and
administrative expenses consist primarily of personnel-related costs and legal
and accounting fees.

     Stock-based compensation consists primarily of charges related to the
difference between employee stock option grant prices and deemed fair market
values on the date of grant amortized over the vesting period of the options. At
June 30, 1999, Women.com had recorded $7.5 million of unearned stock-based
compensation, which is being amortized over the vesting periods of the options,
generally four years.

     Amortization of acquired intangibles consists of the amortization of
goodwill and intangible assets acquired. All acquisitions to date and the
combination with HomeArts and Astronet were accounted for using the purchase
method of accounting and, accordingly, the purchase prices have been allocated
to the tangible and intangible assets acquired and liabilities assumed on the
basis of their respective fair values on the acquisition dates. Substantially
all of the purchase price of these transactions is attributable to the acquired
intangible assets. As a result, the aggregate excess purchase price over net
tangible assets is approximately $65.2 million, $4.4 million of which will be
amortized over two years, $58.7 million of which will be amortized over three
years and $2.1 million of which will be amortized over five years, the

                                       23
<PAGE>   27

expected estimated average useful life of these assets. These non-cash charges
will significantly affect Women.com's reported operating results over the next
several years.

RESULTS OF OPERATIONS

SIX MONTHS ENDED JUNE 30, 1999 AND 1998

     Results of operations for the first six months of 1999 include the combined
results of Women.com and HomeArts for the period subsequent to the combination
with HomeArts and Astronet on January 29, 1999.

     Net Revenues. Net revenues increased to $9.4 million in the first six
months of 1999 from $2.7 million in the first six months of 1998. The increase
was primarily due to an increase in advertising revenues. In the first six
months of 1999, barter revenues accounted for 1.9% of total revenues.

     Production, product and technology expenses. Production, product and
technology expenses increased to $8.9 million in the first six months of 1999
from $2.5 million in the first six months of 1998. This increase was primarily
due to increased expenses of approximately $2.3 million associated with
increased production costs related to the combination with HomeArts and
Astronet, increased costs related to the hiring of additional production and
product development personnel of approximately $700,000 as well as increased
content acquisition costs and other production costs associated with growth in
Women.com's business. Production, product and technology expenses are expected
to increase as Women.com increases the amount of content and number of services
offered on its network and re-launches the Hearst magazine sites.

     Sales and marketing expenses. Sales and marketing expenses increased to
$17.3 million in the first six months of 1999 from $3.6 million in the first six
months of 1998. This increase was primarily due to a $4.3 million increase in
online distribution expenses as a result of agreements with, among others,
America Online, Microsoft Network and Netscape, approximately $3.0 million of
television advertising expenses, a $1.7 million dollar increase in other
advertising expenses and costs associated with increased sales and personnel.
Sales and marketing expenses are expected to increase as Women.com expands its
sales and marketing efforts.

     General and administrative expenses. General and administrative expenses
increased to $3.5 million in the first six months of 1999 from $622,000 in the
first six months of 1998. The increase was primarily due to increased costs
related to additional administrative staffing of approximately $500,000 to
support the overall growth in the business, and expenses related to the
combination with HomeArts and Astronet of approximately $1 million. General and
administrative expenses are expected to increase as Women.com adds additional
administrative personnel and as a result of costs associated with being a public
company.

     Stock-based compensation. Stock-based compensation expense increased to
$1.5 million in the first six months of 1999 from $325,000 in the first six
months of 1998. The increase was primarily due to an increased level of stock
option grants and increases in the deemed fair market value of the underlying
common stock. See Note 10 of Notes to Financial Statements.

     Amortization of acquired intangibles. Amortization of acquired intangibles
increased to $8.9 million in the first six months of 1999 from $172,000 in the
first six months of 1998. This increase was primarily due to the combination
with HomeArts and Astronet in January 1999. See Note 3 of Notes to Financial
Statements.

     Other Income, net. Other income, net consists of interest income and
interest expense. Other income, net increased to $454,000 in the first six
months of 1999 from $120,000 in the first six months of

                                       24
<PAGE>   28

1998. The increase was primarily due to higher cash balances as a result of the
private sale of equity securities.

     Income Taxes. Women.com elected to be taxed as a partnership for the period
beginning on January 29, 1999, the date of formation of Women.com Networks LLC,
and ending on the date of the merger of Women.com Networks and HomeArts in
August 1999. As a consequence, for this period the federal and state tax effects
of the Women.com losses were recorded by the members of the LLC on their
respective income tax returns.

     No provision for federal and state income taxes has been recorded as
Women.com incurred net operating losses through December 31, 1998. As of
December 31, 1998, Women.com had approximately $19.0 million and $9.0 million of
net operating loss carryforwards for federal and state income tax purposes,
respectively, which are available to offset future regular and alternative
minimum taxable income. Women.com's federal net operating loss carryforwards
will expire in the years 2011 and 2013. For state tax purposes, the net
operating loss carryforwards will expire in the years 2001 and 2003. Women.com
has taken a valuation allowance on the full amount of the net operating loss
carryforwards since it is likely the benefit will not be realized in the future.
See Note 11 of Notes to Financial Statements.

YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

     Results of operations for the years ended December 31, 1998, 1997 and 1996
include the results of Women.com only, as the combination with HomeArts and
Astronet did not occur until January 29, 1999.

     Net Revenues. Net revenues increased to $7.2 million in 1998 from $2.8
million in 1997. This increase was primarily due to higher advertising banner
sales of approximately $2.2 million, a full year of production revenues from
MediaOne and Hallmark of approximately $1.3 million, and new revenues from the
initiation of e-commerce affiliate and barter programs of approximately $200,000
and $700,000, respectively. Barter revenue accounted for 9.1% of net revenues in
1998. Net revenues increased to $2.8 million in 1997 from $729,000 in 1996. This
increase was primarily due to an increase in advertising revenues and, to a
lesser extent, the initiation of production activities.

     Production, product and technology expenses. Production, product and
technology expenses increased to $5.7 million in 1998 from $2.9 million in 1997.
This increase was primarily due to the hiring of additional production and
product development personnel in 1998, and a $356,000, or 93%, increase in
content creation and development costs. These additional resources were required
to develop and support the network's increased content, features and overall
functionality. Production, product and technology expenses increased to $2.9
million in 1997 from $1.2 million in 1996. This increase was primarily due to
the creation, launch and ongoing development costs associated with Beatrice's
Internet Guide and the HealthyIdeas.com site.

     Sales and marketing expenses. Sales and marketing expenses increased to
$12.0 million in 1998 from $3.9 million in 1997. The increase was primarily due
to increased sales and marketing staffing and accelerated sales and marketing
activities. Advertising expenses increased $2.4 million in 1998 to $4.0 million
from $1.6 million in 1997. In addition, Women.com incurred approximately $2.1
million in online distribution expenses in connection with its distribution
contracts with major online service providers. Also included in sales and
marketing expenses for 1998 was $656,000 of barter expense. No such expenses
were recorded in 1997. Sales and marketing expenses increased to $3.9 million in
1997 from $957,000 in 1996. This increase was primarily due to increased
staffing of Women.com's direct sales force and marketing organization, and a
$1.3 million increase in online advertising expenses.

     General and administrative expenses. General and administrative expenses
increased to $1.4 million in 1998 from $1.1 million in 1997. This increase was
primarily due to increased

                                       25
<PAGE>   29

administrative staffing to support Women.com's growth. Bad debt expense
increased by $201,000 to provide additional bad debt reserves related to the
growth in revenues. General and administrative expenses increased to $1.1
million in 1997 from $956,000 in 1996. This increase was primarily due to higher
personnel costs and legal fees associated with financing activities.

     Stock-based compensation. Stock-based compensation expense was $1.2 million
in 1998. This expense resulted from an increased level of stock option grants
and increases in the deemed fair market value of the underlying common stock.
Women.com had no stock-based compensation charges in 1997 or 1996.

     Amortization of acquired intangibles. Amortization of acquired intangibles
was $517,000 in 1998. This amount was due to the acquisition of Wild Wild Web in
April 1998. No amortization expense was recorded in 1997 or 1996.

     Other Income, net. Other income, net increased to $539,000 in 1998 from
$37,000 in 1997. The increase was primarily due to higher cash balances in
connection with the private sale of equity securities.

YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

     The following are the results of operations for HomeArts only and have been
derived from the consolidated financial statements of Certain Operations of the
New Media and Technology Division of The Hearst Corporation.

     Net Revenues. Net revenues increased to $3.0 million in 1998 from $1.9
million in 1997. This increase was primarily due to increases in banner
advertising and sponsorship revenue of approximately $1.5 million, offset in
part by a decrease in production revenue of approximately $400,000. Net revenues
increased to $1.9 million in 1997 from $1.3 million in 1996. This increase was
primarily due to an increase in banner advertising, sponsorship and production
revenue.

     Production, product and technology expenses. Production, product and
technology expenses consist primarily of software development and web hosting
infrastructure services provided by Hearst, personnel-related costs, and content
creation and development costs. Production, product and technology expenses
increased to $8.1 million in 1998 from $5.0 million in 1997. This increase was
primarily due to the development of the web hosting infrastructure and
membership information database, expansion of the content offered, the re-launch
of some channels, and further development of the magazine sites. Production,
product and technology expenses increased to $5.0 million in 1997 from $4.3
million in 1996. This increase was primarily due to an increase in creative,
production and editorial staffing, expansion of the content offered, development
of the magazine sites and fees for software development services provided by
Hearst which were not incurred in 1996.

     Sales and marketing expenses. Sales and marketing expenses increased to
$8.6 million in 1998 from $5.9 million in 1997. This increase was primarily due
to increased sales and marketing efforts to acquire additional users. Sales and
marketing expenses increased to $5.9 million in 1997 from $3.5 million in 1996.
This increase was primarily due to increased advertising expense.

     General and administrative expenses. General and administrative expenses
increased to $1.0 million in 1998 from $878,000 in 1997. This increase was
primarily due to personnel-related costs. General and administrative expenses
decreased to $878,000 in 1997 from $990,000 in 1996. This decrease was primarily
due to non-recurring expenses in 1996 consisting of a recruitment expense and a
pension accrual adjustment.

                                       26
<PAGE>   30

SELECTED QUARTERLY OPERATING RESULTS

     The following table sets forth quarterly pro forma net revenue information
for Women.com for each of the six quarters in the period ended June 30, 1999,
assuming the combination with HomeArts and Astronet occurred on January 1, 1998.
The information for each of these quarters has been prepared on substantially
the same basis as the audited financial statements included elsewhere in this
prospectus, and, in the opinion of management, include all adjustments,
consisting only of normal recurring adjustments, necessary for a fair
presentation of the results of operations for such periods. Historical results
are not necessarily indicative of the results to be expected in the future, and
results of interim periods are not necessarily indicative of results for the
entire year.

<TABLE>
<CAPTION>
                                                  QUARTER ENDED
                         ---------------------------------------------------------------
                         MAR. 31,   JUN. 30,   SEP. 30,   DEC. 31,   MAR. 31,   JUN. 30,
                           1998       1998       1998       1998       1999       1999
                         --------   --------   --------   --------   --------   --------
                                                 (IN THOUSANDS)
<S>                      <C>        <C>        <C>        <C>        <C>        <C>
NET REVENUES...........   $1,829     $2,486     $3,064     $4,271     $3,663     $6,018
                          ======     ======     ======     ======     ======     ======
</TABLE>

     The significant increase in net revenues for the quarter ended December 31,
1998 was due to the growth of the Internet as an advertising medium and seasonal
promotions related to holiday shopping and planning. In addition, the fourth
quarter is seasonally strong for most kinds of advertising.

     The decline in revenues for the quarter ended March 31, 1999 was primarily
because the size of the HomeArts sales force and sales management team had
declined due to attrition by the end of 1998, and had little selling momentum
entering the first quarter. Also, the HomeArts and Women.com sales forces were
combined at the beginning of February, and much of that month was devoted to
assigning new sales territories, and otherwise integrating the selling
operations. Finally, the first quarter is a seasonally weak period for
advertising sales.

     The significant increase in net revenues for the quarter ended June 30,
1999 was primarily the result of a full quarter of combined operations of
Women.com, HomeArts and Astronet.

     Women.com's revenues and operating results are likely to vary significantly
from quarter to quarter in the future due to a number of factors, many of which
are outside of its control. These factors include:

     - the ability to attract and retain advertisers

     - the ability to offer compelling, original content, community and services

     - the ability to attract and retain users

     - the ability to attract and retain e-commerce customers

     - new sites, services or products introduced by Women.com or its
       competitors

     - the timing and uncertainty of sales cycles

     - the mix of online advertisements sold

     - seasonal weakness in advertising sales, which typically occurs in the
       first and third calendar quarters

     - the level of web and online services usage

     - the ability to attract, integrate and retain qualified personnel

     - the ability to successfully integrate operations and technologies from
       acquisitions or other business combinations

     - technical difficulties or system downtime affecting the Internet
       generally or the operation of the Women.com network

                                       27
<PAGE>   31

     - general economic conditions as well as economic conditions specific to
       Internet companies

     Women.com's revenues for the foreseeable future will be substantially
dependent on advertising and sponsorships, many of which are short term and
subject to cancellation without penalty until shortly before publication. In
addition, Women.com derives a significant portion of its revenues from sales of
advertising to a limited number of customers. Accordingly, the loss of a key
advertising relationship, or the cancellation or deferral of advertising orders
could harm Women.com's results in any one quarter. As a result of these and
other factors, quarter-to-quarter comparisons of Women.com's operating results
should not be relied upon as an indication of future performance.

LIQUIDITY AND CAPITAL RESOURCES

     Women.com has funded its operations through June 30, 1999 primarily through
private sales of equity securities, which have resulted in aggregate net
proceeds of approximately $50.5 million, and to a lesser extent from $13.9
million in cash contributed by HomeArts in connection with the formation of
Women.com Networks LLC. Women.com had approximately $26.8 million in cash and
cash equivalents at June 30, 1999 as compared to $12.2 million at December 31,
1998. The increase in cash and cash equivalents was primarily due to cash
received in connection with the combination of Women.com with HomeArts and
Astronet and the private sale of equity securities. In September 1999, Women.com
raised an additional $27.5 million through the sale of common stock to Torstar
and Hearst in private placements.

     Net cash used in operating activities increased to $17 million in the first
six months of 1999 from $3.6 million in the first six months of 1998. Net cash
used in operating activities increased to $11.7 million in 1998 from $2.6
million in 1997. These increases were primarily due to an increased net loss,
offset in part by increased non-cash charges including stock based compensation
charges in 1998 and the first six months of 1999, as well as increased
amortization of intangibles in the first six months of 1999.

     Net cash provided by investing activities was $12.5 million in the first
six months of 1999 as compared to net cash used in investing activities of
$254,000 in the first six months of 1998. The increase was due to the $13.9
million in cash received from HomeArts in connection with the combination with
HomeArts and Astronet. Net cash used in investing activities increased to $1.1
million in 1998 from $506,000 in 1997. The increase was due to increased
purchases of property and capital equipment.

     Net cash provided by financing activities was $19.1 million in the first
six months of 1999 as compared to net cash provided by financing activities of
$19.9 million in the first six months of 1998. Net cash provided by financing
activities increased to $20.1 million in 1998 from $6.2 million in 1997. The
increase in net cash provided by financing activities for 1998 was primarily due
to the proceeds received from the sale of preferred stock and warrants by
Women.com.

     Women.com expects to increase staffing, make significant capital
expenditures, make acquisitions of complementary businesses, products and
technologies, and expand its sales and marketing programs. Women.com currently
expects that the net proceeds from this offering, the Disney and Hearst
concurrent private placements, together with available funds, will be sufficient
to meet its anticipated needs for working capital and capital expenditures for
at least the next 12 months. There can be no assurance, however, that the
underlying assumed levels of revenues and expenses will prove to be accurate.
Women.com may seek additional funding through public or private financings or
other arrangements prior to such time. Adequate funds may not be available when
needed or may not be available on favorable terms. If additional funds are
raised through the issuance of equity securities, dilution to existing
stockholders may result. If insufficient funds are available, Women.com may be
unable to enhance our network and brand, make acquisitions of complementary
businesses or respond to actions by competitors, any of which could materially
harm its business, financial condition and results of operations.

                                       28
<PAGE>   32

RECENT ACCOUNTING PRONOUNCEMENTS

     In March 1998, the American Institute of Certified Public Accountants
issued Statement of Position ("SOP") No. 98-1, "Accounting for the Cost of
Computer Software Developed or Obtained for Internal Use," which provides
guidance on accounting for the cost of computer software developed or obtained
for internal use. SOP No. 98-1 is effective for financial statements for fiscal
years beginning after December 15, 1998. The adoption of SOP No. 98-1 will not
have a material impact on our financial statements. See Note 2 of Notes to
Financial Statements.

     In April 1998, AcSEC issued SOP 98-5, "Reporting on the Costs of Start-Up
Activities." This SOP provides guidance on the financial reporting of start-up
costs and organization costs. It requires the costs of start-up activities and
organization costs to be expensed as incurred. The SOP is effective for
financial statements for fiscal years beginning after December 31, 1998. The
adoption of SOP No. 98-5 will not have a material impact on our financial
statements. See Note 2 of Notes to Financial Statements.

     In June 1998, FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities" (SFAS No. 133) which establishes accounting
and reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts (collectively referred to as
derivatives), and for hedging activities. SFAS No. 133 is effective for all
fiscal quarters for fiscal years beginning after June 15, 2000. We are assessing
the potential impact of this pronouncement on our financial statements and do
not anticipate any significant impact as we do not have any derivative
instruments and do not anticipate acquiring any derivative instruments. See Note
2 of Notes to Financial Statements.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We maintain our cash equivalents in a money market fund. As of December 31,
1998, all of our cash equivalent investments will mature in one year or less.
See Note 2 of Notes to Financial Statements. We did not hold derivative
financial instruments as of December 31, 1998, and have never held any such
instruments. Currently all of our sales and expenses are denominated in U.S.
dollars and as a result we have experienced no foreign exchange gains or losses
to date. We do not expect to effect a material amount of transactions in foreign
currencies during 1999. We have not engaged in foreign currency hedging to date.

YEAR 2000 READINESS

     Many currently installed computer systems and software products are coded
to accept or recognize only two digit entries in the date code field. These
systems and software products will need to accept four digit entries to
distinguish 21st century dates from 20th century dates. As a result, computer
systems and software used by many companies and governmental agencies may need
to be upgraded to comply with such "Year 2000" or "Y2K" requirements or risk
system failure or miscalculations causing disruptions of normal business
activities.

STATE OF READINESS

     We made a preliminary assessment of the Y2K readiness of our operating,
financial and administrative systems, including the hardware and software that
support our systems.

     Our task force is currently conducting an inventory of and developing
testing procedures for all software and other systems that we believe might be
affected by Y2K issues. Since we use third-party systems, a significant part of
this effort will be to ensure that these third-party systems are Y2K ready. We
plan to confirm this readiness through a combination of the representation by
these third parties of their products' year 2000 readiness, as well as specific
testing of these systems. We plan to complete this process prior to the

                                       29
<PAGE>   33

end of October 1999. Until such testing is completed and such vendors and
providers are contacted, we will not be able to completely evaluate whether our
systems will need to be revised or replaced.

COSTS

     We have spent an immaterial amount on Y2K readiness to date but expect to
incur an additional $200,000 to $300,000 in connection with identifying,
evaluating and addressing Y2K readiness issues. Most of these expenses are
operating costs associated with time spent by employees and consultants
evaluating Y2K readiness matters. Such expenses, if higher than anticipated,
could have a material adverse effect on our business, results of operations and
financial condition. Although we cannot predict with any certainty the
additional costs which we may incur in the event our third party vendors and
service providers are not Y2K ready, such costs may be substantial and could
have a material and adverse effect on our business and results of operations.

RISKS

     We are not currently aware of any Y2K readiness problems relating to our
internally developed systems that would have a material adverse effect on our
business, results of operations and financial condition. There can be no
assurance that we will not discover Y2K readiness problems in our systems that
will require substantial revision. There can also be no assurance that
third-party software, hardware or services incorporated into our systems are Y2K
ready and will not need to be revised or replaced. Any revision or replacement
of our systems or third party systems could be time consuming and costly.

     Our failure to replace our software, hardware or services or third party
software, hardware and services on a timely basis could result in lost revenues,
increased operating costs, the loss of customers and other business
interruptions, any of which could have a material adverse effect on our
business. In addition, the failure to adequately address Y2K readiness issues
could result in claims of mismanagement, misrepresentation or breach of
contract. The resulting litigation could affect our financial and time
resources.

     We are dependent on third party vendors to provide significant network
services and equipment. A Y2K disruption of the network services and equipment
provided by third party vendors could cause our members and visitors to consider
seeking alternate providers or cause an unmanageable burden on our technical
support staff. Either of these reactions could have a material adverse effect on
our business, results of operations and financial condition.

     In addition, governmental agencies, utility companies, Internet access
companies, third-party service providers and others outside our control may not
be Y2K ready. The failure by such entities to be Y2K ready could result in a
systemic failure beyond our control, such as a prolonged Internet,
telecommunications or electrical failure, which could also prevent us from
delivering our services to our customers, decrease the use of the Internet, or
prevent users from accessing our web sites, which could have a material adverse
effect on our business, results of operations and financial condition.

CONTINGENCY PLAN

     Y2K contingency plans are being developed as part of our Y2K assessment.
Our Y2K assessment, including a contingency plan, will be complete by the end of
October 1999.

                                       30
<PAGE>   34

                                    BUSINESS

OVERVIEW

     We are a leading Internet network dedicated to women, featuring
award-winning original content, personalized services, community and online
shopping. Our network is comprised of more than 90,000 pages of content
organized into 20 topical channels. Our strategic relationships with Hearst and
Rodale enable us to offer an online newstand featuring content from 12 of the
world's leading magazines, including Cosmopolitan, Good Housekeeping, Prevention
and Redbook. Through our agreement with Hearst, we host the Internet sites of 10
of Hearst's leading women's magazines and have online distribution rights to the
content of these magazines. According to Media Metrix, in August 1999 our
network attracted more than 4.6 million visitors, ranking us among the top 30
Internet sites as measured by reach. During the same period, our users generated
approximately 136 million page views. In the second quarter of 1999, we had over
150 industry-leading advertisers including IBM, Jenny Craig, Kraft, Macy's,
Proctor & Gamble, Sears, Strong Funds, Toyota, Unilever, Visa and Volvo. Our
e-commerce partners include Amazon.com, Clinique, eToys, Hooked on Phonics,
J.Crew, John Hancock and PlanetRx. We leverage our brand identity and increase
traffic to our network through over 30 online distribution relationships with
leading Internet companies, including America Online, CBS SportsLine, GeoCities,
Infoseek, Lycos, Microsoft, Mindspring, Netscape, WebTV, Xoom.com and Yahoo!.

     In 1993, we launched our first product, Women's Wire, an online
subscription service. In 1995 we introduced our current web site, located at
www.women.com. In April 1998, we purchased Wild Wild Web Incorporated, which
operated StorkSite, a web site focused on content and community for expectant
mothers. In January 1999, we combined our business with HomeArts and Astronet,
both of which were business units of Hearst's New Media and Technology Division.

INDUSTRY BACKGROUND

THE INTERNET CONTINUES TO GROW AS A GLOBAL MEDIUM FOR CONTENT, COMMERCE,
COMMUNITY AND ADVERTISING

     The Internet has become a significant global medium for obtaining news and
information, communicating and conducting commerce. Both the number of Internet
users and the amount of time they spend online are growing. Jupiter
Communications, a market research firm specializing in online research and
analysis, estimates that the number of Internet users worldwide will grow from
130 million at the end of 1998 to approximately 260 million by the end of 2002.
This growth is the result of a number of factors, including a growing number of
computers in the home and workplace, improvements in network infrastructure,
more convenient, faster and less expensive Internet access, advances in computer
and modem technology, an increased public awareness of the benefits of using the
Internet and the development of easy to use interfaces.

     A growing number of advertisers and businesses are capitalizing on the
Internet's interactive nature to market their products to highly targeted
audiences. The Internet offers these advertisers a flexible way to target their
message and measure their results. Internet advertisers can tailor their
messages to specific groups of consumers and can change ad content frequently in
response to market factors, current events and consumer feedback. Moreover,
advertisers can more accurately track the effectiveness of their advertising
messages based on the rate that consumers directly respond to advertisements
through keystrokes or "click throughs" that their advertisements receive. As the
online community of users has broadened and become more diverse, the types of
advertisers have also broadened to reflect this new more "mainstream" audience.
Jupiter Communications estimates that Internet advertising in the U.S. will grow
from $1.8 billion in 1998 to more than $7.6 billion in 2002.

                                       31
<PAGE>   35

     The interactive nature of the Internet as well as the growing online
community have also resulted in dramatic growth in the amount of e-commerce that
is being transacted on the Internet. Jupiter Communications estimates that the
online business-to-consumer market will grow from $3 billion in 1997 to $44
billion by the year 2002. Growth in e-commerce can be attributed to a number of
factors, including consumer confidence in Internet technology and security,
improved ease of use and the validation of e-commerce resulting from the
participation of nationally recognized companies.

     The Internet provides an efficient medium for the delivery of continually
updated original content. In contrast to print media, the Internet's technology
and interactive nature allow content providers to update information without
interrupting the user's experience. As a result, providers of high-quality,
original and well-organized content can promote increased Internet usage and
create an attractive marketing environment for advertisers and merchants. In
addition, leading content providers can develop a loyal following of repeat
users who register with their sites by providing personal information and
preferences. Registration benefits both the user and the site. Registered users
are often eligible for additional services from a site, such as customization
options or access to premium content. As a content provider learns more about
its users as they register and spend more time online, it can tailor content to
meet the needs and preferences of its users. This user information also provides
advertisers and merchants with more focused demographic and psychographic
information, which is used to maximize direct marketing opportunities.

WOMEN ONLINE ARE AN INCREASINGLY IMPORTANT AUDIENCE TO ADVERTISERS AND MERCHANTS

     Until recently, the online community was a technologically oriented and
predominately male audience, and available online media and commerce offerings
were often directed at this audience. Over time the Internet has evolved and we
believe the Internet will continue to develop a more mainstream audience of men
and women whose range of interests are virtually unlimited.

     Today women represent an increasingly significant and fast-growing segment
of the online audience. They also represent an increasingly important
demographic group to advertisers and merchants. This importance is due in part
to the growth in women's income and the role women play as key consumer decision
makers, both in the home and in the workplace.

     - According to Jupiter Communications, women represented 39.6 million
       Internet users in 1998 and this number is expected to grow to 72.4
       million or 50.2% of all Internet users by the end of 2002.

     - According to Advertising Age, women controlled or influenced over $2.4
       trillion, or 80%, of the $3.0 trillion spent in 1998 by U.S. consumers.
       In addition, women currently manage the finances in 72% of the nation's
       households.

     The demonstrated buying power of women, coupled with the growth of the
number of women on the Internet, presents a significant opportunity to provide
content developed specifically for women and to attract advertisers and
merchants that target this audience. Internet sites offering the right mix of
content, community and commerce are well positioned to take advantage of this
opportunity.

WOMEN SEEK A FOCUSED AND INTEGRATED INTERNET SOLUTION TO ACCOMPLISH THEIR
OBJECTIVES

     Numerous traditional and online information sources are trying to address
the demand by women for timely and relevant information. While a number of
Internet sites include information for and about women, we believe only a
limited number of sites are currently providing the original content, community
and commerce offerings necessary to provide an integrated solution for the
objectives of women online. We believe most women are seeking rather than
exploring on the Internet and are more interested in

                                       32
<PAGE>   36

finding sites that enable them to achieve their objectives efficiently. The
increased time constraints women face as they balance family, work and social
lives are driving women to seek ways to be more productive. We believe that a
significant opportunity exists to provide a comprehensive and convenient
Internet solution for women.

THE WOMEN.COM SOLUTION

     We are one of the most well-known and widely visited women's networks on
the Internet. By delivering quality content, community services, personalized
tools and an extensive shopping selection, we have achieved a leading position
among women Internet users. Key components of our solution include:

DELIVERING VALUE TO WOMEN

     We provide women with original content, community, personalized tools and
services and online shopping.

     Content. We are dedicated to helping women be more productive. To achieve
this objective, we deliver high-quality programming on topics such as finance,
health, shopping and travel to help our users get things done. We have engaged
more than 150 editors, freelance writers, artists and personalities to help us
provide content that distinguishes us from other women's networks and online
services. Through our magazine relationships with Hearst and Rodale, we believe
we have access to the largest collection of magazine content targeted at women,
including articles in Cosmopolitan, Good Housekeeping, Prevention and Redbook
and other magazines which reach more than 57 million women in the United States.
We have developed partnerships with brand-name companies such as Bloomberg which
enable us to supplement our network with trusted content. We believe our
editorial independence builds our credibility and trustworthiness and increases
users' loyalty to our brand. By combining our extensive content relationships
with our network's powerful functionality, we believe we have created a unique
Internet experience for our users. For example, our health channel is
supplemented by a complete range of monthly Prevention magazine content with
features such as topical searches, calorie counters, vitamin dispensers and menu
planners.

     Community. We provide women with the opportunity to interact with experts
and other women online. Our members share experiences, solutions and
opportunities, gain support and exchange information. Our network maintains
dozens of thriving online communities formed around interests such as book
clubs, entrepreneurs' forums, investment clubs and recipe exchanges as well as
member-to-member programs such as Mentor Moms, Fitness Buddies and Health
Support Groups. Our high-quality content provides topics to discuss on message
boards and in chat rooms in which visitors can interact with editors, resident
experts and community hosts. In June 1999, we entered into an agreement with
Harlequin, a leading publisher of romance novels and a subsidiary of Torstar, a
leading Canadian media company. We believe this agreement offers us an
opportunity to develop an online community for Harlequin's large and loyal
reader base.

     Personalized Tools and Services. We also provide convenient personalized
services and more than 150 tools to help women manage their lives. For instance,
women can use the Mortgage Calculator, Recipe Finder or Weather Center to get
relevant information quickly and efficiently. We also offer free membership to
users, which provides them with access to additional services such as e-mail,
home pages, message boards and chat rooms. My.Women.com, introduced in October
1998, is one of the fastest growing areas of our network and provides members
with news, information, shopping and time and life management tools all
customized by the individual user. From this service, we can accumulate
substantial preferences and behavioral information that will allow us to provide
increasingly targeted services to our customers. We believe membership creates
user loyalty, repeat site visits, referrals and

                                       33
<PAGE>   37

user-generated content. This also creates opportunities for advertisers and
merchants to develop a more focused and interactive relationship with our users.

     Online Shopping. We designed our shopping channel around our visitors'
preferences, including easy navigation, brand names and staff recommendations.
We believe that our original content combined with our strategic product
placement allows women to make educated and value-oriented purchase decisions.
Our highly contextual e-commerce environment has attracted over 35 leading
commerce partners, including Amazon.com, Clinique, eToys, Hooked on Phonics,
J.Crew, John Hancock and PlanetRx. The contextual nature of our e-commerce
environment would, for example, enable a visitor to our health channel
interested in fitness to click through to one of our shopping centers and
purchase the latest exercise video. In addition, the proposed Harlequin site
will be designed to provide visitors the opportunity to purchase Harlequin
romance novels and related merchandise online.

DELIVERING VALUE TO ADVERTISERS

     Our advertising partners have access to our large and loyal user base
demonstrated by the approximately 136 million page views delivered to over 4.6
million visitors in August 1999. In addition, we believe our users constitute a
valuable demographic due to their high income, spending and education levels. We
offer advertisers more than 90,000 pages of high-quality content within which to
contextually place their messages. For example, visitors to the pregnancy
channel are delivered advertisements for Pampers.

     We offer a variety of programs to advertisers, including:

     - the ability to display banner advertisements on our network

     - the opportunity to sponsor a specific program or site on our network

     - the ability to place links in our shopping center in order to promote an
       advertiser's products or services

     - the opportunity to engage us to produce banner advertisements or
       minisites, which are sites dedicated to a single advertiser

     - the opportunity to engage us to perform market research to help
       advertisers understand market reaction to their products or services

     These features and services combined with our audience's attractive
demographics have attracted leading advertisers to our network. Our magazine
sites, which already benefit from their well-recognized brands, offer
advertisers additional well-defined audience and advertising options. During the
second quarter of 1999, we had over 150 advertising customers, including IBM,
Jenny Craig, John Hancock, Kraft, Proctor & Gamble, Sears, Toyota, Unilever,
Union Bank of California and Visa.

DELIVERING VALUE TO MERCHANTS

     Our online shopping centers are designed to appeal to our core audience of
busy, professional and educated women and are built around convenience and
value. Online merchants benefit from the highly contextual e-commerce
environment that is created through the structure of our site and our highly
relevant and complementary content. We believe that our original content
combined with product placement and e-commerce channels allow women to make more
educated and value-oriented purchase decisions. This helps us to attract leading
commerce partners such as Amazon.com, Clinique, eToys, Harlequin, Hooked on
Phonics, J.Crew, John Hancock and PlanetRx. Our channels match advertisers and
merchants with the most relevant user base. We believe that because of our more
targeted

                                       34
<PAGE>   38

advertising demographics, our users are more likely to purchase products and
services while shopping on our network. According to @Plan Summer 1999, in the
six months prior to the report, approximately 80% of our audience made purchases
on the Internet in the previous six months, while only approximately 74% of all
Internet shoppers made purchases during the same period.

STRATEGY

     Our objective is to be the leading network for women on the Internet. We
believe that our high-quality content and network approach will create strong
brand recognition and a large and loyal audience that will be attractive to
advertisers and merchants. Key elements of our strategy include:

     PRODUCE, ENHANCE AND DISTRIBUTE COMPELLING AND ORIGINAL CONTENT. We believe
that the high quality of our content is a cornerstone of our online network. We
will continue to produce compelling content in order to attract and retain
visitors to our network. In addition, we intend to add to the depth of our
content by increasing the number of features, topics, services and tools in
every channel. We have engaged over 25 journalists and editors with extensive
print and broadcast experience and expect to continue to expand our staff. We
have also engaged personalities and experts from a wide range of areas of
interest to create content and interact directly with users. We supplement our
network's original content with articles from leading women's magazines. These
magazines are designed to appeal to women in many different life stages and with
many different interests. We believe that we are well positioned to be a leading
provider of women's content for the high-speed broadband environment which
combines cable television, telephone, audio and video capability. We have been
providing multi-media content through broadband access partners such as
RoadRunner and MediaOne Express.

     CONTINUE TO DEVELOP AND EXTEND OUR RELATIONSHIP WITH HEARST AND OTHER
LEADING CONTENT PARTNERS. We intend to continue to leverage the branding and
cross-promotional opportunities that our relationship with Hearst provides. Our
agreement with Hearst gives us online distribution rights to the web sites of 10
of the leading women's magazines published by Hearst including Cosmopolitan,
Good Housekeeping and Redbook. In addition, it provides us with print promotion.
We intend to continue to drive traffic to our network by highlighting the
magazines prominently throughout our network, increasing our investment in the
magazines' sites and distributing the magazine sites online. The magazines
themselves will also act as a powerful distribution and marketing vehicle for
our network through their combined monthly print circulation of over 15 million
paid readers. Through our relationship with Hearst, our network will receive at
least 100 pages of print promotion in Hearst magazines over a two year period.
In addition to our relationship with Hearst, we have relationships with other
leading offline content providers, including Bloomberg, Crayola, Harlequin and
Rodale. We believe that alliances with traditional media partners provide access
to popular content, increase our access to marketing channels, extend our brand
identity both online and offline and drive traffic to our network. Our content
rights to 12 traditional print magazines published by Hearst and Rodale provide
us with a significant amount of content produced by editorial staffs with a
proven understanding of the interests of women in a wide range of areas. We
intend to continue to forge partnerships that allow us to leverage our assets by
effectively combining our expertise in Internet content production with the
promotional and distribution capabilities of major entertainment and media
companies.

     EXTEND OUR BRAND RECOGNITION. We are a leading brand name for women on the
Internet and believe that we are benefiting from being an early provider of
content and services dedicated to women online. We believe our name,
"Women.com," is the most intuitive brand and domain name for an online network
for women, allowing for strong online branding and traffic growth. We intend to
increase our brand awareness and visibility through a variety of marketing and
promotional activities, including advertising on other leading Internet sites
and in other print and broadcast media, conducting an ongoing public relations
campaign, engaging in cross-promotion with our magazine partners and developing
business alliances and partnerships. We believe we can continue to increase our
traffic and brand-

                                       35
<PAGE>   39

awareness by expanding our online distribution partnerships. We currently have
over 30 online distribution partners, including areas on leading Internet
portals, such as America Online, Infoseek, Microsoft Network, Netscape and
Yahoo!. We deliver over 3,000 headlines or articles each month to our online
distribution partners and deliver programming to channels and subchannels on our
distribution partners' sites. Clicking on any of these headlines links the user
back into our network. Although we currently have no arrangements in place with
respect to international distribution, we intend to secure distribution
alliances with international distribution partners.

     ENHANCE THE USER'S EXPERIENCE. We believe women are seeking content,
community and shopping that is tailored to their individual needs. For this
reason, we have designed our network to offer original content and services
relevant to women's lives so that they make Women.com a part of their daily
routine. We offer services, such as e-mail, homepages and My.Women.com, to help
women more quickly achieve their information, communication and commerce
objectives. One of our goals is to encourage users to register with us and we
intend to focus on increasing our membership base. We believe that registration
information provides us with added insight into our user base, allowing us to
better respond and adapt to our users' goals.

     PARTNER WITH ADVERTISERS TO PROVIDE UNMATCHED ACCESS TO WOMEN ON THE
INTERNET. We sell a variety of advertising solutions to advertisers, including
banners, buttons, content sponsorships, e-commerce placements, links, minisites
and promotions. Some advertisers have also taken advantage of our internal
market research capability. We also enter into consultative relationships with
many of our advertisers that allow for customized and targeted advertising
campaigns. We advise these advertising partners on how best to market their
products and services to women online. To date, 25 advertisers have engaged us
in this consultative capacity, including John Hancock, Toyota and Unilever.
Although we do not generate revenues directly from our consulting services, we
believe our consultative approach provides us the opportunity to establish
broader, long-term relationships with important advertisers. In addition, we
believe this consultative approach:

     - Provides value to advertisers through more effective advertising
       campaigns

     - Generates multiple ad revenue streams, including advertising, minisite
       and banner production and market research

     - Establishes more loyal and long-lasting advertiser relationships

     - Generates useful market research which we can use to plan future content
       offerings

     We create customized advertising solutions for our advertising clients and
intend to further expand our existing advertiser relationships. We also plan to
continue to leverage our growing user base to capture valuable customer data.
This data, although shared anonymously with our advertising partners, can be
used by our internal market research staff to create valuable direct marketing
data. This will allow us to further refine and enhance the advertising solutions
we create for our clients as well as our future content offerings.

     ENHANCE OUR E-COMMERCE OFFERINGS. We intend to continue to make e-commerce
an integrated and valuable part of our network. We currently have an
affiliate-based e-commerce model with leading commerce partners through which
merchants purchase space in our category-focused shopping centers and sell their
products to our users in a contextual selling environment. We believe that more
online merchants will want to partner with us as a result of our click-through
rates, our large user base and the demographics of our audience. We also intend
to increase the number of our shopping centers and stock these centers with
additional products and helpful information. In addition, we are developing a
direct retail business and intend to source and sell selected products designed
to appeal to our core audience.

                                       36
<PAGE>   40

OUR NETWORK

     We are a leading women's online resource containing a branded network of
comprehensive content, community, personalized tools and services and online
shopping which is accessed by millions of users daily. Our 20 dynamic channels
connect users to more than 90,000 pages of high-quality content. Each of these
channels focuses on a topic and loyal community and is created around a unique
editorial voice. Furthermore, our channels incorporate content from 12 of the
world's leading women's magazines for which we also produce Internet sites. The
network offers category-focused shopping centers containing popular products, in
addition to tools such as e-mail, personalized home pages and member
newsletters.

     The table below provides a description of the content offered through each
of our 20 channels.

<TABLE>
<CAPTION>
     CHANNEL NAME                                DESCRIPTION
     ------------                                -----------
<S>                      <C>
Career.................  Offers information on job listings, child-care centers,
                         resume writing and personnel management. Extends
                         opportunities to participate in the Entrepreneur Club or to
                         ask "Career Coach" about salary ranges and networking
                         strategies. Features news highlights, personal finance and
                         small business information.
Cars...................  Offers tools such as the car payment calculator and provides
                         tips on car insurance and financing. Provides opportunity to
                         ask "Cash Flo" about the pros and cons of leasing vs. buying
                         a car and offers automotive tips in related chat rooms.
Entertainment..........  Features book and movie reviews, community chats, television
                         picks and celebrity interviews.
Family.................  Enables visitors to find information on a wide range of
                         topics, including child development, college tuition
                         planning and parenting tips from expert columnists. Offers
                         online activities for parents and kids.
Fashion & Beauty.......  Offers helpful suggestions on skin care, fashion and
                         make-up. Features fashion trends and personal style
                         interactive tools. Allows visitors to e-mail questions to
                         "Fashion Plate." Features information from Cosmopolitan and
                         Harper's Bazaar.
Fitness................  Offers opportunities to meet a workout buddy in the
                         network's fitness community, join a walking club, design a
                         personalized workout shop for the latest exercise videos or
                         use the interactive calorie counter. Features information
                         from Prevention, Redbook and Good Housekeeping.
Food...................  Features recipe finders, cooking schools, restaurant
                         reviews, wine selection suggestions and a daily meal
                         planner. Offers information from Country Living and Good
                         Housekeeping.
Garden.................  Provides viewers with advice and tools for the design and
                         care of gardens. Features content from Country Living
                         Gardener and expert advice from Ms. Grow-it-all.
Health.................  Provides information on health news, ailments and nutrition.
                         Features content from Prevention, Healthy Living, Redbook
                         and Good Housekeeping. Offers advice from the network's
                         resident expert and related support groups and interactive
                         tools such as health assessment.
Home...................  Offers home improvement ideas and other fix-it tips where
                         visitors can access the Country Living and Good
                         Housekeeping. Provides decorating advice from experts and
                         features interactive tools for kitchen design provided by
                         House Beautiful.
</TABLE>

                                       37
<PAGE>   41

<TABLE>
<CAPTION>
     CHANNEL NAME                                DESCRIPTION
     ------------                                -----------
<S>                      <C>
Horoscopes.............  Features relationship compatibility tools, birthday
                         reminders and personalized daily horoscopes where visitors
                         can ask "Genie" questions and find horoscopes from related
                         magazines sites. Features information from Cosmopolitan.
Money..................  Features content from Bloomberg, including business news,
                         portfolio tools, currency conversion rates, stock quotes and
                         company profiles. Provides interactive tools such as
                         personal budget planning, home-buying calculators and other
                         financial planning information.
News & Trends..........  Updates viewers on the financial industry, technology, world
                         news headlines and other current events. Offers an
                         opportunity to post comments, participate in various polls
                         and e-mail politicians regarding public policy.
Pregnancy..............  Features a large selection of body, health, pregnancy,
                         childbirth and parenting reference materials. Offers advice
                         from our resident obstetrics nurse and the opportunity to
                         share experiences in the chat rooms.
Relationships..........  Offers advice on relationships through content from
                         Cosmopolitan and Redbook. Features "Emale" which provides
                         advice from the male perspective.
Shopping...............  Offers visitors online shopping opportunities and an
                         extensive selection from our over 35 e-commerce partners
                         offering 18 product categories. Features "Deal of the Week"
                         and "Staff Picks" that highlight savings and recommended
                         products.
Small Business.........  Offers resources for starting a business, helpful hints from
                         the Entrepreneur's Club or the "Biz Shrink" and content from
                         Victoria and Good Housekeeping. Features interactive tools
                         such as a start-up cost calculator and interactive business
                         plan.
Technology &             Provides visitors the opportunity to build their own
  Internet.............  Internet site and offers the latest technology news.
                         Highlights women in the technology field through video
                         interviews with well-known journalists such as NBC's Soledad
                         O'Brien.
Travel.................  Offers visitors the opportunity to plan a weekend getaway,
                         read about tips for business travel and find weather
                         information for any city and provides postings of
                         destination picks on the travel message board.
Weddings...............  Features tools for brides and grooms such as the wedding
                         checklist from Town & Country, information on finding a
                         wedding dress and wedding gift suggestions.
</TABLE>

                                       38
<PAGE>   42

     Our channels link to related content on 12 magazine sites to which we have
online distribution rights. We produce, maintain and host these branded sites.
The content from these sites links to various channels within our network. The
following table describes each magazine site. In addition, the table states for
the six months ended December 31, 1998 print circulation data, as provided by
Audit Bureau of Circulations, and demographic information for each of the 10
Hearst magazines and for Rodale's Prevention and New Woman magazines, as
reported by the Fall 1998 Mediamark Research Inc. Report.

<TABLE>
<CAPTION>
                                                                      PRINT MEDIA DATA
                                                              ---------------------------------
                                                                 PAID                  AVERAGE
                                                              CIRCULATION   AVERAGE   HOUSEHOLD
          MAGAZINE             RELATED WEB SITE DESCRIPTION   (MILLIONS)      AGE      INCOME
- -----------------------------  -----------------------------  -----------   -------   ---------
<S>                            <C>                            <C>           <C>       <C>
Cosmopolitan.................  Features fashion and             2.5          32       $ 44,000
                               relationship advice aimed at
                               the "fun, fearless female."

Country Living...............  Profiles lifestyle and home      1.7          45       $ 47,000
                               design ideas.
Country Living Gardener......  Features seasonal gardening      0.5          44       $ 52,000
                               practices, beautiful gardens
                               and tips for the avid
                               gardener.

Country Living's Healthy
  Living.....................  Features topics relating to      0.3          42       $ 56,000
                               illness and disease
                               prevention and offers advice
                               on following a healthy and
                               spiritual lifestyle.

Good Housekeeping............  Features topics relating to      4.5          47       $ 42,000
                               food and recipes, home,
                               family and consumer reports.

Harper's Bazaar..............  Profiles upscale fashion and     0.7          43       $121,000
                               beauty trends.
New Woman....................  Features topics relating to      1.1          36       $ 44,000
                               beauty, fashion, health,
                               fitness and relationships for
                               active women.

House Beautiful..............  Features topics relating to      0.9          45       $ 54,000
                               designing, improving or
                               remodeling one's home.

Prevention...................  Offers articles, resources,      3.1          49       $ 48,000
                               guidance and expertise on a
                               variety of health-related
                               topics.

Redbook......................  Focuses on family, health and    2.8          43       $ 43,000
                               marriage.

Town & Country...............  Focuses on living, arts,         0.4          43       $124,000
                               travel and weddings.

Victoria.....................  Offers support and advice for    1.0          42       $ 47,000
                               women entrepreneurs,
                               including stories and
                               lifestyle tips.
</TABLE>

ADVERTISING SALES

     As of August 31, 1999 we had a direct sales force comprised of 32 sales
people, sales managers and support staff. This group is located primarily in New
York, with offices in Chicago, Los Angeles and San Mateo, California. Our sales
and marketing divisions have partnered to create a variety of advertising
packages from banner advertisements to minisite production.

                                       39
<PAGE>   43

     We currently derive, and expect to continue to derive, a substantial
portion of our revenue from advertising sales. We offer advertisers the
following advertising options:

     BANNERS AND KEYWORDS. An advertiser may purchase banners, which are
graphical advertisements with the advertiser's logo, for placement throughout
our entire network or on a specific channel or commerce area within the network.
Generally, higher rates are charged for banner advertisements displayed to a
more targeted audience. An advertiser may also purchase advertising space
adjacent to a specified word or "key word" on our network that is related to the
advertiser's product or service. For example, Toyota may purchase advertising
space next to any content containing the word "car."

     CONTENT SPONSORSHIP. Content areas may be sponsored by advertisers on an
exclusive basis such as Toyota's sponsorship of "The Breast Health Center," a
page which is devoted to providing women with valuable information on breast
cancer prevention, self-examination, diet and medical treatment.

     PRODUCTION SERVICES. We produce minisites, banner ads and special
advertising space that may connect to an advertiser's web site or programs
within our network. For example, we produced a site titled "Full Load" for
Unilever's Wisk detergent.

     COMMERCE. We are able to create a variety of commerce-related programs for
clients including:

     - advertising banners, through which a merchant can advertise in our
       shopping center and create a link to its e-commerce site

     - preferred placement in our shopping center as a featured product

     - the opportunity to sponsor a product or service in our shopping center

     A current example includes our sponsorship relationship with GreenTree
Vitamins, which includes preferred placement of hyperlinks in the Women.com
store health area, special merchandising such as featuring their products as a
"Hot Deal of the Week," promotional banners branded by Women.com and GreenTree
Vitamins and sponsorship exclusivity of "The Vitamin Dispenser" on
HealthyIdeas.com.

     PROMOTIONS. We offer customized promotions for clients allowing for
branding, database collection, product sampling and surveys. We also run several
advertising promotions per year, such as the "Holiday Survival Guide," which
includes gift ideas, holiday recipes and decorating tips.

     RESEARCH. We believe that one of our core competencies is performing market
research for our advertising clients to help them understand the objectives of
Women online. We offer a variety of products ranging from online surveys to
in-home studies to "pre and post awareness studies" of an advertiser's message
within our network.

     PROGRAMS WITH STRATEGIC PARTNERS. We partner with companies such as Hearst,
Rodale and Bloomberg to jointly sell sponsorship opportunities. For example, we
created an online minisite for Bristol-Myers Squibb called "The Headache
Resource Center" which was housed within our health channel and also ran as an
insert in Prevention magazine.

     CROSS MEDIA. Our network will offer offline advertising programs for
clients as part of larger partnerships. For example, our 1999 Toyota sponsorship
includes a sponsorship of a National Public Radio program entitled "Tech Nation"
branded by Women.com and Toyota.

                                       40
<PAGE>   44

CUSTOMERS

     Our sales force has been successful in attracting Fortune 500 advertising
companies by promoting the value of our audience and environment. Our sales
division is building a large and varied client base of advertising
relationships, which we believe will build the strongest base of customers for
the future. During the second quarter of 1999, we had over 150 advertising
customers and no one customer accounted for more than 10% of our net revenues in
that quarter. Selected customers and their respective industries who have
advertised on the network include:

<TABLE>
<CAPTION>
                                           TELECOMMUNICATIONS                 CONSUMER/
    AUTOMOTIVE       FINANCIAL SERVICES       & TECHNOLOGY       RETAIL     PACKAGED GOODS
- ------------------  ---------------------  ------------------   ---------  ----------------
<S>                 <C>                    <C>                  <C>        <C>
Ford Motor Company  Discover Brokerage         AT&T             Internet   Avon
General Motors      Fidelity Investments       IBM              Shopping   Bristol-Myers
Mercedes Benz       John Hancock               Intel            Network     Squibb
Toyota              Strong Funds               Lycos            JC Penney  Clinique
                    Union Bank of              Microsoft        Macy's     Kellogg
                     California                Sprint           Sears      Kraft
                    Visa                                                   Proctor & Gamble
                                                                           Unilever
</TABLE>

THE HEARST RELATIONSHIP

     COMBINATION WITH HOMEARTS AND ASTRONET. In January 1999, Women.com Networks
combined its operations with HomeArts and Astronet, both of which were business
units of Hearst's New Media and Technology Division. The combination with
HomeArts and Astronet afforded us the opportunity to substantially increase the
breadth of our network and provide our users with access to additional
attractive content. The combination with HomeArts and Astronet was accomplished
through the contribution by Women.com Networks of substantially all of its
assets and liabilities to Women.com Networks LLC and the concurrent contribution
by Hearst HomeArts, Inc., a subsidiary of Hearst Communications, Inc., of
HomeArts and Astronet to Women.com Networks LLC. After the combination,
Women.com Networks LLC was approximately 50% owned by each of Women.com and
Hearst HomeArts, Inc. In August 1999, Women.com Networks merged with and into
Hearst HomeArts, Inc. and Women.com LLC was dissolved. Hearst HomeArts, Inc. was
the surviving entity in the merger and was renamed Women.com Networks, Inc.

     HEARST CONTENT RELATIONSHIP. In January 1999, we formed a content
relationship with The Hearst Corporation and 10 of its magazine titles as part
of the combination with HomeArts and Astronet. These household brand name
publications include Cosmopolitan, Country Living, Country Living Gardener,
Country Living's Healthy Living, Good Housekeeping, Harper's Bazaar, House
Beautiful, Redbook, Town & Country and Victoria.

     The Hearst Corporation is a diversified communications company engaged in a
broad range of publishing, broadcasting, cable television networks and other
communications activities. Hearst is the world's largest publisher of monthly
magazines, with 16 U.S. titles and 96 international editions distributed in more
than 100 countries. Hearst magazine titles include Cosmopolitan, Good
Housekeeping, Redbook, Country Living, Esquire and Popular Mechanics. Hearst's
12 daily and seven weekly newspapers include The Houston Chronicle, The San
Francisco Examiner, The Seattle Post Intelligencer, The San Antonio Express-News
and The Albany Times Union. Hearst's public affiliate, Hearst Argyle Television,
Inc., owns 26 network affiliated television stations that reach approximately
17.5% of U.S. television households, making it one of the country's largest
independent (non-network owned) television station groups. Hearst was a founding
partner in Lifetime, A&E and The History Channel cable networks. Hearst and The
Walt Disney Company, through ABC, Inc., wholly own the Lifetime network

                                       41
<PAGE>   45

as equal partners, and are equal partners in the A&E network, in which NBC owns
a 25% interest. Hearst also owns 20% of ESPN, which includes ESPN2 and ESPNews.
Hearst's book publishing businesses include William Morrow and Avon Books and
its entertainment activities include the production of made-for-television
movies and television series, as well as the syndication and licensing of
cartoon characters and features.

     Our agreement with Hearst has an initial term of six years and provides for
three automatic renewals of six years each; provided that the parties reach
agreement on the royalties or commissions to be paid during the renewal period.
Under the terms of the agreement:

     - We received the non-exclusive, royalty-free license (without the right to
       sublicense) to electronically reproduce, distribute and display the
       Hearst content from 10 Hearst magazines on the Internet and to
       incorporate the magazine sites on our network

     - Hearst agreed to provide approximately 100 pages of promotion in the
       Hearst magazines over a two-year period and $2 million in cash

     - Hearst agreed to brand the 10 magazine sites with Women.com

     - Hearst agreed during the term of the agreement that it would not:

        - grant Internet distribution or Internet publication rights to the
          Hearst magazine content to any of our competitors

        - advertise or promote the magazine sites on or in connection with any
          of our competitors

        - promote the magazine sites on or in connection with any of our
          competitors

        - grant a license to any of our competitors to use any URLs
          incorporating the name or a derivative thereof of any of the 10
          magazines

     - The Hearst Magazine Group has agreed to offer us the opportunity to
       develop any online project initiated by it that is appropriate for
       placement on our network

     - Hearst retains the right to conduct promotional activities with respect
       to each of the magazine sites in conjunction with any party that is not a
       women's portal site; provided that Hearst does not receive payments for
       those promotional activities

     - Other than our agreements with Rodale regarding Prevention and New Woman,
       we agreed, during the term of our relationship with Hearst, to not enter
       into an agreement to produce or include as part our network any magazine
       site or content related to a print publication that it not a Hearst
       publication, if the magazine site could be reasonably construed to be
       competitive with any of the 10 Hearst magazines without Hearst's prior
       written consent

     - We agreed to provide the hosting for the 10 Hearst magazine sites

     - Hearst agreed to purchase at least $3 million of production services over
       the 12 months ending February 2000 and at least $6 million over the two
       years ending February 2001

     - Hearst is entitled to receive a quarterly royalty payment based on net
       advertising revenues from the magazine sites

     - We are entitled to a commission on gross revenues from the sale of
       magazine subscriptions through our network, including the magazine sites

     - We are entitled to a commission on gross revenues from the direct sales
       of goods and services on the magazine sites, where the sale is made
       directly between the customer and the applicable Hearst entity

                                       42
<PAGE>   46

     Our relationship with Hearst gives us access to a vast amount of content
produced by editorial staffs with a proven understanding of the interests of
women in the areas of fashion, sex, health, beauty, family, design, gardening,
collecting and small business. Collectively, these magazines produce more than
300 unique articles per month and have a U.S. monthly circulation of over 15
million paid readers.

     We believe this content, properly packaged, will create a significant
amount of new traffic to our network. We believe we can increase user traffic by
placing this content prominently on our network, increasing our investment in
the magazines' sites and via syndication on the Internet through our
distribution relationships. Our agreement with Hearst also provides for
promotion of our network by Hearst. See "Certain Relationships and Related
Transactions" and "Risk Factors -- Hearst will control actions requiring board
and stockholder approval after this offering which will weaken the effect of
other stockholders' votes" and "-- We rely on Hearst for content and
cross-promotion and loss of this relationship would harm our business" for risks
relating to our relationship with Hearst.

     HEARST PRIVATE PLACEMENT. In September 1999, Hearst purchased 1,250,000
shares of our common stock at $11.00 per share. Concurrent with this offering
and the Disney private placement, Hearst has agreed to purchase an additional
1,250,000 shares of common stock in a private placement. Hearst will also
receive an additional 125,000 shares of common stock pursuant to antidilution
provisions relating to the private placement completed in September 1999. In
addition, Hearst will have an option, but no obligation, to purchase additional
shares in the event the underwriters exercise their over-allotment option in
connection with this offering. In the event that the underwriters'
over-allotment option is exercised in full, Hearst will have the right to
purchase up to 318,750 additional shares of common stock. If the underwriters
exercise the over-allotment option in part, Hearst will have the option to
purchase a pro-rata portion of these additional shares.

OTHER CONTENT RELATIONSHIPS

     BLOOMBERG L.P. The Women.com money channel was built in partnership with
Bloomberg, a leader in global business and financial news. This channel is a
financial resource, featuring over 1,000 pages of financial news, articles and
interactive tools. The channel is targeted at professional women seeking sound
financial advice and offers stock and fund quotes, newsfeeds, calculators,
online experts and community features. We are responsible for the channel's
design, some of its original content, hosting and promotion. Bloomberg provides
the channel with up-to-the minute newsfeeds, charts, portfolio tracking tools,
calculators as well as Bloomberg columnists and features. Both parties may sell
advertising inventory on the channel and retain the sales commissions they
generate. We share with Bloomberg the revenues, net of sales commissions,
generated from the respective advertisements sold on the channel branded by
Women.com and Bloomberg. This agreement was entered into in December 1997 and
has an initial term of three years.

     CRAYOLA. The Crayola FamilyPlay.com site was developed in partnership with
Crayola, a leading producer of children's art products. FamilyPlay.com is
designed for busy mothers with children ages 2-11. The site is filled with
activities that encourage skill development and imagination through interactive,
personalized crafts and games, providing fun, easy-to-do activities for parents
to explore with their children. Activities are housed in a searchable database
that is organized by age, skill set and location. We produce, host and create
the content for the Crayola FamilyPlay.com site. Crayola lends its expertise in
children's education as well as promotional support for the site. We have the
sole right to sell advertising on the site. In turn, we share a percentage of
the revenues, net of sales commissions, generated by the site. This agreement
was entered into in April 1998 and has an initial term of five years, however,
the parties are discussing an earlier termination. If this occurs, Crayola
branding would be removed from this site but the content would remain on our
network and we would retain all revenues.

     HARLEQUIN ENTERPRISES. We have entered into an agreement to create a new
web site in cooperation with Harlequin, a leading publisher of romance novels.
Harlequin will be the premier content provider for

                                       43
<PAGE>   47

the site, and the site is expected to include book sales, reviews, chats with
Harlequin's authors and previews of new books. In addition, Harlequin will use
commercially reasonable efforts to promote the site and its relationship with
Women.com in all of its books published in North America. We have the right to
sell advertising on the proposed web site and will share with Harlequin a
percentage of the revenues generated by the site. In addition, Harlequin will
pay us royalties on books and related merchandise sold through the site. In
September 1999, Torstar, the parent of Harlequin, purchased 1,250,000 shares of
our common stock for $11.00 per share. Torstar will receive 125,000 additional
shares of common stock pursuant to antidilution provisions with respect to this
prior private placement.

     RODALE PRESS, INC. In 1997, we entered into a partnership with Rodale Press
pursuant to which we develop, produce and host web sites for two leading Rodale
magazines, New Woman and Prevention. As part of this partnership, in May 1997,
we launched HealthyIdeas.com, a web site focused on health and fitness featuring
interactive tools, articles, on-site experts, message boards and chat.
Prevention provides the majority of the content for the HealthyIdeas.com site,
which features personalized information to help visitors achieve better health
for themselves and their families. In May 1999, we re-launched the NewWoman.com
site with Rodale and New Woman. The site is branded by Women.com and New Woman.
New Woman is the primary provider of content on the site, which features message
boards, horoscopes, questions and answers with experts and compelling articles
on news, relationships and beauty for active women. Rodale has agreed to devote
at least one page in each edition of New Woman and Prevention magazines to
promote these web sites. We share a percentage of the revenues, net of
commissions, generated from the ads sold on HealthyIdeas.com and NewWoman.com.
In addition, we receive a percentage of the revenue generated from the New Woman
and Prevention magazine subscription sales on our network. The Prevention
agreement has an initial term of two years and is up for renewal in May 2000.
Although the New Woman site is operational, our agreement with Rodale with
respect to the site is not yet finalized.

DISTRIBUTION RELATIONSHIPS

     We believe that brand awareness and broad distribution are critical to our
success. Accordingly, in order to leverage our brand identity and increase
traffic to our network, we have entered into over 30 online distribution
relationships with leading Internet companies, including America Online, CBS
SportsLine, GeoCities, Infoseek, Lycos, Microsoft Network, Mindspring, Netscape,
WebTV, Xoom.com and Yahoo!. Under our online distribution relationships, our
distribution partners host Women.com content on their sites. By clicking on the
Women.com button placed on a partner's site, a user can immediately access our
content, tools and services. The term of these relationships range from six
months to two years.

     The Internet landscape is changing as cable companies begin to offer
high-speed Internet access over distribution outlets, also known as broadband.
With broadband, Internet companies are able to deliver not just web pages, but
also combined cable television, telephone, audio and video capabilities. We have
established a partnership with MediaOne Interactive Services, Inc., one of the
leading broadband communications companies. Under our agreement, we develop
content for MediaOne. This content is distributed through MediaOne's established
customer distribution channel, which assists in promoting the Women.com brand.

MARKETING

     Our strategy to build the Women.com brand includes a variety of online and
offline marketing initiatives, which focus on building our brand awareness,
driving traffic to our network, building our membership base, maximizing the
amount of traffic to our network and minimizing our customer acquisition costs.

     To increase our brand visibility online, we pay for distribution on leading
Internet portals and sites, including America Online, Infoseek, Microsoft
Network, Netscape and Yahoo!, advertise on other

                                       44
<PAGE>   48

Internet sites and engage in barter transactions. For example, we developed the
Your New Baby site for Snyder Communications in exchange for branding on gift
bags in hospital wards. We also intend to continue to utilize our online
distribution relationships to build brand and generate traffic, while
maintaining a low cost of customer acquisition. We also use other audience
building strategies, including links to search engines and news groups postings.

     Our offline brand-building strategy focuses on relationships with media and
advertising partners, including Hearst, Rodale and Unilever. Rodale promotes our
network in the pages of Prevention magazine. We also enjoy cross-promotion from
our advertisers, including Unilever who promotes our brand by placing
www.women.com on their Wisk products and coupons. We also promote our network
through radio broadcasts and newsletter programs. In addition, under our
agreement with Harlequin, Harlequin will promote our jointly developed web site
in all of its books published in North America.

     In July 1999, we entered into an agreement with Disney to spend a fixed
amount on advertising and promotion over the next six years on wholly-owned
Disney properties, as selected by us. In addition, we have agreed not to enter
into any strategic agreement with, or sell equity to, a television or cable
network not affiliated with Disney for six months, during which time Disney and
we will discuss the possibility of entering into a strategic relationship.

     Our marketing department is also engaged in providing support to our sales
effort. The sales marketing staff develops material, sponsorship packages and
proposals and creates minisites and other production activities on behalf of
advertising clients.

     As of August 31, 1999, our marketing department consisted of 31 marketing
professionals located in San Mateo and New York.

TRADEMARKS

     We own the "HomeArts" and "Women's Wire" registered trademarks. We are also
using the following trademarks for which an application in the United States
Patent and Trademark Office is pending: "Astronet," "Beatrice's Web Guide,"
"Family Play," "Healthy Ideas," "MoneyMode," "PlanetLunch.com" "StorkSite," "The
Smart Way to Get Things Done" and "Women.com." We also have registered
trademarks and trademark applications pending in other countries.

TECHNOLOGY

     We rely almost exclusively on a variety of third-party products for our
hardware and software. We operate our network to ensure maximum network uptime,
to obtain, preserve and analyze customer data, and to enhance the user's
experience.

     Our goal is to maintain the technological infrastructure required to enable
heavy traffic, e-commerce and memory-intensive graphics on our network. We
maintain several Internet servers and application servers, which each contain
software that balances the amount of content, traffic and transactions conducted
on each. Each server has one or more replicas and our user traffic is balanced
among them. As a result, if a server fails, there are enough back-up servers to
ensure that our service interruption is minimized. We house our servers at
Exodus Communications. Exodus is an environmentally controlled data center with
multiple communication lines and uninterrupted power.

     We provide ways for our visitors to search through our content using our
servers and are implementing a system that will help us assemble web pages in
real time based upon user or editorial requirements. We utilize third party
software to manage and deliver advertisements and to provide advertisers online
access to the information they need to measure how their advertisements are
performing on our network.

                                       45
<PAGE>   49

COMPETITION

     The market for Internet content and service providers is highly competitive
with few barriers to entry. The market segment that we target is characterized
by an increasing number of market entrants with competing content and services.

     We compete, in particular, with the following types of companies:

     - publishers of women's print magazines, such as Conde Nast and Hachette
       Filipachi, which also host Internet sites with content designed to
       complement their magazines

     - content aggregators, including America Online, Microsoft and Yahoo!

     - Internet companies, such as iVillage and Oxygen Media, which target women
       online

     - Internet directories, search engines and other sites that offer original
       editorial content

     - companies in the print, broadcast and television industries

     While we believe that this market segment is large enough to support
multiple companies, one or a few content and service providers could dominate
this particular market niche. We must compete with such entities for Internet
user attention, time and for advertising and commerce revenues. In order to
compete successfully, we must provide compelling Internet content to attract
Internet users within our target demographic group and support advertising
intended to reach this audience.

     We believe that the principal competitive factors in attracting Internet
users include the quality of presentation and the relevance, depth of
information and name recognition of the services we offer. With respect to
securing advertisers, we believe that the principal competitive factors include
the number of users accessing our network, the demographics of the users, our
ability to deliver interactivity throughout our network and the overall
cost-effectiveness of the advertising offered. The success of our business
strategy depends in part on our ability to achieve premium rates for our
advertising products, based in part on the demographic characteristics of our
users.

EMPLOYEES

     As of August 31, 1999, we had 264 full-time employees, of whom 116 are in
content development, 38 are in sales, 32 are in technical operations, 31 are in
marketing, 24 are in general and administrative and 23 are in e-commerce. To
support our anticipated future growth, we expect to hire additional employees,
particularly in the areas of content development and sales and marketing. We
believe that our relations with our employees are good.

FACILITIES

     As of August 31, 1999, our headquarters are located in approximately 43,000
square feet of office space in San Mateo, California under lease agreements that
expire on December 31, 2001 as to approximately 14,000 square feet, December 31,
2002 as to approximately 10,000 square feet and August 31, 2003 as to the
remainder. In July 1999, we entered into a lease agreement which expires
December 31, 2010 for approximately 49,000 square feet of office space in New
York City. We also lease an aggregate of approximately 22,000 square feet at two
additional locations in New York, pursuant to lease agreements that expire on
December 31, 1999 and maintain offices in Chicago, Illinois, New Canaan,
Connecticut, and Santa Monica and San Rafael, California.

                                       46
<PAGE>   50

                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

     Set forth below is information regarding our directors and executive
officers as of August 31, 1999:

<TABLE>
<CAPTION>
                   NAME                      AGE                    POSITION
                   ----                      ---                    --------
<S>                                          <C>   <C>
Marleen McDaniel...........................  49    Chairperson, Chief Executive Officer and
                                                   President
Ellen Pack.................................  34    Founder, General Manager and Senior Vice
                                                   President
Michael Perry..............................  52    Chief Financial Officer
Gina Garrubbo..............................  39    Executive Vice President, Sales
A. Erin Ruane..............................  35    Senior Vice President, Business Development
Anna Zornosa...............................  40    Senior Vice President, Marketing and
                                                   Strategic Partnerships
James Asher................................  49    Director
Cathleen Black.............................  55    Director
Natalie Egleston...........................  35    Director
David Galloway.............................  55    Director
Nancy Lindemeyer...........................  64    Director
Mark Miller................................  52    Director
William Miller.............................  73    Director
Alfred Sikes...............................  59    Director
Barry Weinman..............................  60    Director
</TABLE>

     Marleen McDaniel has served as our President, Chief Executive Officer and
Chairperson of the board of directors since October 1994. From 1992 to 1994, Ms.
McDaniel served as Senior Vice President and General Manager of Interop Company,
a division of Ziff-Davis Publishing. In 1990, Ms. McDaniel served as Vice
President of Marketing for Crescendo Communications, Inc., a high speed
internetworking company that later merged with Cisco Systems, Inc. From 1983 to
1990, Ms. McDaniel served as Director of Sales and Marketing at Sun
Microsystems, Inc. Ms. McDaniel also serves on the board of directors for
eve.com, Inc., an online source for beauty products, and is a trustee for the
Institute for Women in Technology. Ms. McDaniel holds a B.A. in Psychology from
the University of California, Berkeley.

     Ellen Pack founded Women.com in 1992 and has served as our General Manager
and Senior Vice President since inception. From 1990 to 1992, Ms. Pack served as
Chief Operating Officer of Torque Systems, Inc., a workflow software company.
Ms. Pack holds a B.A. in Economics and an M.B.A. from Columbia University.

     Michael Perry has served as our Chief Financial Officer since October 1998.
From 1987 to 1998, Mr. Perry served as Chief Financial Officer for the Belo
Corporation, a television and newspaper company. Mr. Perry holds a B.A. in
Accounting and Finance and an M.B.A. from Michigan State University.

     Gina Garrubbo has served as our Executive Vice President, Sales, since
October 1996. From 1992 to 1996, Ms. Garrubbo served as Vice President of
Discovery Communications, Inc, a cable programming company, where she directed
advertising sales for the Discovery and Learning Channels. From 1988 to 1992,
Ms. Garrubbo served as Vice President of Sales for Action Media Group, a company
involved in television barter syndications. Ms. Garrubbo holds a B.A. in
Government from Wells College in Aurora, New York.

                                       47
<PAGE>   51

     A. Erin Ruane has served as our Senior Vice President, Business Development
since August 1999 and served as Vice President, Business Development from 1996
to August 1999. From 1994 to 1996, Ms. Ruane served as Director of Corporate
Play Programs at Gymboree, Inc., a children's clothing and toy company. From
1992 to 1994, Ms. Ruane served as a Manager in the Strategic Planning Corporate
Development Group at The Walt Disney Company. Ms. Ruane holds a B.A. in
Economics from Georgetown University and an M.B.A. from the Darden School at the
University of Virginia.

     Anna Zornosa has served as our Senior Vice President, Marketing and
Strategic Partnerships since August 1999 and served as Senior Vice President,
Strategic Partnerships from February 1999 to August 1999. From April 1998 to
November 1998, Ms. Zornosa served as President and Chief Operating Officer of
SmartAge Inc., a community-based Internet company focused on small businesses.
From 1995 to 1998, Ms. Zornosa served as Senior Vice President, Advertising
Sales and Affiliate Development with PointCast, Inc. From 1991 to 1995, Ms.
Zornosa served in various executive positions at Ziff-Davis Publishing, Inc.
Prior to working at Ziff-Davis, Ms. Zornosa served as Publisher and
Editor-in-Chief of Communications Week, a magazine focused on
telecommunications. Ms. Zornosa holds an M.A. in Communications from the
University of Wisconsin.

     James Asher was appointed to the board of directors as a representative of
Hearst in September 1999. Mr. Asher has served as Vice President and Chief Legal
and Development Officer of The Hearst Corporation since October 1997. From 1990
to 1997, Mr. Asher served as Managing Partner and Executive Committee Chair of
the law firm Rogers & Wells. Mr. Asher holds a B.A. in Government from Harvard
University and an L.L.B. from New York University School of Law.

     Cathleen Black has served as one of our directors since January 1999 and
was nominated to the board of directors as a representative of Hearst. She has
served as the President of Hearst Magazines, a division of The Hearst
Corporation, since November 1995. From 1983 to 1991, Ms. Black was the President
of USA Today. From 1991 to November 1995, Ms. Black served as the President and
Chief Executive Officer of the Newspaper Association of America. Ms. Black also
serves on the board of directors of the Coca-Cola Company, International
Business Machines and The Hearst Corporation. Ms. Black holds a B.A. in English
Literature from Trinity College in Washington, D.C.

     Natalie Egleston has served as one of our directors since September 1997.
Ms. Egleston is currently the Vice President of Business Development for
MediaOne Interactive Ventures, an affiliate of the MediaOne Group. Prior to her
current position, she served as the Director of Corporate Finance in MediaOne's
Treasury Group. From 1986 to 1996, Ms. Egleston held various positions at the
Bank of New York, Barclay's Bank and Chemical Bank. Ms. Egleston also serves on
the board of directors of TheTrip.com, an Internet travel company. Ms. Egleston
holds a B.S. in Business Management and Marketing from Cornell University.

     David Galloway was appointed as a director as a representative of Torstar
in September 1999. Mr. Galloway has served as the President and Chief Executive
Officer of Torstar Corporation, a Canadian media company, since September 1988.
Mr. Galloway joined Torstar in 1981 and served as President and Chief Executive
Officer for Harlequin Enterprises, Ltd., a subsidiary of Torstar from 1982 to
1988. Prior to joining Torstar, Mr. Galloway was a partner in the Canada
Consulting Group, a strategic management consulting group, for approximately ten
years. Mr. Galloway also serves on the board of directors of Clearnet
Communications, Inc., a wireless communications company, Westburne, Inc., an
integrated distributor of industrial and construction-related supplies and
equipment, and the Bank of Montreal. Mr. Galloway holds a B.A. from the
University of Toronto and an M.B.A. from the Harvard Graduate School of
Business.

     Nancy Lindemeyer has served as one of our directors since January 1999 and
was nominated to the board of directors as a representative of Hearst. Ms.
Lindemeyer is the Editor-in-Chief of Victoria, a

                                       48
<PAGE>   52

magazine owned by Hearst and focused on women's interests. From 1976 to 1985,
Ms. Lindemeyer served as Senior Editor of Better Homes and Gardens. Ms.
Lindemeyer also serves on the board of directors of The National Museum of Women
in the Arts. Ms. Lindemeyer holds a B.A. in History from the University of
Connecticut.

     Mark Miller has served as one of our directors since January 1999 and was
nominated to the board of directors as a representative of Hearst. Mr. Miller
has held several management roles within The Hearst Corporation since 1973,
serving as Executive Vice President and General Manager of Hearst Magazines, a
division of Hearst Communications, Inc., since 1985. Mr. Miller is a Vice
President and serves on the board of directors of The Hearst Corporation and is
a Trustee of The Hearst Family Trust. Mr. Miller holds a B.S. in Economics from
the Wharton School of Commerce and Finance.

     William Miller has served as one of our directors since October 1998. Mr.
Miller currently serves as Chairman of the Board of Sentius Corporation, a
communications company. Mr. Miller recently retired from his positions as Chief
Executive Officer and Chairman of the Board of SRI Development Company, a market
research company, which he had held since 1979 and 1983, respectively. Mr.
Miller has been a professor at the Stanford Graduate School of Business since
1979. Mr. Miller also serves on the board of directors of Inprise Corporation
and Sentius Corporation. Mr. Miller holds a Ph.D. in Physics from Purdue
University.

     Alfred Sikes has served as one of our directors since January 1999 and was
nominated to the board of directors as a representative of Hearst. Mr. Sikes has
served as both Vice President of The Hearst Corporation, and President of Hearst
New Media & Technology, a unit of The Hearst Corporation, since March 1993. From
August 1989 to January 1993, Mr. Sikes served as Chairman of the Federal
Communications Commission. Mr. Sikes holds a B.A. from Westminster College and a
J.D. from the University of Missouri Law School.

     Barry Weinman has served as one of our directors since August 1995. Mr.
Weinman is a general partner of Media Technology Ventures/AVI Management and is
Managing Director of Media Technology Equity Partners, a family of venture
capital firms. Mr. Weinman is also on the board of directors of TalkCity, Inc.,
a provider of online interactive services, InfoGear, Inc., Quokka Sports, Inc.
and Be, Inc., a computer software company. Mr. Weinman holds a B.S. in
Industrial Engineering from Clarkson College of Technology and an M.A. in
International Relations from the London School of Economics/ University of
Southern California.

BOARD COMPOSITION

     In accordance with the terms of our restated certificate of incorporation,
the terms of office of the members of the board of directors will be divided
into three classes: Class I will expire at the annual meeting of the
stockholders to be held in 2000; Class II will expire at the annual meeting of
stockholders to be held in 2001; and Class III will expire at the annual meeting
of stockholders to be held in 2002. The first class, which is up for election in
the first annual meeting of stockholders following this offering, will consist
of three members, all of whom are representatives of Hearst. Class II shall
consist of four members. Class III shall consist of three members and be
comprised solely of non-Hearst representatives. At each annual meeting of
stockholders after the initial classification, the successors to directors whose
term will then expire will be elected to serve from the time of election and
qualification until the third annual meeting following election. In addition,
our amended and restated bylaws provide that the authorized number of directors
may be changed only by resolution of the board of directors. Any additional
directorships resulting from an increase in the number of directors will be
distributed among the three classes so that, as nearly as possible, each class
will consist of one-third of the total number of directors. This classification
of the board of directors may have the effect of delaying or preventing changes
in control or management.

                                       49
<PAGE>   53

     Each officer is elected by, and serves at the discretion of, the board of
directors. Each of our officers and directors, other than non-employee
directors, devotes full time to our affairs. Our non-employee directors devote
such time to our affairs as is necessary to discharge their duties. There are no
family relationships among any of our directors, officers or key employees.

BOARD COMMITTEES

     Our board of directors has an audit committee and a compensation committee.
The audit committee of the board of directors consists of Ms. Egleston and
Messrs. Mark Miller and William Miller. The audit committee reviews our
financial statements and accounting practices, makes recommendations to the
board of directors regarding the selection of independent auditors and reviews
the results and scope of the audit and other services provided by our
independent auditors. Ms. Egleston is chairperson of the audit committee.

     The compensation committee of the board of directors consists of Messrs.
Sikes and Weinman. The compensation committee makes recommendations to our board
of directors concerning salaries and incentive compensation for our officers and
employees and administers our employee benefit plans. Mr. Weinman is chairperson
of the compensation committee.

DIRECTORS' COMPENSATION

     Our directors who are also our employees receive no compensation for
serving on the board of directors. We reimburse our non-employee directors for
all travel and other reasonable expenses incurred in attending board of director
and committee meetings to the extent they are not reimbursed by their employers.
Our non-employee directors, who are not officers, employees or directors of
Hearst or any of its subsidiaries, are also eligible to receive nonstatutory
stock option grants under the 1998 Equity Incentive Plan. Pursuant to such plan,
Mr. William Miller received a grant of an option to purchase 15,000 shares of
common stock in December 1998. This option vests monthly over a two-year period.
The exercise price of such option is $2.75 per share.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     None of our executive officers serves as a member of the board of directors
or compensation committee of any entity that has one or more executive officers
serving on our compensation committee. No interlocking relationship exists
between the board of directors or the compensation committee and the board of
directors or the compensation committee of any other company, nor has any such
interlocking relationship existed in the past. See "Certain Relationships and
Related Transactions" for a discussion of matters between Women.com and members
of the compensation committee.

                                       50
<PAGE>   54

EXECUTIVE COMPENSATION

     The following table sets forth the total compensation paid or accrued for
the year ended December 31, 1998 for our Chief Executive Officer and our other
four most highly compensated executive officers whose annual salary and bonus
were in excess of $100,000.

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                            LONG TERM
                                                                          COMPENSATION
                                                                      ---------------------
                                               ANNUAL COMPENSATION          NUMBER OF
                                               --------------------   SECURITIES UNDERLYING     OTHER ANNUAL
         NAME AND PRINCIPAL POSITION                SALARY($)             OPTIONS(#)(1)        COMPENSATION($)
         ---------------------------           --------------------   ---------------------   -----------------
<S>                                            <C>                    <C>                     <C>
Marleen McDaniel.............................        $190,833                650,000                    --
  Chairperson, Chief Executive Officer and
    President
Michael Perry................................          41,667                300,000                    --
  Chief Financial Officer
Gina Garrubbo................................         156,250                 25,000               $73,452(2)
  Executive Vice President, Sales
Ellen Pack...................................         132,500                275,000                    --
  Founder, General Manager and Senior Vice
    President
A. Erin Ruane................................         100,256                 25,000                    --
  Senior Vice President, Business Development
</TABLE>

- -------------------------
(1) Except for the grants of options to purchase 150,000 shares of common stock
    to Ms. McDaniel, 25,000 shares of common stock to Ms. Garrubbo, 75,000
    shares of common stock to Ms. Pack and 10,000 shares of common stock to Ms.
    Ruane under our 1994 Stock Option Plan, all of which vest in 24 equal
    monthly installments from the vesting commencement date, options were
    granted under our 1994 Stock Option Plan and our 1998 Equity Incentive Plan
    and vest 1/4 of the total one year after the vesting commencement date and
    1/48 of the total monthly thereafter.

(2) Represents sales commissions.

     Ms. Zornosa was hired in February 1999 and her annual salary is $175,000.
Mr. Perry was hired in October 1998 and his annual salary is $200,000. In the
first quarter of 1999, the annual salaries of the named executive officers were
increased as follows: Ms. McDaniel's salary was increased to $240,000, Ms.
Garrubbo's salary was increased to $185,000, Ms. Pack's salary was increased to
$185,000 and Ms. Ruane's salary was increased to $150,000.

OPTION GRANTS IN LAST FISCAL YEAR

     The following table sets forth information concerning the grant of stock
options to our Chief Executive Officer and each of our other four most highly
compensated executive officers during the fiscal year ended December 31, 1998.
The exercise price per share of each option was equal to the fair market value
of the common stock of the date of grant as determined by the board of
directors. The potential realizable value is calculated based on the term of the
option at its time of grant (10 years). It is calculated assuming that the fair
market value of common stock on the date of grant appreciates at the indicated
annual rate compounded annually for the entire term of the option and that the
option is exercised and sold on the last day of its term for the appreciated
stock price. These numbers are

                                       51
<PAGE>   55

calculated based on the requirements of the Securities and Exchange Commission
and do not reflect our estimate of future stock price growth.

<TABLE>
<CAPTION>
                                        INDIVIDUAL GRANTS
                    ----------------------------------------------------------   POTENTIAL REALIZABLE VALUE
                                    % OF TOTAL                                     AT ASSUMED ANNUAL RATES
                      SHARES         OPTIONS                                      OF STOCK APPRECIATION FOR
                    UNDERLYING      GRANTED TO                                           OPTION TERM
                      OPTIONS      EMPLOYEES IN    EXERCISE PRICE   EXPIRATION   ---------------------------
                    GRANTED(#)    FISCAL YEAR(%)    PER SHARE($)       DATE          5%             10%
                    -----------   --------------   --------------   ----------   -----------   -------------
<S>                 <C>           <C>              <C>              <C>          <C>           <C>
Marleen
  McDaniel........    150,000          6.95%           $ .80          1/15/08     $ 75,467      $  191,249
                      500,000         23.18             1.50          7/16/08      471,667       1,195,305
Michael Perry.....    300,000         13.91             2.75         11/12/08      518,834       1,314,836
Gina Garrubbo.....     25,000          1.15              .80          1/15/08       12,577          31,875
Ellen Pack........     75,000          3.47              .80          1/15/08       37,733          95,624
                      200,000          9.27             1.50          7/16/08      188,667         478,122
A. Erin Ruane.....     10,000           .45              .80          1/15/08        5,031          12,750
                       15,000           .70             2.50          8/13/08       23,584          59,765
</TABLE>

FISCAL YEAR-END OPTION VALUES

     The following table sets forth summary information concerning the number of
shares underlying unexercised stock options as of December 31, 1998 and the
value of in-the-money options as of December 31, 1998 held by our Chief
Executive Officer and each of our other four most highly compensated executive
officers. The value of unexercised in-the-money options at fiscal year end is
based on $2.75 per share, the assumed fair market value of the common stock at
December 31, 1998, less the exercise price per share.

<TABLE>
<CAPTION>
                                                 NUMBER OF SECURITIES
                                                UNDERLYING UNEXERCISED       VALUE OF UNEXERCISED
                                                OPTIONS AT DECEMBER 31,    IN-THE-MONEY OPTIONS AT
                                                        1998(#)              DECEMBER 31, 1998($)
                                                -----------------------    ------------------------
                     NAME                        VESTED       UNVESTED      VESTED       UNVESTED
                     ----                       --------      ---------    ---------    -----------
<S>                                             <C>           <C>          <C>          <C>
Marleen McDaniel..............................  109,583        700,417     $276,107     $1,054,592
Michael Perry.................................       --        300,000           --             --
Gina Garrubbo.................................   94,791        105,208      238,873        250,875
Ellen Pack....................................   45,833        304,167      113,707        474,042
A. Erin Ruane.................................   26,045         48,955       65,633         83,617
</TABLE>

STOCK BASED PLANS

     1998 EQUITY INCENTIVE PLAN

     The Amended and Restated 1998 Equity Incentive Plan was adopted by the
board of directors in April 1998 and was subsequently approved by the
stockholders in May 1998. The plan was amended and restated by the board in May
1998, November 1998, March 1999 and May 1999. All of the amendments have been
approved by the stockholders. The plan will terminate in April 2008 unless the
Board terminates it sooner.

     As of August 31, 1999, there were 8,822,500 shares of common stock reserved
for issuance under the plan and the 1994 Stock Option Plan, 4,275,755 of which
were subject to outstanding options under the plan, 2,806,368 of which were
available for grant under the plan and 787,373 of which were issued or are
subject to outstanding options under the 1994 Stock Option Plan. If stock awards
granted under the

                                       52
<PAGE>   56

plan expire or otherwise terminate without being exercised, the shares of common
stock not acquired pursuant to those stock awards again become available for
issuance under the plan.

     The plan provides for the grant of incentive stock options, nonstatutory
stock options, stock bonuses and restricted stock purchase awards. Incentive
stock options granted under the plan are intended to qualify as "incentive stock
options" within the meaning of Section 422 of the Internal Revenue Code of 1986,
as amended. Nonstatutory stock options granted under the plan are not intended
to qualify as incentive stock options under the Internal Revenue Code.

     The board administers the plan. Subject to the provisions of the plan, the
board has the power to construe and interpret the plan and to determine the
persons to whom and the dates on which stock awards will be granted, the number
of shares of common stock to be subject to each stock award, the time or times
during the term of each stock award within which all or a portion of such stock
award may be exercised, the exercise price, the type of consideration and other
terms of the stock award. The board has the power to delegate administration of
the plan to a committee composed of not less than one member of the board.

     The board may grant incentive stock options under the plan only to
employees of Women.com and its affiliates. Employees, directors and consultants
of both Women.com and its affiliates are eligible to receive all other types of
stock awards under the plan. However, stock awards may not be granted to any
officer, member of the board of directors or employee of Hearst or to any
officer, member of the board of directors or employee of any affiliate of
Hearst, other than Women.com.

     The board may not grant an incentive stock option under the plan to any
person who, at the time of the grant, owns or is deemed to own stock possessing
more than 10% of the total combined voting power of Women.com or any affiliate
of Women.com, unless the exercise price is at least 110% of the fair market
value of the stock subject to the option on the date of grant and the term of
the option does not exceed five years from the date of grant. In addition, the
aggregate fair market value, determined at the time of grant, of the shares of
common stock with respect to which incentive stock options are exercisable for
the first time by an optionholder during any calendar year under the plan and
all other such plans of Women.com and its affiliates may not exceed $100,000.

     No employee is eligible to receive options under the plan exercisable for
more than 600,000 shares of common stock during any calendar year. However, this
limitation applies only after the closing of this offering and then only upon
the earliest to occur of specified events.

     The exercise price of incentive stock options may not be less than 100% of
the fair market value of the stock subject to the option on the date of the
grant. The exercise price of nonstatutory options generally may not be less than
85% of the fair market value of the stock on the date of grant. In the event of
a decline in the value of Women.com's common stock, the board has the authority
to offer optionholders the opportunity to replace outstanding higher priced
options with new lower priced options. To the extent required by Section 162(m)
of the Internal Revenue Code, a repriced option is deemed to be canceled and a
new option granted. Both the option deemed to be canceled and the new option
deemed to be granted will be counted against the Section 162(m) limitation.

     The maximum term of options under the plan is ten years. Generally options
under the plan terminate three months after termination of the optionholder's
service. If termination of the optionholder's service is due to the
optionholder's disability, the option generally may be exercised at any time
within 12 months of the termination. If the optionholder dies before the
optionholder's service has terminated, or within three months after termination
of the optionholder's service, the option generally may be exercised within 18
months of the optionholder's death by the person or persons to whom the rights
to the option pass by will or by the laws of descent and distribution. An
optionholder may designate a beneficiary who may

                                       53
<PAGE>   57

exercise the option following the optionholder's death. Individual option grants
by their terms may provide for exercise within a longer or shorter period of
time following termination of service.

     With respect to stock awards other than options, the board determines the
purchase price under a restricted stock purchase agreement but the purchase
price may not be less than 85% of the fair market value of Women.com's common
stock on the date of grant. The board may award stock bonuses in consideration
of past services without a purchase payment. Shares of stock sold or awarded
under the plan may, but need not be, subject to a repurchase option in favor of
Women.com in accordance with a vesting schedule as determined by the board. The
board has the power to accelerate the vesting of stock acquired pursuant to a
restricted stock purchase agreement or stock bonus award under the plan.

     Transactions not involving receipt of consideration by Women.com, such as a
merger, consolidation, reorganization, stock dividend, or stock split, may
change the class and number of shares of common stock subject to the plan and
outstanding stock awards. In that event, the board will appropriately adjust the
plan as to the class and the maximum number of shares of common stock subject to
the plan and the Section 162(m) limitation and will adjust outstanding stock
awards as to the class, number of shares and price per share of common stock
subject to such stock awards.

     In the event of a merger, combination, sale of substantially all of the
assets of Women.com, or other change of control event, any surviving corporation
may either assume stock awards outstanding under the plan or substitute similar
stock awards for those outstanding under the plan. Whether or not the surviving
corporation does so, with respect to participants whose service has not
terminated prior to such event, the vesting and the time during which such stock
awards may be exercised will be accelerated and any reacquisition or repurchase
rights of Women.com will lapse.

     As of August 31, 1999, 54,832 shares of common stock had been issued upon
the exercise of options granted under the plan, options to purchase 4,275,755
shares of common stock at a weighted average exercise price of $5.14 were
outstanding and 2,806,368 shares remained available for future grant. As of
August 31, 1999, 80,549 shares of common stock had been issued pursuant to stock
bonuses and restricted stock awards.

1994 STOCK OPTION PLAN

     The Amended and Restated 1994 Stock Option Plan was adopted by the board of
directors in October 1994 and was subsequently approved by the stockholders in
July 1995. The plan was amended and restated by the board in July 1995, February
1996, March 1997, and July 1997. All of the amendments have been approved by the
stockholders. The plan will terminate in October 2004 unless the board
terminates it sooner.

     If options granted under the plan expire or otherwise terminate without
being exercised, the shares of common stock not acquired pursuant to these
options again become available for issuance under the 1998 Equity Incentive
Plan. However, the board does not intend to make any further grants under the
plan.

     The plan provides for the grant of incentive stock options and nonstatutory
stock options. Incentive stock options granted under the plan are intended to
qualify as "incentive stock options" within the meaning of Section 422 of the
Internal Revenue Code. Nonstatutory stock options granted under the plan are not
intended to qualify as incentive stock options under the Internal Revenue Code.

     The maximum term of options under the plan is 10 years. Generally options
under the plan terminate 30 days after termination of the optionholder's
service. If termination of the optionholder's service is due to the
optionholder's disability, the option generally may be exercised at any time
within 12 months of the termination. If the optionholder dies before the
optionholder's service has terminated,

                                       54
<PAGE>   58

or within 30 days after termination of the optionholder's service, the option
generally may be exercised within 12 months of the optionholder's death by the
person or persons to whom the rights to the option pass by will or by the laws
of descent and distribution. Individual option grants by their terms may provide
for exercise within a longer or shorter period of time following termination of
service.

     Transactions not involving receipt of consideration by Women.com, such as a
merger, consolidation, reorganization, stock dividend, or stock split, may
change the class and number of shares of common stock subject to the plan and
outstanding options. In that event, the board will appropriately adjust the plan
as to the class and the maximum number of shares of common stock subject to the
plan and will adjust outstanding options as to the class, number of shares and
price per share of common stock subject to such options.

     In the event of a merger, combination, sale of substantially all of the
assets of Women.com, or other change of control event, any surviving corporation
may either assume stock awards outstanding under the plan or substitute similar
stock awards for those outstanding under the plan. Whether or not the surviving
corporation does so, with respect to participants whose service has not
terminated prior to such event, the vesting and the time during which such stock
awards may be exercised will be accelerated and any reacquisition or repurchase
rights of Women.com will lapse.

     As of August 31, 1999, 817,623 shares of common stock had been issued upon
the exercise of options granted under the plan, and options to purchase 787,373
shares of common stock at a weighted average exercise price of $.41 were
outstanding.

EMPLOYEE STOCK PURCHASE PLAN

     In May 1999, the board approved the Employee Stock Purchase Plan covering
an aggregate of 1,000,000 shares of common stock. The plan will become effective
on the effective date of this offering and will terminate at the board's
direction or when all of the shares reserved for issuance under the plan have
been issued. The plan was approved by stockholders in June 1999.

     The plan is intended to qualify as an "employee stock purchase plan" within
the meaning of Section 423 of the Internal Revenue Code. Under the plan, the
board may authorize participation by eligible employees, including officers, in
periodic offerings following the adoption of the plan. The offering period for
any offering will be no longer than 27 months. The board has authorized a 24
month offering under the plan which will commence on the effective date of this
offering.

     Employees are eligible to participate if they are employed either by
Women.com or by an affiliate of Women.com designated by the board. However,
employees of Hearst or affiliates of Hearst, other than Women.com, will not be
eligible to participate in an offering.

     Employees who participate in an offering generally may have up to 15% of
their earnings withheld and applied, on specified dates determined by the board,
to the purchase of shares of common stock, subject to other limitations
specified in the offering or under the Internal Revenue Code. The price of
common stock purchased under the plan generally will be equal to 85% of the
lower of the fair market value of the common stock on the commencement date of
each offering period or the relevant purchase date. If the board provides that
employees who become eligible to participate after the offering period begins
may enroll in the offering, for such employees the price of common stock
purchased under the plan will be equal to 85% of the lower of the fair market
value of the common stock on the day their participation begins or the relevant
purchase date.

     Employees may end their participation in the offering as specified by the
board for that offering, and participation ends automatically on termination of
employment with Women.com or an affiliate.

                                       55
<PAGE>   59

     In the event of changes of control, the board has discretion to provide
that each right to purchase common stock will be assumed or an equivalent right
substituted by the successor corporation, or the board may shorten the offering
period and provide for all sums collected by payroll deductions to be applied to
purchase stock immediately prior to the change in control.

     As of August 31, 1999, none of the shares of common stock reserved under
the plan had been issued.

EMPLOYMENT ARRANGEMENTS

     Pursuant to an employment agreement, dated as of January 29, 1999, between
Women.com Networks LLC, Women.com and Ms. McDaniel, Ms. McDaniel serves as our
Chairperson, Chief Executive Officer and President through January 29, 2002.
Under the terms of her employment agreement, Ms. McDaniel is entitled to an
initial annual base salary of $200,000, subject to annual adjustment, and is
eligible to participate in any cash bonus program. Ms. McDaniel is entitled to
severance benefits in the event that, prior to January 27, 2002, her employment
with Women.com is terminated involuntarily without cause or voluntarily within
sixty days of a material reduction in her responsibilities or compensation or a
relocation of her place of employment by more than fifty miles. These severance
benefits include continuation of base salary and benefits until the longer of
six months from termination or January 27, 2002, and acceleration of vesting on
all options that would have vested as of January 27, 2002.

401(K) PLAN

     Women.com provides a tax-qualified employee savings and retirement plan,
commonly known as a 401(k) plan, which covers our eligible employees. Pursuant
to the 401(k) plan, employees may elect to reduce their current annual
compensation up to the lesser of 15% or the statutorily prescribed limit, which
is $10,000 in calendar year 1999, and have the amount of the reduction
contributed to the 401(k) plan. The 401(k) plan is intended to qualify under
Sections 401(a) and 401(k) of the Internal Revenue Code, so that contributions
by Women.com or our employees to the 401(k) plan, and income earned on plan
contributions, are not taxable to employees until withdrawn from the 401(k)
plan, and so that contributions will be deductible by Women.com if made. The
trustee of the 401(k) plan invests the assets of the 401(k) plan in the various
investment options as directed by the participants.

LIMITATIONS OF LIABILITY AND INDEMNIFICATION MATTERS

     Section 145 of the Delaware General Corporation Law authorizes a
corporation's board of directors to grant indemnity to directors and officers in
terms sufficiently broad to permit such indemnification under some circumstances
for liabilities, including reimbursement for expenses incurred, arising under
the Securities Act of 1933, as amended.

     As permitted by Delaware law, our restated certificate of incorporation
includes a provision that eliminates the personal liability of our directors for
monetary damages for breach of fiduciary duty as a director, except for
liability:

     - for any breach of the director's duty of loyalty to us or our
       stockholders

     - for acts or omissions not in good faith or that involve intentional
       misconduct or a knowing violation of law

     - under Section 174 of the Delaware General Corporation Law regarding
       unlawful dividends and stock purchases

     - for any transaction from which the director derived an improper personal
       benefit

                                       56
<PAGE>   60

     As permitted by Delaware law, our restated certificate of incorporation
provides that:

     - we are required to indemnify our directors and officers to the fullest
       extent permitted by Delaware law, subject to very limited exceptions

     - we are permitted to indemnify our other employees to the extent that we
       indemnify our officers and directors, unless otherwise required by law,
       our restated certificate of incorporation, our amended and restated
       bylaws or agreements

     - we are required to advance expenses, as incurred, to our directors and
       officers in connection with a legal proceeding to the fullest extent
       permitted by Delaware law, subject to very limited exceptions

     - the rights conferred in the restated certificate of incorporation are not
       exclusive

     Our amended and restated bylaws provide that we shall indemnify our
directors and executive officers and may indemnify our other officers and
employees and other agents to the fullest extent permitted by law. We believe
that indemnification under our amended and restated bylaws covers at least
negligence and gross negligence on the part of indemnified parties. Our amended
and restated bylaws also permit us to secure insurance on behalf of any officer,
director, employee or other agent for any liability arising out of his or her
actions in such capacity, regardless of whether the amended and restated bylaws
would permit indemnification.

     In addition to the indemnification provided for in our restated certificate
of incorporation and amended and restated bylaws, we have entered into
agreements to indemnify our directors and executive officers. These agreements,
among other things, indemnify our directors and executive officers for expenses,
including attorneys' fees, judgments, fines and settlement amounts incurred by
any director or executive officer in any action or proceeding, including any
action by us arising out of services as one of our directors or executive
officers, any of our subsidiaries or any other company or enterprise to which
the director or executive officer provides services at our request. We believe
that these provisions and agreements are necessary to attract and retain
qualified persons as directors and executive officers.

                                       57
<PAGE>   61

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     In July 1997, Women.com Networks, a California corporation, issued 995,342
shares of Series C Preferred Stock at a purchase price of $3.04 per share. In
connection with this financing, Women.com Networks issued 620,492 shares of
Series C Preferred Stock to affiliates of AVI Management for cash. Each share of
Series C Preferred Stock was converted into one share of our common stock upon
completion of the merger of Hearst HomeArts, Inc. and Women.com Networks in
August 1999. Mr. Weinman, a director of Women.com, is a general partner of AVI
Management.

     In July and August 1997, Women.com Networks, a California corporation,
issued 2,631,580 shares of Series C Preferred Stock at a purchase price of $1.90
per share. In connection with this financing, Women.com Networks issued (1)
1,315,790 shares of Series C Preferred Stock to MediaOne Interactive Services,
Inc. for cash and (2) 1,315,790 shares of Series C Preferred Stock to HC Crown
Corp. for cash. Each share of Series C Preferred Stock was converted into one
share of our common stock upon completion of the merger. Ms. Egleston, a
director of Women.com, is the Vice President of Business Development for
MediaOne Interactive Ventures, an affiliate of MediaOne Interactive Services,
Inc. MediaOne Interactive Services, Inc. and HC Crown Corp. each own in excess
of 5% of our outstanding common stock.

     In connection with the issuance of Series C Preferred Stock to MediaOne
Interactive Services, Inc., Women.com Networks agreed to allocate $1,500,000 of
MediaOne's investment to several co-linked products that are to be developed by
Women.com Networks in association with MediaOne and are to be branded by both
Women.com and MediaOne. If these products are not completed by the specified
dates and/or all of the funds are not utilized for the development of the
co-branded and co-linked products, we may be required to return the unused
portion of such funds pro rata to the former holders of our Series C Preferred
Stock and Series D Preferred Stock. As of August 31, 1999, $150,000 of
MediaOne's investment remained subject to this condition.

     In connection with the issuance of Series C Preferred Stock to HC Crown
Corp., Women.com Networks agreed to allocate $1,250,000 of HC Crown's investment
to produce web sites for Hallmark Connections, a division of HC Crown Corp.,
over a two year period.

     In June and July of 1998, Women.com Networks, a California corporation,
issued 6,546,369 shares of Series D Preferred Stock at a purchase price of $3.29
per share. In connection with such financing, Women.com Networks issued (1)
151,976 shares of Series D Preferred Stock to entities affiliated with AVI
Management for cash and (2) 607,903 shares of Series D Preferred Stock to
MediaOne Interactive Services, Inc. for cash. Each share of Series D Preferred
Stock was converted into one share of our common stock upon completion of the
merger.

     In May 1999, Women.com Networks, a California corporation, issued 924,000
shares of Series E Preferred Stock at a purchase price of $10.00 per share. In
connection with such financing, Women.com Networks issued (1) 105,747 shares of
Series E Preferred Stock to entities affiliated with AVI Management for cash (2)
90,475 shares of Series E Preferred Stock to HC Crown Corp. for cash and (3)
195,627 shares of Series E Preferred Stock to MediaOne Interactive Services,
Inc. for cash. Each share of Series E Preferred Stock was converted into one
share of our common stock upon completion of the merger. Women.com Networks
utilized the proceeds of this sale of Series E Preferred Stock to purchase an
additional 924,000 units of Women.com Networks LLC.

     On January 27, 1999, Women.com Networks and Hearst Communications, Inc.
entered into a Magazine Content License and Hosting Agreement. In addition to
the provisions discussed under "Business -- The Hearst Relationship," the
agreement also contains provisions relating to ownership of intellectual
property rights, representations and warranties by Hearst and Women.com and
indemnification. Ms. Black, Ms. Lindemeyer, Mr. Miller and Mr. Sikes, board
members of Women.com, are the

                                       58
<PAGE>   62

President of Hearst Magazines, the editor-in-chief of Victoria, the Executive
Vice President and General Manager of Hearst Magazines and the President of
Hearst New Media & Technology, a unit of Hearst, respectively. In addition, Mr.
Asher, who was appointed to the board in September 1999, is the Vice President
and Chief Legal and Development Officer of Hearst. Hearst owns in excess of 5%
of our outstanding common stock.

     In May 1999, Women.com Networks LLC issued 1,076,000 units to Hearst
HomeArts, Inc. at a purchase price of $10.00 per unit. At the time of the merger
of Women.com Networks and Hearst HomeArts, Inc. and the dissolution of Women.com
Networks LLC, Hearst Communications, Inc. received additional shares of
Women.com as a result of this investment.

     In September 1999, Hearst purchased 1,250,000 shares of Women.com common
stock at a price of $11.00 per share. Hearst will receive 125,000 additional
shares of common stock pursuant to antidilution provisions with respect to this
private placement. Concurrent with this offering and the Disney private
placement, Hearst will be purchasing additional shares of our common stock in a
private placement. See "Business -- The Hearst Relationship -- Hearst Private
Placement."

     In June 1999, Women.com Networks LLC entered into an agreement with Torstar
and its subsidiary, Harlequin Enterprises Limited, pursuant to which Women.com
will produce and host a web site for which Harlequin will be the primary content
provider. Women.com and Harlequin will share revenues from advertising on the
site and Women.com will receive royalties on sales of Harlequin books and
related merchandise on the site. In addition, in September 1999, Torstar
purchased 1,250,000 shares of Women.com common stock in the Torstar private
placement and, upon the closing of the Torstar private placement, Mr. Galloway,
the Chief Executive Officer of Torstar, was appointed to our board of directors.
Torstar will receive 125,000 additional shares of common stock pursuant to
antidilution provisions with respect to this private placement.

                                       59
<PAGE>   63

                             PRINCIPAL STOCKHOLDERS

     The following table sets forth information with respect to beneficial
ownership of the common stock, as of August 31, 1999 and as adjusted to reflect
the sale of common stock in this offering and the Disney and Hearst concurrent
private placements, for:

     - each person known by us to beneficially own more than 5% of the common
       stock

     - each of our directors and nominees

     - each executive officer named in the Summary Compensation Table

     - all of our directors, nominees and executive officers as a group

     Beneficial ownership is determined in accordance with the rules of the
Securities and Exchange Commission and includes voting or investment power with
respect to the securities. Except as indicated by footnote, and subject to
applicable community property laws, the persons named in the table have sole
voting and investment power with respect to all shares of common stock shown as
beneficially owned by them. The number of shares of common stock outstanding
used in calculating the percentage for each listed person includes the shares of
common stock underlying options or warrants held by such person that are
exercisable within 60 days of August 31, 1999 but excludes shares of common
stock underlying options or warrants held by any other person. Percentage of
beneficial ownership prior to the offering is based on 38,184,018 shares of
common stock outstanding as of August 31, 1999, including:

     - net exercise of warrants for a total of 153,592 shares of common stock

     - the sale of 1,250,000 shares to each of Torstar and Hearst in private
       placements completed in September 1999

     Percentage of beneficial ownership after the offering is based on
44,684,018 shares of common stock, including:

     - the Disney and Hearst concurrent private placements

     - the issuance of 250,000 additional shares of common stock to Torstar and
       Hearst pursuant to antidilution provisions

                                       60
<PAGE>   64

<TABLE>
<CAPTION>
                                                                              PERCENTAGE OF COMMON STOCK
                                                                                  BENEFICIALLY OWNED
                                                       NUMBER OF SHARES    ---------------------------------
        NAME AND ADDRESS OF BENEFICIAL OWNER          BENEFICIALLY OWNED   BEFORE OFFERING    AFTER OFFERING
        ------------------------------------          ------------------   ---------------    --------------
<S>                                                   <C>                  <C>                <C>
Hearst Communications, Inc.(1) .....................      21,768,921             53.0%             48.4%
  The Hearst Corporation
  959 Eighth Avenue
  New York, NY 10019
MediaOne Interactive Services, Inc.(2)..............       3,006,985              7.7               6.6
  188 Inverness Drive West
  Suite 600
  Englewood, CO 80112
Natalie Egleston(3).................................       3,006,985              7.7               6.6
  188 Inverness Drive West
  Suite 600
  Englewood, CO 80112
HC Crown Corp.(4)...................................       2,293,930              5.9               5.0
  2501 McGee, Mail Drop 339
  Kansas City, MO 64141
Marleen McDaniel(5).................................         561,666              1.5               1.3
Barry Weinman(6)....................................       1,643,645              4.3               3.7
William Miller(7)...................................           6,875                *                 *
James Asher.........................................              --               --                --
Cathleen Black......................................              --               --                --
Nancy Lindemeyer....................................              --               --                --
Alfred Sikes........................................              --               --                --
Mark Miller.........................................              --               --                --
David Galloway(8)...................................       1,375,000              3.3               3.1
Ellen Pack(9).......................................         430,722              1.1               1.0
Gina Garrubbo(10)...................................         141,666                *                 *
A. Erin Ruane(11)...................................          40,833                *                 *
Michael Perry(12)...................................          75,000                *                 *
All executive officers and directors as a group (15
  persons)(13)......................................       7,282,392             18.8              16.2
</TABLE>

- -------------------------
  *  Represents beneficial ownership of less than 1%.

 (1) Includes 1,250,000 shares purchased in a private placement in September
     1999. Also includes, for purposes of calculating the percentage of common
     stock beneficially owned after the offering, 1,250,000 shares that are to
     be purchased in the concurrent private placement, 318,750 shares issuable
     upon exercise of an option exercisable within 60 days of August 31, 1999
     and 125,000 shares of common stock issuable pursuant to antidilution
     provisions. The Hearst Family Trust is the sole stockholder of The Hearst
     Corporation which is directly or indirectly the sole stockholder of Hearst
     Communications, Inc.

 (2) Includes 887,665 shares issuable pursuant to warrants exercisable within 60
     days of August 31, 1999.

 (3) Natalie Egleston is the Vice President of Business Development for MediaOne
     Interactive Ventures, an affiliate of MediaOne Interactive Services, Inc.
     Ms. Egleston does not have voting or investment power with respect to the
     shares of common stock owned by MediaOne. Ms. Egleston disclaims beneficial
     ownership of the shares of common stock beneficially owned by MediaOne.

 (4) Includes 887,665 shares issuable pursuant to warrants exercisable within 60
     days of August 31, 1999.

 (5) Includes 226,666 shares issuable upon exercise of options exercisable
     within 60 days of August 31, 1999. Also includes 75,000 shares held by Ms.
     McDaniel's spouse in a trust for his benefit,

                                       61
<PAGE>   65

     75,000 shares held in a trust established for the benefit of Ms. McDaniel
     and 50,000 shares held in a trust established for the benefit of Ms.
     McDaniel's family. Ms. McDaniel disclaims beneficial ownership of shares
     held in trust for the benefit of her spouse.

 (6) Includes 231,933 shares held by Associated Venture Investors III, L.P.,
     1,395,775 shares held by AVI Capital, L.P. and 15,937 shares held by AVI
     Silicon Valley Partners, L.P. Mr. Weinman, a director of Women.com, is a
     member of AVI Management Partners III, L.P., which the General Partner of
     Associated Venture Investors III, L.P., AVI Capital, L.P. and AVI Silicon
     Valley Partners, L.P. Mr. Weinman disclaims beneficial ownership of shares
     held by such entities except for his proportional interest therein.

 (7) Includes 6,875 shares issuable upon exercise of options exercisable within
     60 days of August 31, 1999.

 (8) Includes 1,250,000 shares purchased by Torstar in September 1999. David
     Galloway is the President and Chief Executive Officer of Torstar
     Corporation. Mr. Galloway does not have voting or investment power over the
     shares purchased by Torstar in the Torstar private placement. Mr. Galloway
     disclaims beneficial ownership of the shares of common stock purchased by
     Torstar in the Torstar private placement. Also includes, for purposes of
     calculating the percentage of common stock beneficially owned after the
     offering, 125,000 shares of common stock issuable pursuant to antidilution
     provisions.

 (9) Includes 87,500 shares issuable upon exercise of options exercisable within
     60 days of August 31, 1999.

(10) Includes 9,375 shares issuable upon exercise of options exercisable within
     60 days of August 31, 1999.

(11) Includes 7,500 shares issuable upon exercise of options exercisable within
     60 days of August 31, 1999.

(12) Includes 75,000 shares issuable upon exercise of options exercisable within
     60 days of August 31, 1999.

(13) Includes the shares, shares issuable pursuant to antidilution provisions
     and shares issuable upon the exercise of options and warrants described in
     footnotes (3) and (5) through (12).

                                       62
<PAGE>   66

                          DESCRIPTION OF CAPITAL STOCK

GENERAL

     Immediately prior to the consummation of this offering and the Disney and
Hearst concurrent private placements, our authorized capital stock will consist
of 195,000,000 shares of common stock, par value $.001 per share, and 5,000,000
shares of preferred stock, par value $.001 per share. Upon completion of this
offering and the Disney and Hearst concurrent private placements, there will be
44,684,018 outstanding shares of common stock, outstanding options to purchase
5,063,128 shares of common stock and outstanding warrants to purchase 1,805,776
shares of common stock.

COMMON STOCK

     Subject to preferences that may apply to shares of preferred stock
outstanding at the time, the holders of outstanding shares of common stock are
entitled to receive dividends out of assets legally available thereof at any
time and in such amounts as the board of directors may from time to time
determine. Each stockholder is entitled to one vote for each share of common
stock held on all matters submitted to a vote of stockholders. Cumulative voting
for the election of directors is not provided for in our restated certificate of
incorporation, which means that the holders of a majority of the shares voted
can elect all of the directors then standing for election. The common stock is
not entitled to preemptive rights and is not to subject to conversion or
redemption. Upon the occurrence of a liquidation, dissolution or winding-up, the
holders of shares of common stock would be entitled to share ratably in the
distribution of all of the company's assets remaining available for distribution
after satisfaction of all of its liabilities and the payment of any liquidation
preference of any outstanding preferred stock. Each outstanding share of common
stock is, and all shares of common stock to be outstanding upon completion of
this offering and the Disney and Hearst concurrent private placements will be
fully paid and nonassessable.

PREFERRED STOCK

     The board of directors has the authority, within the limitations and
restrictions stated in the restated certificate of incorporation, to provide by
resolution for the issuance of shares of preferred stock, in one or more classes
or series, and to fix the rights, preferences, privileges and restrictions
thereof, including dividend rights, conversion rights, voting rights, terms of
redemption, liquidation preferences and the number of shares constituting any
series or the designation of such series. The issuance of preferred stock could
have the effect of decreasing the market price of the common stock and could
adversely affect the voting and other rights of the holders of common stock.

OPTIONS

     As of August 31, 1999, options to purchase a total of 5,063,128 shares of
common stock were outstanding and 2,806,368 additional shares of common stock
were available for future grant under the 1998 Equity Incentive Plan. See
"Management -- Stock Based Plans."

WARRANTS

     Immediately prior to this offering and the Disney and Hearst private
placements, we will have outstanding warrants to purchase 1,805,776 shares of
common stock at a weighted average exercise price of $3.02 per share. Warrants
for a total of 153,592 shares will be exercised in connection with this
offering. The remaining warrants expire on dates ranging from October 2000 to
February 2006.

                                       63
<PAGE>   67

ANTITAKEOVER EFFECTS OF PROVISIONS OF THE RESTATED CERTIFICATE OF INCORPORATION,
AMENDED AND RESTATED BYLAWS AND DELAWARE LAW

RESTATED CERTIFICATE OF INCORPORATION AND AMENDED AND RESTATED BYLAWS

     Upon the closing of this offering and the Disney and Hearst concurrent
private placements, our restated certificate of incorporation will provide that
our board of directors be classified into three classes of directors. The
restated certificate of incorporation also provides that all stockholder action
must be effected at a duly called meeting of stockholders and not by a consent
in writing. In addition, the restated certificate of incorporation and amended
and restated bylaws provide that only our Chief Executive Officer, the
Chairperson of the board of directors or a majority of the members of the board
of directors may call a special meeting of stockholders. In addition, directors
may not be removed without cause. Finally, the amended and restated bylaws
establish procedures including advance notice, with regard to the nomination of
directors and stockholder proposals. These provisions of the restated
certificate of incorporation and amended and restated bylaws could discourage
potential acquisition proposals and could delay or prevent a change in control.
These provisions also may have the effect of preventing changes in our
management.

DELAWARE TAKEOVER STATUTE

     We are subject to Section 203 of the Delaware General Corporation Law
which, subject to certain exceptions, prohibits a Delaware corporation from
engaging in any business combination with any interested stockholder for a
period of three years following the date that such stockholder became an
interested stockholder, unless:

     - prior to such date, the board of directors approved either the business
       combination or the transaction which resulted in the stockholder becoming
       an interested stockholder

     - upon consummation of the transaction which resulted in the stockholder
       becoming an interested stockholder, the interested stockholder owned at
       least 85% of the voting stock of the corporation outstanding at the time
       the transaction commenced, excluding for purposes of determining the
       number of shares outstanding those shares owned (1) by persons who are
       directors and also officers and (2) by employee stock plans in which
       employee participants do not have the right to determine confidentially
       whether shares held subject to the plan will be tendered in a tender or
       exchange offer

     - on or subsequent to such date, the business combination is approved by
       the board of directors and authorized at an annual or special meeting of
       stockholders, and not by written consent, by the affirmative vote of at
       least 66 2/3% of the outstanding voting stock which is not owned by the
       interested stockholder

     Section 203 defines business combination to include:

     - any merger or consolidation involving the corporation and the interested
       stockholder

     - any sale, transfer, pledge or other disposition involving the interested
       stockholder of 10% or more of the assets of the corporation

     - subject to specified exceptions, any transaction which results in the
       issuance or transfer by the corporation of any stock of the corporation
       to the interested stockholder

     - any transaction involving the corporation which has the effect of
       increasing the proportionate share of the stock of any class or series of
       the corporation beneficially owned by the interested stockholder

                                       64
<PAGE>   68

     - the receipt by the interested stockholder of the benefit of any loans,
       advances, guarantees, pledges or other financial benefits provided by or
       through the corporation.

     In general, Section 203 defines an interested stockholder as any entity or
person beneficially owning 15% or more of the outstanding voting stock of the
corporation and any entity or person affiliated with or controlling or
controlled by such entity or person. Because the board of directors approved the
transaction in which Hearst became an interested stockholder, Hearst is not
subject to the restrictions of Section 203.

REGISTRATION RIGHTS

     After this offering, the holders of an aggregate of 17,947,651 shares of
common stock or securities convertible into common stock will be entitled to
registration rights as provided under the terms of an Amended and Restated
Investor Rights' Agreement. These stockholders include Ms. McDaniel, Ms. Pack,
AVI Management and all affiliated entities, MediaOne Interactive Services, Inc.,
HC Crown Corp., holders of warrants and all other holders of our preferred
stock. This agreement provides demand registration rights to the holders of our
registrable securities. In addition, the holders of all of the registrable
securities are entitled under the agreement, subject to certain limitations, to
require us to include their registrable securities in future registration
statements we file. Registration of shares of common stock pursuant to the
rights granted in this agreement will result in such shares becoming freely
tradeable without restriction under the Securities Act of 1933, as amended.
However, the agreement provides that we have the right to delay any registration
request until 180 days after the effective date of this prospectus. All
registration expenses incurred in connection with the above registrations will
be borne by us.

     In connection with the Disney concurrent private placement and the Torstar
private placement completed in September 1999, Disney and Torstar are entitled
to registration rights. Disney may require us to register shares purchased in
the Disney private placement for resale, subject to specified limitations,
beginning six months after this offering. Torstar may require us to register
shares purchased in the Torstar private placement for resale, subject to
specified limitations, beginning twelve months after this offering. Disney and
Torstar's registration rights terminate two years after the completion of their
respective private placements.

TRANSFER AGENT AND REGISTRAR

     The transfer agent and registrar for our common stock is ChaseMellon
Shareholder Services, L.L.C.

LISTING

     Our common stock has been approved for quotation on the Nasdaq National
Market under the trading symbol "WOMN."

                                       65
<PAGE>   69

                        SHARES ELIGIBLE FOR FUTURE SALE

     Prior to this offering, there has been no market for our common stock, and
there can be no assurance that a significant public market for our common stock
will develop or be sustained after this offering. Future sales of substantial
amounts of common stock, including shares issued upon exercise of outstanding
options and warrants, in the public market after this offering could adversely
affect market prices prevailing from time to time and could impair our ability
to raise capital through the sale of our equity securities.

     Upon completion of this offering, the Disney and Hearst concurrent private
placements and the issuance of shares to certain existing investors pursuant to
antidilution provisions, we will have outstanding 44,684,018 shares of common
stock, assuming no exercise of Hearst's option or the underwriters'
over-allotment option and no exercise of any warrants to be outstanding after
this offering or outstanding options as of August 31, 1999. Of these shares, all
shares of common stock sold in this offering will be freely tradeable without
restriction under the Securities Act unless purchased by our "affiliates" as
that term is defined in Rule 144 under the Securities Act or by persons subject
to other contractual limitations and restrictions described below. Sales by
affiliates are subject to limitations and restrictions described below.

SALES OF RESTRICTED SHARES

     The 35,530,426 shares of common stock held by existing stockholders and the
2,500,000 shares sold in the Torstar and Hearst prior private placements were
issued by us in reliance on exemptions from the registration requirements of the
Securities Act. The 1,250,000 shares to be sold to Disney in the Disney
concurrent private placement, the 1,250,000 shares to be sold in the Hearst
concurrent private placement, the 250,000 shares issued to Torstar and Hearst
pursuant to antidilution provisions and the 153,592 shares issued upon the net
exercise of warrants that expire upon the offering will also be issued by us in
reliance on exemptions from the registration requirements of the Securities Act.
Of the shares held by existing stockholders, approximately 35,328,013 shares
will be subject to lock-up agreements described below on the effective date of
this offering. Upon expiration of the lock-up agreements after the effective
date of this offering, these shares will become eligible for sale in the public
market without restriction except in the case of shares held by affiliates and
Hearst. For those shares held by affiliates other than Hearst, after the
expiration of the lock-up, shares may be sold, subject to the volume limitations
provided in Rule 144. Pursuant to the volume limitations of Rule 144, an
affiliate would be entitled to sell within any three-month period a number of
shares that does not exceed the greater of (1) 1% of the number of shares of
common stock then outstanding, which will equal 446,840 shares immediately after
this offering, and the Disney and Hearst concurrent private placements, or (2)
the average weekly trading volume of the common stock during the four calendar
weeks preceding the filing of a Form 144 with respect to such sale. The shares
acquired by Torstar in the Torstar private placement were, and the shares
acquired by Disney in the Disney private placement will be restricted securities
as such term is defined under Rule 144 of the Securities Act. Upon expiration of
the required holding period, Torstar and Disney will be entitled to sell their
shares pursuant to the manner of sale, notice and availability of current public
information requirements of Rule 144. Torstar will remain subject to these
requirements of Rule 144 so long as it is an affiliate of Women.com. The shares
held by Hearst prior to this offering and the shares acquired in the Hearst
concurrent private placement are also restricted securities. Upon the expiration
of its lock-up agreement, Hearst will be entitled to sell its shares pursuant to
the volume, manner of sale, notice and availability of current public
information requirements of Rule 144 and will remain subject to such
requirements at all times that it is an affiliate of Women.com.

OPTIONS

     As of August 31, 1999, there were a total of 5,063,128 shares of common
stock subject to outstanding options under our 1994 Stock Option Plan and under
our 1998 Equity Incentive Plan, 496,861 of which were vested and exercisable.
All of the shares issuable under the 1998 Equity Incentive Plan are subject to
lock-up

                                       66
<PAGE>   70

agreements or otherwise subject to restrictions on transfer. Immediately after
the completion of this offering and the Disney and Hearst concurrent private
placements, we intend to file a registration statement on Form S-8 under the
Securities Act to register all of the shares of common stock issued or reserved
for future issuance under our 1994 Stock Option Plan, 1998 Equity Incentive Plan
and Employee Stock Purchase Plan. After the effective date of the registration
statement on Form S-8, shares purchased upon exercise of options granted
pursuant to the 1994 Stock Option Plan, 1998 Equity Incentive Plan and Employee
Stock Purchase Plan generally would be available for resale in the public
market.

LOCK-UP AGREEMENTS

     Our executive officers, directors and substantially all of our other
existing stockholders are subject to lock-up agreements under which they have
agreed that they will not, without the prior written consent of Morgan Stanley &
Co. Incorporated, offer, pledge, sell, contract to sell, sell any option or
contract to purchase, purchase any option or contract to sell, grant any option,
right or warrant to purchase, or otherwise transfer or dispose of, directly or
indirectly, any shares of common stock or securities convertible into or
exercisable or exchangeable for common stock of Women.com for a period of 180
days after the date of this offering. Morgan Stanley & Co. Incorporated, in its
sole discretion at any time and without notice, may release any or all shares
from the lock-up agreements and permit holders of the shares to resell all or
any portion of their shares at any time prior to the expiration of the lock-up
period.

     In addition, our existing stockholders who are subject to "lock-up"
agreements have agreed that, without the prior written consent of Morgan Stanley
& Co. Incorporated on behalf of the underwriters, such stockholders will not
during the period ending 180 days after the date of the prospectus, make any
demand for, or exercise any right with respect to, the registration of any
shares of common stock or any security convertible into or exercisable or
exchangeable for common stock. Disney may make a demand for registration of the
shares of common stock purchased in the Disney private placement so as to enable
Disney to sell such shares to the public beginning 180 days after the date of
this prospectus. Beginning 180 days after the date of this prospectus, all
shares subject to the lock-up agreements will be eligible for sale in the public
market without restriction, except for shares held by affiliates and Hearst as
described above. See "Description of Capital Stock -- Registration Rights."

                                       67
<PAGE>   71

                                  UNDERWRITING

     Under the terms and subject to the conditions contained in an underwriting
agreement dated the date of this prospectus, the underwriters named below, for
whom Morgan Stanley & Co. Incorporated, Deutsche Bank Securities Inc. and
Salomon Smith Barney Inc. are acting as representatives, have severally agreed
to purchase, and we have agreed to sell to them, the respective number of shares
of common stock set forth opposite the names of the underwriters below:

<TABLE>
<CAPTION>
                                                              NUMBER OF
                            NAME                                SHARES
                            ----                              ----------
<S>                                                           <C>
Morgan Stanley & Co. Incorporated...........................   1,500,000
Deutsche Bank Securities Inc. ..............................     900,000
Smith Barney Inc. ..........................................     600,000
BancBoston Robertson Stephens Inc. .........................      50,000
Bear, Stearns & Co. Inc. ...................................      50,000
Burnham Securities Inc. ....................................      50,000
Donaldson, Lufkin & Jenrette Securities Corporation.........      50,000
A.G. Edwards & Sons, Inc. ..................................      50,000
First Union Securities, Inc. ...............................      50,000
ING Baring LLC..............................................      50,000
Janco Partners, Inc. .......................................      50,000
Janney Montgomery Scott LLC.................................      50,000
Edward D. Jones & Co., L.P. ................................      50,000
Merrill Lynch, Pierce, Fenner & Smith Incorporated..........      50,000
Paine Webber Incorporated...................................      50,000
Muriel Siebert & Co., Inc. .................................      50,000
U.S. Bancorp Piper Jaffray Inc. ............................      50,000
Volpe Brown Whelan & Company, LLC...........................      50,000
                                                              ----------
          Total.............................................   3,750,000
                                                              ==========
</TABLE>

     The underwriters are offering the shares subject to their acceptance of the
shares from us and subject to prior sale. The underwriting agreement provides
that the obligations of the several underwriters to pay for and accept delivery
of the shares of common stock offered in this offering are subject to the
approval of legal matters by their counsel and to other conditions. The
underwriters are obligated to take and pay for all of the shares of common stock
offered in this offering, other than those covered by the over-allotment option
described below, if any such shares are taken. Discover Brokerage Direct, Inc.,
an affiliate of Morgan Stanley & Co. Incorporated, is acting as a selected
dealer in connection with this offering and will be the sole distributor of
shares of common stock over the Internet to its eligible account holders.

     The underwriters initially propose to offer part of the shares of common
stock directly to the public at the public offering price set forth on the cover
page of this prospectus and part to dealers at a price that represents a
concession not in excess of $.42 per share under the public offering price. Any
underwriter may allow, and the dealers may reallow, a concession not in excess
of $.10 per share to other underwriters or to other dealers. After the initial
offering of the shares of common stock, the offering price and other selling
terms may from time to time be varied by the representatives of the
underwriters.

     We have granted to the underwriters an option, exercisable for 30 days from
the date of this prospectus, to purchase up to an aggregate of 562,500
additional shares of common stock at the public offering price set forth on the
cover page hereof, less underwriting discounts and commissions. The underwriters
may exercise this option solely for the purpose of covering over-allotments, if
any, made in

                                       68
<PAGE>   72

connection with this offering of common stock. To the extent this over-allotment
option is exercised, each underwriter will become obligated, subject to other
conditions, to purchase approximately the same percentage of additional shares
of common stock as the number set forth next to each underwriter's name in the
preceding table bears to the total number of shares of common stock set forth
next to the names of all underwriters in the preceding table.

     The underwriters have informed us that they do not intend sales to
discretionary accounts to exceed five percent of the total number of shares of
common stock offered by them.

     In connection with the concurrent private placements, Disney and Hearst are
each purchasing 1,250,000 shares. Hearst will also receive 125,000 shares as a
result of antidilution provisions relating to the Hearst private placement
completed in September 1999. In addition, Hearst will have an option, but no
obligation, to purchase additional shares in the event the underwriters exercise
their over-allotment option in connection with this offering. In the event that
the underwriters' over-allotment option is exercised in full, Hearst will have
the right to purchase up to 318,750 additional shares of common stock. If the
underwriters exercise their over-allotment option in part, Hearst will have an
option to purchase a pro rata portion of these additional shares.

     At our request, the underwriters have reserved up to five percent of the
shares of common stock to be issued by us and offered in this offering for sale,
at the price per share in this offering, to persons with preexisting strategic
or other relationships with Women.com. The number of shares available for sale
to the general public will be reduced to the extent that such persons purchase
such reserved shares. Any reserved shares which are not so purchased will be
offered by the underwriters to the general public on the same basis as the other
shares of common stock offered by the prospectus for this offering.

     Our common stock has been approved for quotation on the Nasdaq National
Market under the symbol "WOMN."

     We and our directors, executive officers and substantially all other
stockholders of Women.com have agreed that, without the prior written consent of
Morgan Stanley & Co. Incorporated on behalf of the underwriters, we will not,
during the period ending 180 days after the date of this prospectus:

     - offer, pledge, sell, contract to sell, sell any option or contract to
       purchase, purchase any option or contract to sell, grant any option,
       right or warrant to purchase, lend, or otherwise transfer or dispose of,
       directly or indirectly, any shares of common stock or any securities
       convertible into or exercisable or exchangeable for common stock; or

     - enter into any swap or other arrangement that transfers to another, in
       whole or in part, any of the economic consequences of ownership of the
       common stock, whether any such transaction described above is to be
       settled by delivery of common stock or such other securities, in cash or
       otherwise.

     The restrictions described in the previous paragraph do not apply to some
circumstances, including:

     - the sale of the shares to the underwriters in this offering;

     - the sale of shares in the Disney and Hearst concurrent private
       placements;

     - the issuance by us of restricted stock awards under our existing employee
       benefit plans or of shares of common stock upon the exercise of an option
       or a warrant or the conversion of a security outstanding on the date of
       this prospectus;

     - the grant of options to officers, directors, employees or consultants
       provided such options are not exercisable prior to the end of the lock-up
       period; or

                                       69
<PAGE>   73

     - transactions relating to shares of common stock or other securities
       acquired in open market transactions after the date of this prospectus.

     In addition, our existing stockholders who are subject to lock-up
agreements have agreed that, without the prior written consent of Morgan Stanley
& Co. Incorporated on behalf of the underwriters, neither they nor any of their
affiliates will, during the period ending 180 days after the date of the
prospectus, make any demand for, or exercise any right with respect to, the
registration of any shares of common stock or any security convertible into or
exercisable or exchangeable for common stock. Disney may make a demand for
registration of the shares of common stock purchased in the Disney private
placement so as to enable Disney to sell such shares to the public beginning 180
days after the date of this prospectus.

     In order to facilitate this offering, the underwriters may engage in
transactions that stabilize, maintain or affect the price of the common stock.
Specifically, the underwriters may over-allot in connection with this offering,
creating a short position in the common stock for their own account. In
addition, to cover over-allotments or to stabilize the price of the common
stock, the underwriters may bid for, and purchase, shares of common stock in the
open market. Finally, the underwriting syndicate may reclaim selling concessions
allowed to an underwriter or a dealer for distributing the common stock in this
offering if the syndicate repurchases previously distributed common stock in
transactions to cover syndicate short positions, in stabilization transactions
or otherwise. Any of these activities may stabilize or maintain the market price
of the common stock above independent market levels. The underwriters are not
required to engage in these activities and may end any of these activities at
any time.

     The underwriters and we have agreed to indemnify each other against
liabilities related to this offering, including liabilities we may face under
the Securities Act.

PRICING OF THIS OFFERING AND THE DISNEY AND HEARST CONCURRENT PRIVATE PLACEMENTS

     Prior to this offering, there has been no public market for our common
stock. The per share price for the shares of common stock offered in this
offering was determined by negotiations between us and the representatives of
the underwriters. Among the factors considered in determining this price were
our future prospects and our industry in general, our revenues and other
financial and operating information in recent periods, and the price-earnings
ratios, price-sales ratios, market prices of securities and financial and
operating information of companies engaged in activities similar to us. The per
share price for the shares of the common stock sold in the Disney and Hearst
concurrent private placements is the same as the per share price of the common
stock offered in this offering.

                                 LEGAL MATTERS

     The validity of the issuance of the shares of common stock offered in this
offering and other matters will be passed upon for us by Cooley Godward LLP,
Menlo Park, California and the validity of the shares of common stock offered in
this offering and other matters will be passed upon for the underwriters by
Wilson Sonsini Goodrich & Rosati, Professional Corporation, Palo Alto,
California. An investment partnership comprised of members and senior associates
of Cooley Godward LLP beneficially owns 19,791 shares of common stock.

                                    EXPERTS

     The financial statements as of December 31, 1998 and 1997 and for each of
the three years in the period ended December 31, 1998, included in this
prospectus and the financial statement schedule included in the

                                       70
<PAGE>   74

registration statement, have been so included in reliance on the report of
PricewaterhouseCoopers LLP, independent accountants, given on the authority of
said firm as experts in accounting and auditing.

     The consolidated financial statements of Certain Operations of the New
Media & Technology Division of The Hearst Corporation as of December 31, 1998
and 1997, and for each of the three years in the period ended December 31, 1998
included in this prospectus and the related financial statement schedule
included elsewhere in the registration statement have been audited by Deloitte &
Touche LLP, independent auditors, as stated in their report appearing herein,
and are included in reliance upon the report of such firm given upon their
authority as experts in accounting and auditing.

                             ADDITIONAL INFORMATION

     We have filed with the Securities and Exchange Commission a registration
statement on Form S-1 under the Securities Act with respect to the shares of
common stock offered in this offering. The prospectus for this offering, which
constitutes a part of the registration statement, does not contain all of the
information set forth in the registration statement or the exhibits and
schedules which are part of the registration statement. For further information
with respect to us and our common stock see the registration statement and the
exhibits and schedules thereto. Statements contained in the prospectus for this
offering regarding the contents of any contract or any other document to which
reference is made are not necessarily complete, and, in each instance where a
copy of such contract or other document has been filed as an exhibit to the
registration statement, reference is made to the copy so filed, each such
statement being qualified in all respects by such reference. Any documents we
file, including a copy of the registration statement and the exhibits thereto
may be inspected without charge at the Public Reference Room of the Commission
at Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549, and copies
of all or any part of the registration statement may be obtained from the Public
Reference Section of the Commission upon the payment of the fees prescribed by
the Commission. The public may obtain information on the operation of the Public
Reference Room by calling the Commission at 1-800-SEC-0330. The Commission also
maintains an Internet site at www.sec.gov that contains reports, proxy and
information statements and other information regarding registrants, such as
Women.com, that file electronically with the Commission.

     Upon completion of this offering, we will become subject to the information
and periodic reporting requirements of the Securities Exchange Act, as amended,
and, accordingly, will file periodic reports, proxy statements and other
information with the Commission. These periodic reports, proxy statements and
other information will be available for inspection and copying at the
Commission's public reference rooms, and the Internet site of the Commission
referred to above.

     Our principal executive offices are located at 1820 Gateway Drive, Suite
100, San Mateo, California 94404. Our fiscal year ends on December 31. We
maintain an Internet site at www.women.com. The reference to our web address
does not constitute incorporation by reference of the information contained at
this site.

                                       71
<PAGE>   75

                            WOMEN.COM NETWORKS, INC.

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
WOMEN.COM NETWORKS, INC.
  Report of Independent Accountants.........................   F-2
  Balance Sheets............................................   F-3
  Statements of Operations..................................   F-4
  Statements of Stockholders' Equity (Deficit)..............   F-5
  Statements of Cash Flows..................................   F-6
  Notes to Financial Statements.............................   F-8
CERTAIN OPERATIONS OF THE NEW MEDIA AND TECHNOLOGY DIVISION
  OF THE HEARST CORPORATION (HOMEARTS) FINANCIAL STATEMENTS
  Independent Auditors' Report..............................  F-28
  Consolidated Balance Sheets...............................  F-29
  Consolidated Statements of Operations.....................  F-30
  Consolidated Statements of Cash Flows.....................  F-31
  Notes to Consolidated Financial Statements................  F-32
PRO FORMA COMBINED FINANCIAL STATEMENTS
  Pro Forma Combined Statements of Operations (unaudited)...  F-38
  Notes to Pro Forma Combined Statements of Operations
     (unaudited)............................................  F-40
</TABLE>

                                       F-1
<PAGE>   76

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and
Stockholders of Women.com Networks, Inc.

     In our opinion, the accompanying balance sheets and the related statements
of operations, of stockholders' equity (deficit) and of cash flows present
fairly, in all material respects, the financial position of Women.com Networks,
Inc., as of December 31, 1997 and 1998 and the results of its operations and its
cash flows for each of three years ended December 31, 1996, 1997 and 1998, in
conformity with generally accepted accounting principles. These financial
statements are the responsibility of Women.com Networks, Inc.'s management; our
responsibility is to express an opinion on these financial statements based on
our audits. We conducted our audits of these financial statements in accordance
with generally accepted auditing standards, which 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, assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion expressed above.

                                          /s/ PricewaterhouseCoopers LLP

San Jose, California
May 7, 1999, except for Note 1
as to which the date is September 27, 1999
and Note 13 as to which
the date is October 14, 1999

                                       F-2
<PAGE>   77

                            WOMEN.COM NETWORKS, INC.

                                 BALANCE SHEETS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                               DECEMBER 31,                     PRO FORMA
                                                           --------------------    JUNE 30,     JUNE 30,
                                                             1997        1998        1999         1999
                                                           --------    --------    ---------    ---------
                                                                                        (UNAUDITED)
<S>                                                        <C>         <C>         <C>          <C>
ASSETS
Current assets:
  Cash and cash equivalents..............................  $  4,885    $ 12,235    $ 26,815     $ 26,815
  Accounts receivable, less allowance for doubtful
    accounts of $47, $295 and $513 (unaudited),
    respectively.........................................       962       2,442       6,064        6,064
  Accounts receivable, related party.....................        --          --       1,225        1,225
  Prepaid and other current assets.......................        28         526       3,810        3,810
                                                           --------    --------    --------     --------
Total current assets.....................................     5,875      15,203      37,914       37,914
Property and equipment, net..............................       493       1,261       3,934        3,934
Intangible assets, net...................................        --       1,505      55,763       55,763
Other assets.............................................        62          93       3,990        3,990
                                                           --------    --------    --------     --------
Total assets.............................................  $  6,430    $ 18,062    $101,601     $101,601
                                                           ========    ========    ========     ========
LIABILITIES, MANDATORILY REDEEMABLE CONVERTIBLE PREFERRED
STOCK AND WARRANTS AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
  Accounts payable.......................................  $    611    $  2,828    $  6,270     $  6,270
  Accounts payable, related party........................        --          --         925          925
  Accrued liabilities....................................         5         337       2,289        2,289
  Accrued compensation and related benefits..............       263         364         900          900
  Current portion of capital lease obligation............        65          15          --           --
  Notes payable..........................................       244         348          --           --
  Deferred revenue.......................................     1,813       1,455       2,270        2,270
                                                           --------    --------    --------     --------
Total current liabilities................................     3,001       5,347      12,654       12,654
Other liabilities........................................       673          --          --           --
                                                           --------    --------    --------     --------
Total liabilities........................................     3,674       5,347      12,654       12,654
                                                           --------    --------    --------     --------
Mandatorily redeemable convertible preferred stock, no
  par value:
  Authorized: 18,286 shares
  Issued and outstanding: 6,891 shares at December 31,
    1997, 13,438 shares at December 31, 1998, 13,438
    shares at June 30, 1999 (unaudited) and none in pro
    forma (unaudited)
  (Aggregate liquidation value of $37,482 (unaudited) at
    June 30, 1999).......................................    14,512      34,905      35,150           --
  Mandatorily redeemable convertible preferred stock
    warrants.............................................       500         515         515           --
                                                           --------    --------    --------     --------
                                                             15,012      35,420      35,665           --
                                                           --------    --------    --------     --------
Commitments and contingencies (Notes 7 and 13)
Stockholders' equity (deficit):
  Preferred stock, $.001 par value:
    Authorized: 5,000 shares at June 30, 1999 and pro
      forma
    Issued or outstanding; none at June 30, 1999
      (unaudited)........................................        --          --          --           --
  Convertible units, 2,000 issued and outstanding at
    June 30, 1999........................................        --          --      19,249           --
  Common stock, par value: $.001
    Authorized: 60,000 shares at June 30, 1999 and
      195,000 shares pro forma
    Issued and outstanding: 749 shares at December 31,
      1997, 1,497 shares at December 31, 1998, 19,987
      (unaudited) shares at June 30, 1999 and 35,579
      (unaudited) shares pro forma.......................         1           3          21           36
  Additional paid-in capital.............................       126       5,269      95,464      150,363
  Notes receivable from stockholders.....................       (44)        (44)        (44)         (44)
  Unearned compensation..................................        --      (1,979)     (4,820)      (4,820)
  Accumulated deficit....................................   (12,339)    (25,954)    (56,588)     (56,588)
                                                           --------    --------    --------     --------
Total stockholders' equity (deficit).....................   (12,256)    (22,705)     53,282       88,947
                                                           --------    --------    --------     --------
Total liabilities, mandatorily redeemable convertible
  preferred stock and warrants and stockholders' equity
  (deficit)..............................................  $  6,430    $ 18,062    $101,601     $101,601
                                                           ========    ========    ========     ========
</TABLE>

                            See accompanying notes.
                                       F-3
<PAGE>   78

                            WOMEN.COM NETWORKS, INC.

                            STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                                           SIX MONTHS
                                        YEAR ENDED DECEMBER 31,          ENDED JUNE 30,
                                     ------------------------------    -------------------
                                      1996       1997        1998       1998        1999
                                     -------    -------    --------    -------    --------
                                                                           (UNAUDITED)
<S>                                  <C>        <C>        <C>         <C>        <C>
Net revenues.......................  $   729    $ 2,798    $  7,247    $ 2,746    $  8,512
Net revenues, related party........       --         --          --         --         919
                                     -------    -------    --------    -------    --------
Total net revenues.................      729      2,798       7,247      2,746       9,431
Operating expenses:
  Production, product and
     technology....................    1,174      2,922       5,728      2,495       8,944
  Sales and marketing..............      957      3,907      12,042      3,605      17,299
  General and administrative.......      956      1,101       1,374        622       3,544
  Stock-based compensation.........       --         --       1,170        325       1,540
  Amortization of acquired
     intangibles...................       --         --         517        172       8,947
                                     -------    -------    --------    -------    --------
     Total operating expenses......    3,087      7,930      20,831      7,219      40,274
                                     -------    -------    --------    -------    --------
Loss from operations...............   (2,358)    (5,132)    (13,584)    (4,473)    (30,843)
Other income, net..................       69        154         596        142         480
Interest expense...................      (16)      (117)        (57)       (22)        (26)
                                     -------    -------    --------    -------    --------
Net loss...........................   (2,305)    (5,095)    (13,045)    (4,353)    (30,389)
Dividend accretion on mandatorily
  redeemable convertible preferred
  stock............................     (682)    (1,517)       (570)      (285)       (245)
                                     -------    -------    --------    -------    --------
Net loss attributable to common
  stockholders.....................  $(2,987)   $(6,612)   $(13,615)   $(4,638)   $(30,634)
                                     =======    =======    ========    =======    ========
Basic and diluted net loss per
  share attributable to common
  stockholders.....................  $ (4.26)   $ (9.15)   $ (10.52)   $ (4.20)   $  (1.83)
                                     =======    =======    ========    =======    ========
Shares used in computing basic and
  diluted net loss per share.......      702        722       1,294      1,105      16,760
                                     =======    =======    ========    =======    ========
Basic and diluted pro forma net
  loss per share...................                        $  (1.13)              $   (.99)
                                                           ========               ========
Shares used in computing pro forma
  basic and diluted net loss per
  share............................                          11,548                 30,786
                                                           ========               ========
</TABLE>

                            See accompanying notes.
                                       F-4
<PAGE>   79

                            WOMEN.COM NETWORKS, INC.

                  STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                               CONVERTIBLE                                        NOTES
                                  UNITS          COMMON STOCK     ADDITIONAL    RECEIVABLE
                             ----------------   ---------------    PAID-IN         FROM         UNEARNED     ACCUMULATED
                             SHARES   AMOUNT    SHARES   AMOUNT    CAPITAL     STOCKHOLDERS   COMPENSATION     DEFICIT
                             ------   -------   ------   ------   ----------   ------------   ------------   -----------
<S>                          <C>      <C>       <C>      <C>      <C>          <C>            <C>            <C>
Balances, December 31,
  1995.....................     --         --      700    $ 1      $   120         $(44)        $    --       $ (2,740)
Issuance of common stock
  pursuant to exercise of
  stock options............     --         --        3     --           --           --              --             --
Accretion of mandatorily
  redeemable convertible
  preferred stock..........     --         --       --     --           --           --              --           (682)
Net loss...................     --         --       --     --           --           --              --         (2,305)
                             -----    -------   ------    ---      -------         ----         -------       --------
Balances, December 31,
  1996.....................     --         --      703      1          120          (44)             --         (5,727)
Issuance of common stock
  pursuant to exercise of
  stock options............     --         --       46     --            6           --              --             --
Accretion of mandatorily
  redeemable convertible
  preferred stock..........     --         --       --     --           --           --              --         (1,517)
Net loss...................     --         --       --     --           --           --              --         (5,095)
                             -----    -------   ------    ---      -------         ----         -------       --------
Balances, December 31,
  1997.....................     --         --      749      1          126          (44)             --        (12,339)
Issuance of common stock
  pursuant to exercise of
  stock options............     --         --       73     --           15           --              --             --
Issuance of common stock
  pursuant to acquisition
  of Wild Wild Web.........     --         --      675      2        1,753           --              --             --
Issuance of warrants.......     --         --       --     --          226           --              --             --
Unearned compensation......     --         --       --     --        3,149           --          (3,149)            --
Amortization of unearned
  compensation.............     --         --       --     --           --           --           1,170             --
Accretion of mandatorily
  redeemable convertible
  preferred stock..........     --         --       --     --           --           --              --           (570)
Net loss...................     --         --       --     --           --           --              --        (13,045)
                             -----    -------   ------    ---      -------         ----         -------       --------
Balances, December 31,
  1998.....................     --         --    1,497      3        5,269          (44)         (1,979)       (25,954)
Issuance of common stock
  pursuant to exercise of
  stock options............     --         --      639     --          248           --              --             --
Issuance of common stock
  pursuant to acquisition
  of HomeArts..............     --         --   17,799     18       85,332           --              --             --
Issuance of common stock
  pursuant to exercise of
  warrants.................     --         --       21     --            3           --              --             --
Issuance of restricted
  stock....................     --         --       31     --          231           --              --             --
Issuance of convertible
  units....................  2,000     19,249
Unearned compensation......     --         --       --     --        4,381           --          (4,381)            --
Amortization of unearned
  compensation.............     --         --       --     --           --           --           1,540             --
Accretion of mandatorily
  redeemable convertible
  preferred stock..........     --         --       --     --           --           --              --           (245)
Net loss...................     --         --       --     --           --           --              --        (30,389)
                             -----    -------   ------    ---      -------         ----         -------       --------
Balances, June 30, 1999
  (unaudited)..............  2,000     19,249   19,987    $21      $95,464         $(44)        $(4,820)      $(56,588)
                             =====    =======   ======    ===      =======         ====         =======       ========

<CAPTION>

                                  TOTAL
                              STOCKHOLDERS'
                             EQUITY (DEFICIT)
                             ----------------
<S>                          <C>
Balances, December 31,
  1995.....................      $ (2,663)
Issuance of common stock
  pursuant to exercise of
  stock options............            --
Accretion of mandatorily
  redeemable convertible
  preferred stock..........          (682)
Net loss...................        (2,305)
                                 --------
Balances, December 31,
  1996.....................        (5,650)
Issuance of common stock
  pursuant to exercise of
  stock options............             6
Accretion of mandatorily
  redeemable convertible
  preferred stock..........        (1,517)
Net loss...................        (5,095)
                                 --------
Balances, December 31,
  1997.....................       (12,256)
Issuance of common stock
  pursuant to exercise of
  stock options............            15
Issuance of common stock
  pursuant to acquisition
  of Wild Wild Web.........         1,755
Issuance of warrants.......           226
Unearned compensation......            --
Amortization of unearned
  compensation.............         1,170
Accretion of mandatorily
  redeemable convertible
  preferred stock..........          (570)
Net loss...................       (13,045)
                                 --------
Balances, December 31,
  1998.....................       (22,705)
Issuance of common stock
  pursuant to exercise of
  stock options............           248
Issuance of common stock
  pursuant to acquisition
  of HomeArts..............        85,350
Issuance of common stock
  pursuant to exercise of
  warrants.................             3
Issuance of restricted
  stock....................           231
Issuance of convertible
  units....................        19,249
Unearned compensation......            --
Amortization of unearned
  compensation.............         1,540
Accretion of mandatorily
  redeemable convertible
  preferred stock..........          (245)
Net loss...................       (30,389)
                                 --------
Balances, June 30, 1999
  (unaudited)..............      $ 53,282
                                 ========
</TABLE>

                            See accompanying notes.
                                       F-5
<PAGE>   80

                            WOMEN.COM NETWORKS, INC.

                            STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                    SIX MONTHS
                                                   YEAR ENDED DECEMBER 31,        ENDED JUNE 30,
                                                 ----------------------------   ------------------
                                                  1996      1997       1998      1998       1999
                                                 -------   -------   --------   -------   --------
                                                                                   (UNAUDITED)
<S>                                              <C>       <C>       <C>        <C>       <C>
CASH FLOW FROM OPERATING ACTIVITIES:
  Net loss.....................................  $(2,305)  $(5,095)  $(13,045)  $(4,353)  $(30,389)
  Adjustments to reconcile net loss to net cash
     used in operating activities, net of the
     effects of acquisitions:
       Depreciation and amortization of
          tangible assets......................       78       181        323       147        590
       Amortization of intangibles.............       --        --        517       172      8,947
       Provision for doubtful accounts.........       --        47        248        73        218
       Interest converted to preferred stock...     (226)      109         --        --         --
       Amortization of stock-based
          compensation.........................       --        --      1,170       325      1,540
       Issuance of common stock warrant in
          exchange for financing services......       --        --         15        --         --
       Issuance of restricted stock in exchange
          for services.........................       --        --         --        --        231
       Decrease (increase) in accounts
          receivable...........................      (27)     (783)    (1,728)      158     (2,863)
       Decrease (increase) in accounts
          receivable -- related party..........       --        --         --        --     (1,225)
       Decrease (increase) in prepaids and
          other current assets.................       --        25       (471)     (356)        (6)
       Decrease (increase) in other assets.....      141       (62)       (31)      (16)     2,093
       Increase (decrease) in accounts
          payable..............................       72       439      1,907       (18)     3,442
       Increase (decrease) in accounts
          payable -- related party.............       --        --         --        --        925
       Increase (decrease) in accrued
          liabilities..........................     (252)      133        433     1,066     (1,210)
       Increase (decrease) in deferred
          revenue..............................      (15)    2,440     (1,031)     (761)       690
       Decrease in other liabilities...........       --       (18)        --        --         --
                                                 -------   -------   --------   -------   --------
          Net cash used in operating
            activities.........................   (2,534)   (2,584)   (11,693)   (3,563)   (17,017)
                                                 -------   -------   --------   -------   --------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of property and equipment........     (117)     (506)    (1,075)     (254)    (1,219)
  Acquisition of Internethoroscope.com.........       --        --         --        --       (237)
  Cash received from HomeArts acquisition......       --        --         --        --     13,916
                                                 -------   -------   --------   -------   --------
          Net cash provided by (used in)
            investing activities...............     (117)     (506)    (1,075)     (254)    12,460
                                                 -------   -------   --------   -------   --------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of preferred stock
     and warrants, and convertible units net of
     issuance costs............................    2,296     5,552     20,049    19,823     19,249
  Proceeds from issuance of promissory note....    1,517        --         --        --         --
  Proceeds from exercise of common stock
     warrants..................................       --        --         --        --          3
  Proceeds from exercise of stock options......       --         6         15         6        248
  Principal payments under capital lease
     obligations...............................      (61)      (88)       (50)      (28)       (15)
  Principal payment under term loan............       --        --       (244)      (16)      (348)
  Proceeds from notes payable..................       95       744        348       118         --
                                                 -------   -------   --------   -------   --------
          Net cash provided by (used in)
            financing activities...............    3,847     6,214     20,118    19,903     19,137
                                                 -------   -------   --------   -------   --------
</TABLE>

                                       F-6
<PAGE>   81
                            WOMEN.COM NETWORKS, INC.

                      STATEMENTS OF CASH FLOWS (CONTINUED)
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                    SIX MONTHS
                                                   YEAR ENDED DECEMBER 31,        ENDED JUNE 30,
                                                 ----------------------------   ------------------
                                                  1996      1997       1998      1998       1999
                                                 -------   -------   --------   -------   --------
                                                                                   (UNAUDITED)
<S>                                              <C>       <C>       <C>        <C>       <C>
Net increase in cash and cash equivalents......    1,196     3,124      7,350    16,086     14,580
Cash and cash equivalents at beginning of
  period.......................................      564     1,761      4,885     4,885     12,235
                                                 -------   -------   --------   -------   --------
Cash and cash equivalents at end of period.....  $ 1,760   $ 4,885   $ 12,235   $20,971   $ 26,815
                                                 =======   =======   ========   =======   ========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW
  INFORMATION:
     Cash payments for interest................  $    16   $    24   $     --   $    --   $     --
     Revenue and advertising expense from
       barter transactions.....................  $    --   $    --   $    656   $    88   $    182
SUPPLEMENTAL DISCLOSURE OF NONCASH FINANCING
  INFORMATION:
     Accretion of preferred stock..............  $   682   $ 1,517   $    570   $   285   $    245
     Conversion of notes payable and accrued
       interest to preferred stock.............  $    --   $ 2,017   $     --   $    --   $     --
     Unearned compensation related to stock
       option grants...........................  $    --   $    --   $  3,149   $ 1,117   $  4,381
     Issuance of Series D mandatorily
       redeemable convertible preferred stock
       warrant in exchange for services........  $    --   $    --   $    226   $    --   $     --
Liabilities assumed in connection with
  acquisition of Wild Wild Web, Inc.:
       Fair value of assets acquired...........                      $  2,065
       Common stock issued.....................                        (1,755)
                                                                     --------
       Liabilities assumed.....................                      $    310
                                                                     ========
Liabilities assumed in connection with
  acquisition of HomeArts:
       Fair value of assets acquired...........                                           $ 75,256
       Cash received...........................                                             13,916
       Common stock issued.....................                                            (85,000)
                                                                                          --------
       Liabilities assumed.....................                                           $  4,172
                                                                                          ========
</TABLE>

                            See accompanying notes.
                                       F-7
<PAGE>   82

                            WOMEN.COM NETWORKS, INC.

                         NOTES TO FINANCIAL STATEMENTS
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

NOTE 1 -- FORMATION AND BUSINESS

     Women.com Networks ("Women.com"), a California corporation was incorporated
in October 1992 as Wire Networks, Inc. Women.com provides women with original
content, personalized services, community and shopping on the Internet.

     Effective January 29, 1999, Women.com entered into a joint venture
agreement with Hearst HomeArts, Inc. ("HomeArts"), a subsidiary of The Hearst
Corporation.

     Concurrent with the joint venture agreement, Women.com and HomeArts entered
a roll-up agreement whereby prior to an initial public offering Women.com and
HomeArts would merge and Women.com Networks LLC would be rolled up in connection
with such merger and Women.com Networks, Inc., a Delaware corporation, would be
the surviving entity. This roll-up and merger were completed in August 1999. The
corporation is authorized to issue 195,000,000 shares of $.001 par value common
stock and 5,000,000 shares of $.001 par value preferred stock. All share and per
share data have been retroactively adjusted to reflect the roll-up.

NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

INTERIM FINANCIAL STATEMENTS (UNAUDITED)

     The financial statements as of June 30, 1999 and for the six months ended
June 30, 1999 and June 30, 1998 are unaudited but have been prepared in
accordance with generally accepted accounting principles for interim financial
statements and the rules of the Securities and Exchange Commission and do not
include all disclosures required by generally accepted accounting principles for
annual financial statements. In the opinion of management, all adjustments
(consisting of normal recurring adjustments) necessary for a fair presentation
have been included. The results of operations of any interim period are not
necessarily indicative of the results of operations for the full year.

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 those estimates.

CASH AND CASH EQUIVALENTS

     Women.com considers all highly liquid investments with original or
remaining maturities at the date of purchase of three months or less to be cash
equivalents. The majority of Women.com's cash and cash equivalents are held in a
short-term investment portfolio.

                                       F-8
<PAGE>   83
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

FAIR VALUE OF FINANCIAL INSTRUMENTS

     Carrying amounts of the Women.com's financial instruments including cash
and cash equivalents, accounts receivable, accounts payable, accrued liabilities
and term loan approximate fair value due to their short maturities.

PROPERTY AND EQUIPMENT

     Property and equipment are stated at cost and depreciated on a
straight-line basis over an estimated useful life of three years. Leasehold
improvements are amortized on a straight-line basis over their estimated useful
lives or the term of the lease, whichever is shorter.

     Maintenance and repairs are charged to expense as incurred. When assets are
sold or retired, the cost and related accumulated depreciation are removed from
the accounts and any resulting gain or loss is included in operations.

INTANGIBLE ASSETS

     Goodwill and intangible assets resulting from acquisitions were estimated
by independent appraisers. The intangible asset include the advertising and
viewership base, advertising agreement, trade name, assembled workforce and
covenant not to compete. Goodwill and other intangible assets are amortized on a
straight-line basis over the estimated periods of benefit, which range from two
to five years, except for the advertising agreement, which is being amortized as
utilized.

IMPAIRMENT OF LONG-LIVED ASSETS

     Women.com evaluates the recoverability of 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 requires recognition of impairment of long-lived
assets in the event the net book value of such assets exceeds the future
undiscounted cash flows attributable to such assets.

REVENUE RECOGNITION

     Advertising revenues are derived principally from short-term advertising
contracts in which Women.com typically guarantees a minimum number of
impressions or pages to be delivered to users over a specified period of time
for a fixed fee. Advertising revenues are recognized ratably in the period in
which the advertising is displayed, provided that no significant obligations
remain. To the extent that minimum guaranteed page deliveries are not met,
Women.com defers recognition of the corresponding revenues until the guaranteed
page deliveries are achieved.

     To date, Women.com's revenues have been derived primarily from the sale of
advertising contracts, advertising sponsorships and production contracts.
Sponsorship revenues are derived principally from contracts ranging from two to
six years in which Women.com commits to provide sponsors enhanced promotional
opportunities beyond traditional banner advertising. Sponsorship agreements
typically include the delivery of impressions, exclusive relationships and the
design and development of

                                       F-9
<PAGE>   84
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

co-branded sites designed to enhance the promotional objective of the sponsor.
Women.com recognizes sponsorship revenues as earned, which is generally ratably
over the contract period, provided that no significant obligations remain. To
the extent that committed obligations are not met, Women.com defers recognition
of the corresponding revenues until the obligations are met.

     Sponsorship and advertising revenues were approximately 58%, 88%, 74% and
79% of total revenues for the years ended December 31, 1996, 1997 and 1998 and
the six months ended June 30, 1999, respectively.

     Advertising revenues include barter revenues, which are the exchange by
Women.com of advertising space on Women.com's web sites for reciprocal
advertising space on other web sites. Revenues from these barter transactions
are recorded as advertising revenues at the lower of the estimated fair value of
the advertisements received or delivered and are recognized when the
advertisements are run on Women.com's web sites. Barter expenses are recorded
when Women.com's advertisements are run on the reciprocal web sites, which is
typically in the same period as when advertisements are run on Women.com's web
sites. There was no barter revenue in 1996 and 1997. Barter revenues represented
9% of net revenues for the year ended December 31, 1998 and 1.9% of net revenues
for the six months ended June 30, 1999.

     A number of Women.com's agreements provide that it receive revenues from
electronic commerce transactions. These revenues are recognized by Women.com
upon notification from the advertiser of revenues earned by Women.com.

     Production revenues represent fees for content and site production.
Production revenues are derived from contracts in which Women.com designs and
develops content for third parties, for use principally on the Women.com
network. Women.com recognizes production revenues as earned, which is generally
as services are performed over the contract period. To the extent that committed
obligations under production agreements are not met, revenue recognition is
deferred until the obligations are met.

ADVERTISING

     Women.com expenses advertising costs as they are incurred. Advertising
expense for the years ended December 31, 1996, 1997 and 1998 was $227,000,
$1,600,000 and $4,021,000, respectively, and for the six months ended June 30,
1999 was $6,145,000.

INCOME TAXES

     Women.com accounts for income taxes using the liability method under which
deferred tax assets and liabilities are calculated using current tax laws and
rates in effect at the balance sheet date. A valuation allowance is recorded
when it is more likely than not that the net deferred tax asset will not be
recovered.

STOCK-BASED COMPENSATION

     Women.com accounts for its stock-based compensation in accordance with
Accounting Principles Board Opinion No. 25 ("APB 25"), "Accounting for Stock
Issued to Employees." Women.com has elected to adopt the disclosure only
provisions of Statement of Financial Accounting Standards No. 123

                                      F-10
<PAGE>   85
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

("SFAS 123"), "Accounting for Stock-Based Compensation," which also requires pro
forma disclosures in the financial statements as if the measurement provisions
of SFAS 123 had been adopted. Under APB No. 25, compensation expense is based on
the difference, if any, on the date of the grant, between the deemed fair value
of Women.com's stock and exercise price. Stock options issued to non-employees
have been accounted for in accordance with SFAS 123 and valued using the
Black-Scholes model.

CERTAIN RISKS AND CONCENTRATIONS

     Substantially all of Women.com's cash and cash equivalents as of December
31, 1998 are on deposit with one major financial institution. Deposits at any
point in time may exceed the federally insured limits.

     Financial instruments which potentially subject Women.com to concentrations
of credit risk consist principally of trade accounts receivable.

     Women.com provides advertising to a variety of customers for placement on
its Web sites and generally does not require collateral. Although Women.com
maintains allowance for potential credit losses that it believes to be adequate,
a payment default on a significant sale could materially and adversely affect
its operating results and financial condition. At December 31, 1997, one
customer accounted for 30.9% of accounts receivable, at December 31, 1998, one
customer accounted for 10.6% of accounts receivable and at June 30, 1999 one
customer accounted for 18.1% of accounts receivable. For fiscal years 1997 and
1998, one individual customer accounted for approximately 19%, 13% and 21% of
revenues, respectively. No individual customer accounted for 10% or more of
revenues in fiscal year 1996 and the six months ended June 30, 1999.

     Women.com operates in a single business segment which is characterized by
rapid technological advances, changes in customer requirements and evolving
regulatory requirements and industry standards. Any failure by Women.com to
anticipate or to respond adequately to technological changes in its industry,
changes in customer requirements or changes in regulatory requirements or
industry standards, could have a material adverse affect on Women.com's business
and operating results.

     Women.com relies on a number of third party suppliers for various services,
including web hosting, banner advertising, delivery software and Internet
traffic measurement software.

NET LOSS PER SHARE

     Women.com computes net loss per share in accordance with SFAS No. 128,
"Earnings per Share." Under the provisions of SFAS No. 128, basic net loss per
share is computed by dividing the net loss attributable to common stockholders
for the period by the weighted average number of common shares outstanding
during the period. Diluted net loss per share is computed by dividing the net
loss for the period by the weighted average number of common and common stock
equivalent shares outstanding during the period. Common equivalent shares,
composed of common shares issuable upon the exercise of stock options and
warrants and upon conversion of mandatorily redeemable convertible preferred
stock, are included in the diluted net loss per share to the extent such shares
are dilutive.

                                      F-11
<PAGE>   86
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

     The following table sets forth the computation of basic and diluted net
loss per share for the periods indicated, (in thousands, except per share
amounts):

<TABLE>
<CAPTION>
                                                                        SIX MONTHS
                                       YEAR ENDED DECEMBER 31,        ENDED JUNE 30,
                                     ----------------------------   ------------------
                                      1996      1997       1998      1998       1999
                                     -------   -------   --------   -------   --------
                                                                       (UNAUDITED)
<S>                                  <C>       <C>       <C>        <C>       <C>
Numerator:
  Net loss.........................  $(2,305)  $(5,095)  $(13,045)  $(4,353)  $(30,389)
  Accretion of mandatorily
     redeemable convertible
     preferred stock to redemption
     value.........................     (682)   (1,517)      (570)     (285)      (245)
                                     -------   -------   --------   -------   --------
  Net loss attributable to common
     stockholders..................  $(2,987)  $(6,612)  $(13,615)  $(4,638)  $(30,634)
                                     =======   =======   ========   =======   ========
Denominator:
  Shares used in computing basic
     and diluted net loss per
     share.........................      702       722      1,294     1,105     16,760
                                     =======   =======   ========   =======   ========
  Basic and diluted net loss per
     share attributable to common
     stockholders..................  $ (4.26)  $ (9.15)  $ (10.52)  $ (4.20)  $  (1.83)
                                     =======   =======   ========   =======   ========
Antidilutive securities including
  options, warrants, preferred
  stock and convertible units not
  included in net loss per share
  calculation......................    4,014    10,065     18,607    17,326     22,012
                                     =======   =======   ========   =======   ========
</TABLE>

PRO FORMA NET LOSS PER SHARE (UNAUDITED)

     Pro forma net loss per share for the year ended December 31, 1998 and the
six months ended June 30, 1999, is computed using the weighted average number of
common shares outstanding, including the pro forma effects of the conversion of
convertible preferred stock and units into common stock effective upon the
consummation of the merger and the roll-up of Women.com Networks LLC completed
on August 4, 1999 on an as-if-converted basis. Pro forma diluted net loss per
share is computed using the pro forma weighted average number of common and
common equivalent shares outstanding. Common equivalent shares, composed of
common shares issuable upon the exercise of stock options and warrants, are not
included in pro forma diluted net loss per share as such shares are
antidilutive.

                                      F-12
<PAGE>   87
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

     The following table sets forth the computation of pro forma basic and
diluted net loss per share (unaudited) (in thousands, except per share amounts):

<TABLE>
<CAPTION>
                                                                           SIX MONTHS
                                                            YEAR ENDED       ENDED
                                                           DECEMBER 31,     JUNE 30,
                                                               1998           1999
                                                           ------------   ------------
<S>                                                        <C>            <C>
Numerator:
  Net loss...............................................    $(13,045)      $(30,389)
                                                             ========       ========
Denominator:
  Shares used in computing basic and diluted net loss per
     share...............................................       1,294         16,760
  Adjustment to reflect assumed conversion of all
     preferred stock and convertible units from date of
     issuance............................................      10,254         14,026
                                                             --------       --------
  Shares used in computing pro forma basic and diluted
     net loss per share..................................      11,548         30,786
                                                             ========       ========
Basic and diluted pro forma net loss per share...........    $  (1.13)      $   (.99)
                                                             ========       ========
Antidilutive securities including options and warrants
  not included in pro forma net loss per share
  calculation............................................       5,169          6,574
                                                             ========       ========
</TABLE>

PRO FORMA JUNE 30, 1999 (UNAUDITED)

     Effective upon the closing of the offering, warrants to acquire 239,870
shares of common stock, which expire upon the closing of the offering, will be
net exercised for a total of 153,592 shares of common stock.

COMPREHENSIVE INCOME

     Effective January 1, 1998, Women.com adopted the provisions of SFAS No.
130, "Reporting Comprehensive Income." This statement requires companies to
classify items of other comprehensive income by their components in the
financial statements and display the accumulated balance of other comprehensive
income separately from retained earnings in the equity section of a statement of
financial position. To date, Women.com has not had any transactions that are
required to be reported as comprehensive income.

RECENT ACCOUNTING PRONOUNCEMENTS

     In June 1997, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 131, "Disclosures about Segments of an Enterprise and Related Information."
This statement established standards for reporting information about operating
segments in annual financial statements. It also established standards for
related disclosures about products and services, geographic areas and major
customers. The disclosures prescribed by SFAS No. 131 are effective for fiscal
years beginning after December 15, 1997. Women.com has determined that it does
not have any separately reportable business segments as of December 31, 1998.

                                      F-13
<PAGE>   88
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

     In March 1998, the American Institute of Certified Public Accountants
issued Statement of Position ("SOP") No. 98-1, "Accounting for the Cost of
Computer Software Developed or Obtained for Internal Use," which provides
guidance on accounting for the cost of computer software developed or obtained
for internal use. SOP No. 98-1 is effective for financial statements for fiscal
years beginning after December 15, 1998. The adoption of SOP No. 98-1 will not
have a material impact on the financial statements.

     In April 1998, AcSEC issued SOP 98-5, "Reporting on the Costs of Start-Up
Activities." This SOP provides guidance on the financial reporting of start-up
costs and organization costs. It requires the costs of start-up activities and
organization costs to be expensed as incurred. The SOP is effective for
financial statements for fiscal years beginning after December 15, 1998. The
adoption of SOP No. 98-5 will not have a material impact on the financial
statements.

     In June 1998, FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("SFAS No. 133"), which establishes
accounting and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts (collectively referred to as
derivatives), and for hedging activities. SFAS No. 133 is effective for all
fiscal quarters for fiscal years beginning after June 15, 2000. Women.com is
assessing the potential impact of this pronouncement on the financial
statements, however they do not expect any significant impact since Women.com
currently does not have any derivative instruments and does not anticipate
acquiring any.

NOTE 3 -- ACQUISITIONS

     Effective April 2, 1998, Women.com acquired substantially all the assets of
Wild Wild Web, Inc., which developed the Web site known as StorkSite. The
acquisition has been accounted for using the purchase method of accounting and
accordingly, the purchase price has been allocated to the tangible and
intangible assets acquired and liabilities assumed on the basis of their
respective fair values on the acquisition date. The fair value of net assets
acquired was determined by an independent appraiser. The allocation of the
purchase price is summarized below (in thousands):

<TABLE>
<S>                                                           <C>
Intangibles.................................................  $1,516
Goodwill....................................................     506
Property and equipment......................................      16
Net current liabilities assumed.............................    (253)
                                                              ------
          Total purchase price..............................  $1,785
                                                              ======
</TABLE>

     Intangibles include advertising and viewership base, trade name, assembled
workforce and a covenant not to compete. The excess of the purchase price over
the fair value of the net tangible and identifiable intangible assets acquired
has been recorded as goodwill.

     Effective January 29, 1999, Women.com Networks and HomeArts entered into a
joint venture agreement as described in Note 1. Under the terms of the
agreement, Women.com Networks and HomeArts contributed their businesses to
Women.com Networks LLC. Under the terms of the agreement Women.com Networks and
HomeArts each have fifty percent voting interest, except that Women.com Networks
has the sole authority to initiate an initial public offering. In addition,
senior-management of the joint venture is comprised solely of Women.com Networks
management. Given these

                                      F-14
<PAGE>   89
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

facts and that Women.com, on a fully diluted basis owned 53.6% of Women.com
Networks LLC, Women.com was determined to be the accounting acquirer pursuant to
Staff Accounting Bulletin Topic 2-A2.

     The acquisition has been accounted for using the purchase method of
accounting and accordingly, the purchase price has been allocated to the
tangible and intangible assets acquired and liabilities assumed on the basis of
their respective fair values on the acquisition date. The fair value of net
assets acquired was determined by an independent appraiser.

     The acquisition has been structured as a tax free exchange of stock,
therefore, the differences between the recognized fair values of the acquired
assets, including tangible assets and their historical tax bases are not
deductible for tax purposes. Women.com Networks LLC elected to be taxed as a
partnership beginning with the formation of the joint venture and until
Women.com Networks LLC is rolled up into Women.com Networks, Inc. in connection
with an initial public offering. As a consequence, for this period the federal
and state tax effects of the tax losses will be recorded by the members of the
joint venture in their respective income tax returns.

     The allocation of the purchase price is summarized below (in thousands):

<TABLE>
<S>                                                           <C>
Intangibles.................................................  $14,078
Goodwill....................................................   47,951
Prepaid advertising.........................................    5,680
Property and equipment......................................    2,044
Net current assets..........................................   16,685
                                                              -------
          Total purchase price..............................  $86,438
                                                              =======
</TABLE>

     Intangibles include advertising and viewership base and assembled
workforce. The excess of the purchase price over the fair value of the net
tangibles and identifiable intangible assets acquired has been recorded as
goodwill. The intangibles and goodwill are being amortized on a straight-line
basis over a period of two to five years.

     The following unaudited pro forma financial information reflects the
results of operations for the year ended December 31, 1998 and the six months
ended June 30, 1999 as if the acquisition of HomeArts, and HomeArts' acquisition
of Astronet, had occurred on January 1, 1998 and 1999, respectively, and after
giving effect to purchase accounting adjustments and the effects of the
automatic conversion of convertible preferred stock into common stock effective
upon the closing of Women.com's initial public offering on an as-if-converted
basis. These pro forma results have been prepared for comparative purposes only
and do not purport to be indicative of what operating results would have been

                                      F-15
<PAGE>   90
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

had the acquisition actually taken place on January 1, 1998 or 1999, and may not
be indicative of future operating results (in thousands, except per share
amounts):

<TABLE>
<CAPTION>
                                                                        SIX MONTHS
                                                        YEAR ENDED        ENDED
                                                       DECEMBER 31,      JUNE 30,
                                                           1998            1999
                                                       ------------    ------------
<S>                                                    <C>             <C>
Net revenues.........................................    $ 11,650        $  9,681
Loss from operations.................................     (50,140)        (33,868)
Net loss attributable to common stockholders.........     (50,171)        (33,659)
Pro forma basic and diluted net loss per share.......    $  (1.71)       $  (1.00)
</TABLE>

NOTE 4 -- BALANCE SHEET COMPONENTS (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                     DECEMBER 31,
                                                    ---------------      JUNE 30,
                                                    1997      1998         1999
                                                    -----    ------    ------------
                                                                       (UNAUDITED)
<S>                                                 <C>      <C>       <C>
Prepaid and other current assets
     Prepaid advertising..........................  $  --    $   --      $ 3,521
     Other prepaid expenses and current assets....     28       526          289
                                                    -----    ------      -------
                                                    $  28    $  526      $ 3,810
                                                    =====    ======      =======
Property and equipment, net
  Computer equipment and software.................  $ 709    $1,688      $ 4,512
  Furniture and fixtures..........................     98       195          581
  Leasehold improvements..........................     17        32           86
                                                    -----    ------      -------
                                                      824     1,915        5,179
  Less accumulated depreciation and
     amortization.................................   (331)     (654)      (1,245)
                                                    -----    ------      -------
                                                    $ 493    $1,261      $ 3,934
                                                    =====    ======      =======
Intangible assets
  Advertising and viewership base.................  $  --    $1,138      $13,681
  Assembled workforce.............................     --       100        1,872
  Covenant not to compete.........................     --        66           66
  Goodwill........................................     --       506       49,395
  Tradename.......................................     --       212          212
                                                    -----    ------      -------
                                                       --     2,022       65,226
  Less accumulated amortization...................     --      (517)      (9,463)
                                                    -----    ------      -------
                                                    $  --    $1,505      $55,763
                                                    =====    ======      =======
Other assets
  Prepaid advertising.............................     --        --        3,567
  Rent deposits and other assets..................     62        93          423
                                                    -----    ------      -------
                                                    $  62    $   93      $ 3,990
                                                    =====    ======      =======
</TABLE>

     Equipment under capital lease obligations totaled $250,580 with accumulated
amortization of $250,580 as of June 30, 1999.

                                      F-16
<PAGE>   91
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

NOTE 5 -- CAPITAL LEASE OBLIGATION AND NOTE PAYABLE

     Women.com has acquired equipment under a capital lease agreement. At
December 31, 1998, there are no additional amounts available under the agreement
for capital lease financing. At December 31, 1998, future minimum lease payments
under the capital lease of approximately $15,000 are due in 1999.

     In April 1998, Women.com entered into a loan agreement to borrow the lesser
of $3 million or 80% of eligible receivables with a bank, bearing interest at
prime plus 0.5% (8.25% at December 31, 1998) and is collateralized by
substantially all of Women.com's assets. At December 31, 1998, $348,000 was
outstanding. The outstanding principal and interest are due on demand.

NOTE 6 -- DEFERRED REVENUE

     In connection with the issuance of Women.com's Series C preferred stock in
July and August 1997, Women.com entered into investment agreements with two
stockholders. Under the terms of the agreements, Women.com's right to retain
$1,500,000 and $1,250,000 in proceeds from each of the two stockholders,
respectively, is contingent upon Women.com's development of web sites in
accordance with the timetable and requirements set forth in the agreements. In
the event of discontinuation of the projects, the unused portion may be returned
or allocated for use on another project. Women.com has deferred the $1,500,000
and $1,250,000 and is recognizing revenues in accordance with development
efforts. As of December 31, 1998 and June 30, 1999, Women.com has recognized
approximately $1,987,000 and $2,480,000 of revenues, respectively, related to
these agreements.

NOTE 7 -- COMMITMENTS AND CONTINGENCIES

     Women.com leases its offices under noncancelable operating leases which
expire through 2001. Women.com is committed to pay a portion of the building's
operating expenses as determined under the agreements.

     At December 31, 1998, future minimum lease payments are as follows (in
thousands):

<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                                  1998
                                                              ------------
<S>                                                           <C>
1999........................................................     $  610
2000........................................................        598
2001........................................................        608
                                                                 ------
          Total future minimum lease payments...............     $1,816
                                                                 ======
</TABLE>

     Rent expense was $163,400, $304,534 $603,702 and $620,268 for the years
ended December 31, 1996, 1997 and 1998, and the six months ended June 30, 1999,
respectively.

ADVERTISING

     In 1998, Women.com entered into certain non-cancelable on-line distribution
agreements. At December 31, 1998, $1.7 million of minimum payments are due in
1999.

                                      F-17
<PAGE>   92
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

ROYALTIES

     In connection with the acquisition of HomeArts (See Note 3), Women.com
agreed to pay Hearst a royalty on the net advertising revenues generated from
the Hearst magazine sites on the Women.com network or from proprietary Hearst
content, until such time as Hearst has recouped the cumulative production costs
incurred in the ongoing production of the Hearst magazine sites. The minimum
aggregate royalty payable under this agreement is $6 million with a maximum
amount payable in any year of $5 million. Thereafter, a royalty shall be
payable, calculated as a percentage of the net advertising revenues dependent on
the gross revenues generated.

LITIGATION

     From time to time, the Company may be involved in litigation arising out of
claims in the normal course of business. Based upon the information presently
available, including discussion with outside legal counsel, management believes
that there are no claims or actions pending or threatened against the Company,
the ultimate resolution of which will have a material adverse effect on the
Company's financial position, liquidity or results of operations.

NOTE 8 -- MANDATORILY REDEEMABLE CONVERTIBLE PREFERRED STOCK (IN THOUSANDS):

     The following table summarizes the activity on mandatorily redeemable
convertible preferred stock and warrants to purchase mandatorily redeemable
convertible preferred stock (in thousands):

<TABLE>
<CAPTION>
                                                    SERIES A          SERIES B          SERIES C           SERIES D
                                                 ---------------   ---------------   ---------------   ----------------    TOTAL
                                                 SHARES   AMOUNT   SHARES   AMOUNT   SHARES   AMOUNT   SHARES   AMOUNT    AMOUNT
                                                 ------   ------   ------   ------   ------   ------   ------   -------   -------
<S>                                              <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>       <C>
Balance at December 1, 1996....................  1,937    $2,839     --     $   --      --    $   --      --    $    --   $ 2,839
Issuance of preferred stock....................     --        --    579      1,286      --        --      --         --     1,286
Accretion on preferred stock...................     --       519     --        163      --        --      --         --       682
Issuance and exercise of warrants..............    748     1,010     --         --      --        --      --         --     1,010
                                                 -----    ------    ---     ------   -----    ------   -----    -------   -------
Balance at December 31, 1996...................  2,685     4,368    579      1,449      --        --      --         --     5,817
Issuance of preferred stock....................     --        --     --         --   3,627     7,178      --         --     7,178
Accretion on preferred stock...................     --       545     --        195      --       777      --         --     1,517
Issuance of warrants...........................     --        --     --         --      --       500      --         --       500
                                                 -----    ------    ---     ------   -----    ------   -----    -------   -------
Balance at December 31, 1997...................  2,685     4,913    579      1,644   3,627     8,455      --         --    15,012
Issuance of preferred stock....................     --        --     --         --      --        --   6,546     19,823    19,823
Issuance of warrants...........................     --        --     --         --      --        --      --         15        15
Accretion on preferred stock...................     --        --     --         --      --       570      --         --       570
                                                 -----    ------    ---     ------   -----    ------   -----    -------   -------
Balance at December 31, 1998...................  2,685     4,913    579      1,644   3,627     9,025   6,546     19,838    35,420
Accretion on preferred stock...................     --        --     --         --      --       245      --         --       245
                                                 -----    ------    ---     ------   -----    ------   -----    -------   -------
Balance at June 30, 1999
 (unaudited)...................................  2,685    $4,913    579     $1,644   3,627    $9,270   6,546    $19,838   $35,665
                                                 =====    ======    ===     ======   =====    ======   =====    =======   =======
Authorized at June 30, 1999
 (unaudited)...................................  2,707              579              7,000             8,000
                                                 =====              ===              =====             =====
</TABLE>

                                      F-18
<PAGE>   93
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

VOTING

     Each share of Series A, B, C, and D preferred stock entitles a holder to
the number of votes per share equal to the number of shares of common stock into
which each share of preferred stock is then convertible.

CONVERSION

     Each share of Series A, B, C and D preferred stock is convertible into
common stock determined by dividing the original issue price by the current
conversion price for each series of preferred stock. The current conversion
price equates to the original issue price. Conversion is at the option of the
holder at any time after issuance.

     The preferred stock automatically converts into common stock at the
conversion price relevant at that time, if Women.com closes a firm commitment
underwritten public offering of shares of common stock in which the aggregate
price received for such shares by Women.com (net of underwriting discount,
commissions and expenses) is at least $20 million for Series D preferred stock
and $10 million for Series A, B and C preferred stock, and at a price per common
share of at least $7.50 for Series C and D preferred stock and $6.75 for Series
A and B preferred stock (subject to adjustment for stock splits, stock
dividends, and recapitalizations).

     In addition, the preferred stockholders have certain registration rights
and other rights and the right to one vote for each share of common stock into
which such shares of preferred stock are convertible.

LIQUIDATION

     The Series A, B, C and D preferred stock have liquidation preferences of
$1.35, $2.25, $3.04 and $3.29 per share, respectively, subject to adjustment for
splits or other recapitalization, plus all declared but unpaid dividends. Upon
liquidation, the holders of Series C and D preferred stock shall be entitled to
be paid out the assets of Women.com before any distribution or payment shall be
made to the holders of Series A preferred stock, Series B preferred stock or any
common stock. If funds are insufficient to permit the payment of the full
preferential amount to the holders of Series C and D preferred stock, then the
entire assets of Women.com legally available for distribution shall be
distributed ratably among the holders of the Series C and D preferred stock.
After the payment of the full liquidation preference of the Series C and D
preferred stock, the assets of Women.com legally available for distribution, if
any, shall be distributed ratably to the holders of Series A and B preferred
stock. If funds are insufficient for full payment to holders of Series A and B
preferred stock, the entire assets and funds of Women.com legally available are
to be distributed ratably among the holders of Series A and B preferred stock.
After the preferred stockholders have received the full amount to which they are
entitled, the remaining assets shall be paid ratably to the holders of the
common stock.

DIVIDENDS

     The holders of Series A, B, C and D preferred stock are entitled to
noncumulative dividends at the rate of $.08, $.225, $.304 and $.329 per share
per annum, respectively, when and if declared by Women.com's Board of Directors.
Such dividends will be declared or paid prior and in preference to any

                                      F-19
<PAGE>   94
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

declaration or payment of any dividend on the common stock, other than a common
stock dividend payable solely in shares of common stock.

REDEMPTION

     At the election of at least a majority of the holders of preferred stock,
Women.com is required to redeem the Series A, B, C and D preferred stock in
three equal annual installments beginning no earlier than March 31, 2001. Upon
redemption, Women.com shall pay in cash in exchange for preferred shares to be
redeemed at their respective original issue price per shares plus a premium of
fifteen percent per year accruing from the original issue dates through December
31, 1997, minus any previously paid dividends. If Women.com does not have
sufficient funds, the redemption shall be effected on a pro-rata basis to the
extent possible and shall redeem the remaining redeemable shares or as soon as
sufficient funds are legally available.

     If required by the stockholders, the redeemable preferred stock payments,
including required accretion would be $13.4 million per year for three years
commencing in 2001.

CONVERTIBLE PREFERRED STOCK WARRANTS

     In 1994, in conjunction with a capital lease agreement, Women.com issued
fully exercisable nontransferable warrants to purchase 22,222 shares of its
Series A preferred stock at a price of $1.35 per share. The warrants expire
December 2004. The fair value of these warrants is not material to the financial
statements.

     In 1997, in conjunction with the issuance of Series C preferred stock,
Women.com issued fully exercisable nontransferable warrants to purchase
1,331,498 shares of Series C preferred stock at a price of $3.04 per share and
443,832 shares of Series C preferred stock at a price of $3.95 per share.
Warrants for 887,665 shares expire in August 2000 and warrants for 887,665
shares expire in October 2000 and have been valued, in aggregate, at $500,000
using the Black-Scholes option pricing model.

     In 1998, in conjunction with a financing arrangement, Women.com issued to
Imperial Bank fully exercisable warrants to purchase 8,224 shares of Series D
preferred stock at an exercise price of $3.29 per share. The warrants expire
April 9, 2003. Women.com valued the warrant using the Black-Scholes option
pricing model. The fair value was recorded as a discount to the amount borrowed
and is being amortized to interest expense.

NOTE 9 -- STOCKHOLDERS' EQUITY

COMMON STOCK

     Each share of common stock has the right to one vote. The holders of common
stock are also entitled to receive dividends whenever funds are legally
available and when declared by the Board of Directors, subject to the prior
rights of holders of all classes of stock at the time outstanding having
priority rights as to dividends.

                                      F-20
<PAGE>   95
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

     At December 31, 1998, the Company had reserved shares of common stock for
future issuance as follows (in thousands):

<TABLE>
<S>                                                           <C>
Convertible preferred stock.................................  13,438
Warrants....................................................   2,067
Stock option plan...........................................   3,693
                                                              ------
                                                              19,198
                                                              ======
</TABLE>

COMMON STOCK WARRANTS

     In February 1996, in conjunction with a facility lease agreement, Women.com
issued fully exercisable and transferable warrants to purchase 21,357 shares of
common stock at a price of $0.13 per share. These warrants, which were granted
at the fair market value of the common stock at the date of grant as determined
by the Board of Directors, expire on February 15, 2006. The fair value of these
warrants is not material to the financial statements.

     In connection with its Series C preferred stock offering, Women.com issued
warrants to an investment banker to purchase up to 89,167 shares of Women.com's
common stock, at an exercise price of $3.00 per share. These warrants are fully
exercisable for a period of five years expiring in July and August 2002 or upon
an initial public offering. The fair value of these warrants is not material to
the financial statements.

     In connection with its Series D preferred stock offering, Women.com issued
to an investment banker warrants to purchase up to 150,703 shares of Women.com's
common stock, at an exercise price of $3.95 per share. These warrants are fully
exercisable and expire at the earlier of July 2003 or upon an initial public
offering. Women.com valued the warrants using the Black-Scholes option pricing
model. The fair value was recorded as issuance costs. Warrant activity is as
follows (in thousands):

<TABLE>
<CAPTION>
                                                            WARRANTS OUTSTANDING
                                                        ----------------------------
                                                                  EXERCISE
                                                        SHARES     PRICE      AMOUNT
                                                        ------    --------    ------
<S>                                                     <C>       <C>         <C>
Balance, December 31, 1995............................    21       $ .13       $  3
Warrants granted......................................    --                     --
                                                         ---                   ----
Balance, December 31, 1996............................    21                      3
Warrants granted......................................    89       $3.00        267
                                                         ---                   ----
Balance, December 31, 1997............................   110                    270
Warrants granted......................................   151       $3.95        596
                                                         ---                   ----
Balance, December 31, 1998............................   261                    866
Warrants exercised....................................   (21)      $ .13         (3)
                                                         ---                   ----
Balance, June 30, 1999 (unaudited)....................   240                   $863
                                                         ===                   ====
</TABLE>

                                      F-21
<PAGE>   96
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

NOTE 10 -- EMPLOYEE BENEFIT PLANS

401(K) SAVINGS PLAN

     Women.com's 401(k) savings plan (the "401(k) Plan") is a defined
contribution retirement plan intended to qualify under Section 401(a) and 401(k)
of the Internal Revenue Code. All full-time employees of Women.com are eligible
to participate in the 401(k) Plan pursuant to the terms of the Plan.
Contributions by Women.com are discretionary and no contributions have been made
by Women.com for the years ended December 31, 1996, 1997 and 1998 and for the
six months ended June 30, 1999.

STOCK OPTION PLAN

     Under Women.com's 1994 Stock Option Plan and 1998 Equity Incentive Plan,
shares of Women.com's common stock have been reserved for the grant of stock
purchase rights and stock options to employees, directors, or consultants under
terms and provisions established by the Board of Directors. Under the terms of
the Plans, incentive options may be granted to employees, and nonstatutory
options and stock purchase rights may be granted to employees and consultants at
prices no less than 100% and 85%, respectively, of the fair market value of
Women.com's common stock at the date of grant, as determined by the Board of
Directors. The options vest at a rate of 25% or 20% per year over a period of
four or five years and expire ten years after the date of grant. In addition,
under the 1994 Stock Option Plan, Women.com has a repurchase right for shares
exercised when an employee ceases to be employed by Women.com.

                                      F-22
<PAGE>   97
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

     The following table summarizes activity under the Plans (in thousands,
except per share amounts):

<TABLE>
<CAPTION>
                                                                      OPTIONS OUTSTANDING
                                                                --------------------------------
                                                                             WEIGHTED
                                                  SHARES                     AVERAGE
                                               AVAILABLE FOR    NUMBER OF    EXERCISE
                                                   GRANT         SHARES       PRICE      AMOUNT
                                               -------------    ---------    --------    -------
<S>                                            <C>              <C>          <C>         <C>
Balance, December 31, 1995...................        192            271       $ .13      $    35
  Additional shares reserved.................        400             --                       --
  Options granted............................       (502)           502         .18           91
  Options canceled...........................         65            (65)        .13           (8)
  Options exercised..........................         --             (2)        .13           (1)
                                                  ------          -----                  -------
Balance, December 31, 1996...................        155            706         .18          117
  Additional shares reserved.................      1,100             --                       --
  Options granted............................       (682)           682         .37          254
  Options canceled...........................         77            (77)        .15          (12)
  Options exercised..........................         --            (45)        .13           (6)
                                                  ------          -----                  -------
Balance, December 31, 1997...................        650          1,266         .28          353
  Additional shares reserved.................      1,850             --                       --
  Options granted............................     (2,111)         2,111        1.65        3,493
  Options canceled...........................        202           (202)        .37          (75)
  Options exercised..........................         --            (73)        .20          (15)
                                                  ------          -----                  -------
Balance, December 31, 1998...................        591          3,102        1.21        3,756
  Additional shares reserved.................      5,000             --                       --
  Restricted stock grant.....................        (79)            --                       --
  Options granted............................     (2,353)         2,353        5.73       13,488
  Options canceled...........................        288           (288)       3.78       (1,090)
  Options exercised..........................         --           (639)        .39         (248)
                                                  ------          -----                  -------
Balance, June 30, 1999 (unaudited)...........      3,447          4,528       $3.51      $15,906
                                                  ======          =====                  =======
</TABLE>

<TABLE>
<CAPTION>
                                                             OPTIONS EXERCISABLE AT
                 OPTIONS OUTSTANDING AT DECEMBER 31, 1998      DECEMBER 31, 1998
                 -----------------------------------------   ----------------------
                                   WEIGHTED
                                   AVERAGE       WEIGHTED                  WEIGHTED
                                  REMAINING       AVERAGE                  AVERAGE
                    NUMBER       CONTRACTUAL     EXERCISE      NUMBER      EXERCISE
EXERCISE PRICE   OUTSTANDING    LIFE IN YEARS      PRICE     EXERCISABLE    PRICE
- --------------   ------------   --------------   ---------   -----------   --------
<S>              <C>            <C>              <C>         <C>           <C>
 $.13 -  .30          819            7.66          $ .21         484         $.20
  .60                 182            8.90            .60          55          .60
  .80                 568            9.10            .80          28          .80
  1.25 - 1.50         885            9.53           1.46          --           --
  2.50 - 2.75         648            9.81           2.68          --           --
                    -----                                        ---
                    3,102                                        567         $.27
                    =====                                        ===
</TABLE>

     At December 31, 1996 and 1997, 101,792 and 274,521 shares, respectively,
were exercisable at a weighted average price of $.15 and $.17, respectively.

                                      F-23
<PAGE>   98
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

FAIR VALUE DISCLOSURES

     Women.com has adopted the disclosure only provisions of Statement of
Financial Accounting Standards No. 123 (SFAS No. 123), "Accounting for
Stock-Based Compensation." Women.com, however, continues to apply APB Opinion
No. 25, "Accounting for Stock Issued to Employees," and related interpretations
in accounting for its plans.

     The fair value of each option grant is estimated on the date of grant using
the minimum value method with the following weighted average assumptions used
for grants:

<TABLE>
<CAPTION>
                                                            DECEMBER 31,
                                                  ---------------------------------
                                                   1996         1997         1998
                                                  -------      -------      -------
<S>                                               <C>          <C>          <C>
Risk-free interest rate.........................    6.09%        5.84%        5.00%
Expected life...................................  5 years      5 years      5 years
Dividend yield..................................       --           --           --
</TABLE>

     The weighted average fair value of options granted in 1996, 1997 and 1998
are $0.19, $0.37 and $3.11, respectively.

     For purposes of pro forma disclosures, the estimated fair value of the
options is amortized to expense over the options's vesting period. Women.com's
pro forma information follows:

<TABLE>
<CAPTION>
                                                      YEAR ENDED DECEMBER 31,
                                                   ------------------------------
                                                    1996       1997        1998
                                                   -------    -------    --------
<S>                                                <C>        <C>        <C>
Net loss attributable to common stockholders.....  $(2,987)   $(6,612)   $(13,615)
                                                   =======    =======    ========
Net loss -- FAS 123 adjusted.....................  $(2,990)   $(6,627)   $(13,862)
                                                   =======    =======    ========
Net loss per share-as reported (Note 2)
  Basic and diluted..............................  $ (4.26)   $ (9.15)   $ (10.52)
                                                   =======    =======    ========
Net loss per share -- FAS 123 adjusted
  Basic and diluted..............................  $ (4.26)   $ (9.18)   $ (10.71)
                                                   =======    =======    ========
</TABLE>

     The effects of applying SFAS No. 123 in this pro forma disclosure may not
be indicative of future amounts. Additional awards in future years are
anticipated.

STOCK-BASED COMPENSATION

     In connection with certain stock option grants during the year ended
December 31, 1998, Women.com recorded stock-based compensation totaling $3.1
million, which is being amortized in accordance with FASB Interpretation No. 28
over the vesting periods of the related options, which is generally four years.
Stock-based compensation amortization recognized during the year ended December
31, 1998 totaled $1,170,000. An additional $4,381,000 of unearned stock-based
compensation has been recorded for the six months ended June 30, 1999.
Amortization of the total stock-based compensation during the six months ended
June 30, 1999 totaled $1,540,000. If the stock-based compensation for the year
ended December 31, 1998 and the six months ended June 30, 1999 had been

                                      F-24
<PAGE>   99
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

allocated across the relevant functional expense categories within operating
expenses, it would be allocated as follows (in thousands):

<TABLE>
<CAPTION>
                                                                     SIX MONTHS
                                                  YEAR ENDED       ENDED JUNE 30,
                                                 DECEMBER 31,    -------------------
                                                     1998        1998       1999
                                                 ------------    ----    -----------
                                                                     (UNAUDITED)
<S>                                              <C>             <C>     <C>
Production, product and technology.............     $  396       $125      $  500
Sales and marketing............................        220         88         457
General and administrative.....................        554        112         583
                                                    ------       ----      ------
                                                    $1,170       $325      $1,540
                                                    ======       ====      ======
</TABLE>

NOTE 11 -- INCOME TAXES

     The components of the net deferred tax asset as of December 31, 1996, 1997
and 1998 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                     1996       1997       1998
                                                    -------    -------    -------
<S>                                                 <C>        <C>        <C>
Net operating loss carryforwards..................  $ 1,546    $ 2,844    $ 7,034
Deferred revenue..................................       --        569        306
Other.............................................       49         85        483
                                                    -------    -------    -------
                                                      1,595      3,498      7,823
Less valuation allowance..........................   (1,595)    (3,498)    (7,823)
                                                    -------    -------    -------
          Net deferred tax asset..................  $    --    $    --    $    --
                                                    =======    =======    =======
</TABLE>

     Women.com has established a valuation allowance to the extent of its
deferred tax asset due to the uncertainty that the benefit may not be realized
in the future.

     At December 31, 1998, Women.com had federal and state net operating loss
carryforwards of approximately $19 million and $9 million, respectively,
available to offset future regular and alternative minimum taxable income.
Women.com's federal net operating loss carryforwards will expire in the years
2011 and 2013. For state tax purposes, the net operating loss carryforwards will
expire in the years 2001 and 2003.

     The Tax Reform Act of 1986 limits the use of net operating loss and tax
credit carryforwards in certain situations where changes occur in the stock
ownership of a company. Women.com may have had an ownership change which may
limit the utilization of these carryforwards.

NOTE 12 -- RELATED PARTIES

     In 1998, Women.com issued for cash 911,855 shares of Series D preferred
stock to a customer. Total revenues from this customer in 1996, 1997 and 1998
were $3,300, zero and $167,000, respectively. Receivable due from this customer
at December 31, 1997 and 1998 was zero and $125,000, respectively.

                                      F-25
<PAGE>   100
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

     In 1998, Women.com issued 33,000 shares of Series D preferred stock to an
officer of Women.com's recruiting service provider, who had been granted 41,119
shares of Series C preferred stock. Total expense incurred for this party in
1996, 1997 and 1998 were zero, $63,502 and $133,000, respectively. Payable due
to the officer at December 31, 1997 and 1998 was zero and $17,000, respectively.

NOTE 13 -- SUBSEQUENT EVENTS

REINCORPORATION

     Pursuant to Note 1, the merger and roll-up of Women.com, HomeArts and
Women.com Networks LLC was completed on August 4, 1999. As a result of the
merger, all outstanding shares of preferred stock converted to common stock and
all outstanding warrants to purchase preferred stock became exercisable for an
equivalent number of shares of common stock.

ACQUISITIONS

     During April 1999, Women.com paid an additional $938,000 to The Hearst
Corporation in connection with the acquisition of HomeArts. This purchase price
adjustment was recorded as additional goodwill.

     On June 4, 1999, Women.com acquired all of the outstanding stock of
Internethoroscopes.com International, Inc. The acquisition has been accounted
for using the purchase method of accounting. The purchase price of $237,000 has
been allocated to the intangible asset (viewership base) acquired.

OFFERING OF LLC UNITS

     On May 7, 1999, 2,000,000 convertible units of Women.com Networks LLC were
issued at a price of $10.00 per unit. These units converted to 2,000,000 shares
of common stock upon the consummation of the merger and the roll-up of Women.com
Networks LLC.

OFFERING OF SHARES

     Women.com agreed to sell and Hearst agreed to purchase that number of
shares of common stock which is equal to one-third of the aggregate number of
shares offered to the public, sold to Disney in the Disney concurrent private
placement and sold to Torstar in a private placement completed in September
1999, plus that number of shares of common stock which could be purchased for $5
million at the initial public offering price in a private placement concurrent
with the offering. On September 7, 1999, this agreement was amended and Hearst
acquired 1,250,000 shares of common stock at $11.00 per share. Hearst will
receive 125,000 additional shares of common stock as a result of antidilution
provisions with respect to this private placement. Hearst and Women.com have
entered into a separate purchase agreement under which Hearst has agreed to
purchase the remaining shares contemplated by the original purchase agreement.
In addition, Hearst has been granted an option to purchase up to 318,750
additional shares of common stock in the event that the underwriters' over
allotment option in the offering is exercised.

     On July 9, 1999, Women.com entered into an agreement with Torstar
Corporation whereby Women.com agreed to sell and Torstar Corporation agreed to
purchase the lesser of 1,250,000 shares of

                                      F-26
<PAGE>   101
                            WOMEN.COM NETWORKS, INC.

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                    (INFORMATION RELATING TO THE SIX MONTHS
                   ENDED JUNE 30, 1998 AND 1999 IS UNAUDITED)

common stock or the number of shares which could be purchased for $14.5 million
at a per share price equal to the per share price of the shares offered in the
offering. On September 3, 1999, the agreement was amended, and on September 7,
1999, Torstar acquired 1,250,000 shares of common stock at $11.00 per share.
Torstar will receive 125,000 additional shares of common stock as a result of
antidilution provisions with respect to this private placement. In addition,
Torstar's chief executive officer was appointed to the Board of Directors of
Women.com.

     On July 9, 1999, Women.com entered into an agreement with The Walt Disney
Company whereby Women.com agreed to sell and The Walt Disney Company agreed to
purchase, in a concurrent private placement, the lesser of 1,250,000 shares of
common stock or the number of shares which could be purchased for $14.5 million
at a per share price equal to the per share price of the shares offered in the
offering.

ADVERTISING COMMITMENT

     On July 6, 1999, Women.com entered into an agreement with The Walt Disney
Company whereby Women.com has agreed to purchase $16.5 million of advertising
and promotion on wholly owned broadcast properties of The Walt Disney Company
over the next six years with a minimum purchase of $2.4 million per year for the
first two years and $2.9 million thereafter.

EMPLOYEE STOCK PURCHASE PLAN

     In May 1999, the Board approved the Employee Stock Purchase Plan covering
an aggregate of 1,000,000 shares of Common Stock. The Employee Stock Purchase
Plan will become effective on the effective date of the initial public offering
and is intended to qualify as an "employee stock purchase plan" within the
meaning of Section 423 of the Internal Revenue Code of 1986, as amended.

                                      F-27
<PAGE>   102

                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors of
The Hearst Corporation

     We have audited the accompanying consolidated balance sheets of Certain
Operations of the New Media & Technology Division of The Hearst Corporation (the
"Unit") as of December 31, 1998 and 1997, and the related consolidated
statements of operations and cash flows for each of the three years in the
period ended December 31, 1998. Our audits also included the financial statement
schedule listed in Item 16(b) herein. These consolidated financial statements
and financial statement schedule are the responsibility of the Unit's
management. Our responsibility is to express an opinion on these consolidated
financial statements and financial statement schedule based on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion, such consolidated financial statements present fairly, in
all material respects, the financial position of the Unit at December 31, 1998
and 1997, and the results of its operations and its cash flows for each of the
three years in the period ended December 31, 1998 in conformity with generally
accepted accounting principles. Also, in our opinion, such financial statement
schedule, when considered in relation to the basic consolidated financial
statements taken as a whole, present fairly in all material respects the
information set forth therein.

     The accompanying consolidated financial statements and financial statement
schedule have been prepared from the separate records maintained by the Unit and
may not necessarily be indicative of the conditions that would have existed or
the results of operations if the Unit had been operated as an unaffiliated
company. Portions of certain expenses represent allocations made from The Hearst
Corporation.

/s/ DELOITTE & TOUCHE LLP

New York, New York
April 29, 1999

                                      F-28
<PAGE>   103

                           CERTAIN OPERATIONS OF THE
                       NEW MEDIA & TECHNOLOGY DIVISION OF
                             THE HEARST CORPORATION

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                     DECEMBER 31,
                                                              --------------------------
                                                                 1998           1997
                                                              -----------    -----------
<S>                                                           <C>            <C>
ASSETS
Current assets:
  Cash and cash equivalents.................................  $    23,508    $        --
  Accounts receivable, net of allowance for doubtful
     accounts of $79,655 and $21,114 in 1998 and 1997,
     respectively...........................................    1,216,094        652,701
  Prepaid expenses..........................................      154,751         31,345
                                                              -----------    -----------
          Total current assets..............................    1,394,353        684,046
                                                              -----------    -----------
Property, plant and equipment:
  Furniture and fixtures....................................      515,016        369,768
  Computer equipment........................................    4,127,939      3,422,417
  Leasehold improvements....................................      475,174        475,174
  Less accumulated depreciation and amortization............   (3,595,579)    (2,572,186)
                                                              -----------    -----------
          Property, plant and equipment, net................    1,522,550      1,695,173
Other Assets................................................      540,887        125,000
Goodwill....................................................    4,760,389             --
                                                              -----------    -----------
Total assets................................................  $ 8,218,179    $ 2,504,219
                                                              ===========    ===========

LIABILITIES AND DUE TO PARENT COMPANY AND AFFILIATES
Current liabilities:
  Accounts payable..........................................  $   108,446    $    96,160
  Accrued liabilities (Note 4)..............................    2,077,015      1,304,722
  Other current liabilities.................................       60,218         96,170
  Deferred advertising revenue..............................      137,750         16,967
                                                              -----------    -----------
          Total current liabilities.........................    2,383,429      1,514,019
Other long-term liabilities.................................      570,873         62,727
Commitments and contingencies
  (Note 9)
Due to parent company and affiliates........................    5,263,877        927,473
                                                              -----------    -----------
Total liabilities and due to parent company and
  affiliates................................................  $ 8,218,179    $ 2,504,219
                                                              ===========    ===========
</TABLE>

                See notes to consolidated financial statements.
                                      F-29
<PAGE>   104

                           CERTAIN OPERATIONS OF THE
                        NEW MEDIA & TECHNOLOGY DIVISION
                           OF THE HEARST CORPORATION

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                         YEARS ENDED DECEMBER 31,
                                                ------------------------------------------
                                                    1998           1997           1996
                                                ------------    -----------    -----------
<S>                                             <C>             <C>            <C>
Net revenues..................................  $  2,957,387    $ 1,895,715    $ 1,278,572
Operating expenses:
  Production, product and technology..........     8,095,577      4,997,679      4,254,427
  Sales and marketing.........................     8,625,079      5,945,733      3,528,495
  General and administration..................       969,616        878,203        989,936
                                                ------------    -----------    -----------
Net loss......................................  $(14,732,885)   $(9,925,900)   $(7,494,286)
                                                ============    ===========    ===========
</TABLE>

                See notes to consolidated financial statements.
                                      F-30
<PAGE>   105

                           CERTAIN OPERATIONS OF THE
                        NEW MEDIA & TECHNOLOGY DIVISION
                           OF THE HEARST CORPORATION

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                         YEARS ENDED DECEMBER 31,
                                                ------------------------------------------
                                                    1998           1997           1996
                                                ------------    -----------    -----------
<S>                                             <C>             <C>            <C>
Operating activities:
  Net loss....................................  $(14,732,885)   $(9,925,900)   $(7,494,286)
  Adjustments to reconcile net loss to net
     cash used in operating activities:
     Depreciation and amortization of
       property, plant and equipment..........     1,105,301      1,152,941        906,023
     Provision for doubtful accounts..........        58,541         21,114             --
     Changes in operating assets and
       liabilities:
       Accounts receivable....................      (476,659)      (366,543)      (307,272)
       Prepaid expenses.......................      (123,406)        19,661        (10,366)
       Other assets...........................      (549,383)      (150,000)            --
       Accounts payable.......................       (54,720)        93,911       (561,501)
       Accrued liabilities....................       771,654        265,316        593,862
       Other liabilities......................       472,194         36,833         18,782
       Deferred advertising revenue...........       120,783        (28,333)        45,300
                                                ------------    -----------    -----------
          Net cash used in operating
             activities.......................   (13,408,580)    (8,881,000)    (6,809,458)
                                                ------------    -----------    -----------
Investing activities:
  Purchases of property, plant and
     equipment................................      (756,369)      (860,346)      (501,264)
  Payments for acquisition....................    (4,880,832)            --             --
                                                ------------    -----------    -----------
          Net cash used in financing
             activities.......................    (5,637,201)      (860,346)      (501,264)
                                                ------------    -----------    -----------
Financing activities -- Due to parent company
  and affiliates..............................    19,069,289      9,741,346      7,310,722
Change in cash and
  cash equivalents............................        23,508             --             --
Cash and cash equivalents, beginning of
  year........................................            --             --             --
                                                ------------    -----------    -----------
Cash and cash equivalents, end of year........  $     23,508    $        --    $        --
                                                ============    ===========    ===========
SUPPLEMENTAL INFORMATION:
Business acquired:
  Fair value of assets acquired...............  $  4,962,937
  Liabilities assumed.........................        82,105
                                                ------------
  Cash paid for business acquired.............  $  4,880,832
                                                ============
</TABLE>

                See notes to consolidated financial statements.
                                      F-31
<PAGE>   106

                           CERTAIN OPERATIONS OF THE
                       NEW MEDIA & TECHNOLOGY DIVISION OF
                             THE HEARST CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION AND NATURE OF OPERATIONS

     The accompanying consolidated financial statements include the operations
of the HomeArts Unit ("HomeArts") of the New Media & Technology Division (the
"Division") of The Hearst Corporation (the "Corporation"), certain property,
plant and equipment of Hearst Leasing, Co., a subsidiary of Hearst
Communications, Inc., a subsidiary of the Corporation and certain property,
plant and equipment of the Division, for all years presented and the operations
of the Astronet Unit ("Astronet") of the Division of the Corporation for the
period December 24, 1998 to December 31, 1998, which are subsequent to the date
of acquisition, (collectively the "Unit"). Such consolidated financial
statements have been prepared from the separate records maintained by the Unit
and may not necessarily be indicative of the conditions that would have existed
or the results of operations if the Unit had been operated as an unaffiliated
company. Portions of certain expenses represent allocations made from The Hearst
Corporation (see Note 6). In addition, it is the Corporation's present intention
to continue to provide funding to the Unit for working capital and operations.
Based upon regular assessments of the Unit's operations performed by key
management, the Corporation has determined that its reportable segment is online
advertising.

     HomeArts is a women's lifestyle network site on the World Wide Web that
provides information on several aspects of a woman's life: family, self, career,
food, finance, health, relationships, and home. The HomeArts internet site
provides articles from popular magazines of the Corporation, and HomeArts sells
advertising messages for business, links and other on line service marketing
tools (including but not limited to split-screen sponsorship, program
sponsorship and integrated advertising) to a variety of customers.

     Astronet is one of the largest astrology sites on the Internet. In addition
to daily, weekly, and monthly horoscopes from some of the world's most renowned
sources, Astronet provides cosmic views on a wide variety of subjects.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND USE OF ESTIMATES

CONCENTRATION OF CREDIT RISK

     The Unit performs ongoing credit evaluations of its customers and generally
does not require collateral. Although the Unit maintains an allowance for
potential credit losses that it believes to be adequate, the loss of a
significant account could materially affect its operating results and financial
condition. One customer represented approximately 8%, 19% and 15% of the Unit's
net revenues for the years ended December 31, 1998, 1997 and 1996, respectively.
One customer represented approximately 13% and 21% of accounts receivable as of
December 31, 1998 and 1997, respectively.

PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment are stated at cost less accumulated
depreciation and amortization. Depreciation and amortization are generally
calculated on the straight-line method over the estimated useful lives of the
assets ranging from 3 to 8 years (or lease terms, whichever is shorter).

                                      F-32
<PAGE>   107
                           CERTAIN OPERATIONS OF THE
                       NEW MEDIA & TECHNOLOGY DIVISION OF
                             THE HEARST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

GOODWILL

     Goodwill resulting from an acquisition is recorded based upon the excess of
the purchase price over the net assets acquired. Amortization is calculated on
the straight-line method over 3 years. The recoverability of the carrying value
of the excess purchase price over the net assets acquired is evaluated quarterly
to determine if an impairment in value has occurred. At December 31, 1998, it
has been determined that there has been no impairment.

NET REVENUES

     Revenues are stated net of commissions and provisions for uncollectible
receivables and are recognized on a prorated basis over the period of display of
the advertisement on the Internet site. Amounts received in advance of providing
advertisements are deferred until such time that they are displayed on the
Internet site.

INCOME TAXES

     The Unit is included in the Corporation's consolidated Federal, state and
local income tax returns. The Unit's pro rata share of the Corporation's
consolidated income tax liabilities or tax assets are allocated to the Unit on a
separate return basis. Federal income taxes payable are paid directly to the
Corporation. In accordance with Statement of Financial Accounting Standards No.
109, Accounting for Income Taxes, deferred income tax assets and liabilities are
measured based upon the difference between the financial accounting and tax
bases of assets and liabilities. A valuation allowance is recorded when it is
more likely than not that the net deferred tax asset will not be recovered in
the future. No deferred tax assets have been recorded for the Unit's operating
losses because the Unit is part of a division of the Corporation and any such
losses would be recorded at the Corporation level.

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,
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. Significant accounting estimates used in the preparation of
the Unit's financial statements include estimates of allowance for uncollectible
accounts and accrued liabilities and payables. In management's opinion, actual
results are not expected to vary materially from the estimates and assumptions
used in preparing these financial statements.

CASH FLOWS

     For purposes of the statements of consolidated cash flows, the Unit
considers all highly liquid debt instruments in which it invests and which have
original maturity of three months or less to be short-term investments.

3. ACQUISITIONS

     On December 24, 1998, the Corporation acquired Astronet, Inc. ("Astronet"),
an online astrology site, for approximately $5,000,000. The purchase price and
related acquisition costs have been allocated to the acquired assets and
liabilities based upon their fair market values. The excess of the purchase
price over the net fair market value of the tangible assets acquired and
liabilities assumed was allocated to

                                      F-33
<PAGE>   108
                           CERTAIN OPERATIONS OF THE
                       NEW MEDIA & TECHNOLOGY DIVISION OF
                             THE HEARST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

goodwill. The fair value of Astronet's net assets have been included in the
accompanying consolidated financial statements as a capital contribution from
the Corporation.

     The following unaudited pro forma information presents the results of
operations of the Unit as if the acquisition of Astronet, Inc. had taken place
on January 1, 1998 and 1997, respectively, and after giving effect to purchase
accounting adjustments.

<TABLE>
<CAPTION>
                                                   1998           1997
                                               ------------   ------------
<S>                                            <C>            <C>
Net revenues.................................  $  4,403,478   $  2,895,986
Operating expenses...........................    21,236,224     15,042,511
                                               ------------   ------------
Net loss.....................................  $(16,832,746)  $(12,146,525)
                                               ============   ============
</TABLE>

     The acquisition has been accounted for by the purchase method. The
preliminary purchase cost allocations are subject to adjustment when additional
information concerning asset and liability valuations are obtained. The final
asset and liability fair values may differ from those set forth on the
accompanying consolidated balance sheet at December 31, 1998; however, the
changes are not expected to have a material effect on the consolidated financial
statements of the Unit. The consolidated financial statements include the
operating results of this acquisition subsequent to the date of acquisition.

4. ACCRUED LIABILITIES

     Accrued liabilities at December 31, 1998 and 1997 consist of the following:

<TABLE>
<CAPTION>
                                                            1998          1997
                                                         ----------    ----------
<S>                                                      <C>           <C>
Payroll, benefits and related costs....................  $  166,411    $  374,171
Accrued payables.......................................     149,278       128,640
Accrued marketing......................................   1,154,070       308,863
Accrued bonuses........................................     425,169       395,351
Accrued pension cost...................................      50,531        42,873
Accrued insurance......................................      10,428        14,999
Other accrued liabilities..............................     121,128        39,825
                                                         ----------    ----------
                                                         $2,077,015    $1,304,722
                                                         ==========    ==========
</TABLE>

5. INCOME TAXES

     Deferred income tax assets at December 31, 1998 and 1997 consist of the
following:

<TABLE>
<CAPTION>
                                                            1998         1997
                                                          ---------    ---------
<S>                                                       <C>          <C>
Deferred income tax assets:
  Tax basis versus book basis depreciation..............  $  97,948    $ 165,739
  Allowance for doubtful accounts and others............    111,792      155,359
  Deferred rent.........................................        878       21,954
                                                          ---------    ---------
Total deferred income tax assets........................    210,618      343,052
Less valuation allowance................................   (210,618)    (343,052)
                                                          ---------    ---------
Net deferred tax asset..................................  $      --    $      --
                                                          =========    =========
</TABLE>

                                      F-34
<PAGE>   109
                           CERTAIN OPERATIONS OF THE
                       NEW MEDIA & TECHNOLOGY DIVISION OF
                             THE HEARST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     The Unit has established a valuation allowance to the extent of deferred
tax assets, since it is more likely than not that the benefit may not be
realized in the future.

6. RELATED PARTY TRANSACTIONS

     Certain management services are provided to the Unit by the Corporation.
Such services include data processing, payroll, legal, tax, treasury, internal
audit, risk management, and other support services. The Unit was allocated
expenses for the years ended December 31, 1998, 1997 and 1996 of $142,500,
$126,672 and $143,872, respectively, related to these services.

     The Unit was charged $2,779,235, $681,199 and $-0- for software development
services rendered by the Division during 1998, 1997 and 1996, respectively.

     Allocated expenses are based on the Corporation's estimate of expenses
related to the services provided to the Unit in relation to those provided to
other units, divisions or subsidiaries of the Corporation. Management believes
that these allocations were made on a reasonable basis. The allocations are not
necessarily indicative of the level of expenses that might have been incurred
had the Unit contracted directly with third parties. However, management
believes that the level of expenses would not have been materially different if
such services had been provided by third parties.

     The Unit advertised its Internet site in various magazines of the
Corporation and was charged approximately $3,039,467, $2,504,000 and $789,000
for such services in 1998, 1997 and 1996, respectively. In addition, the Unit
provided advertising to certain magazines of the Corporation in the amount of
$206,826, $162,483 and $34,663 in 1998, 1997 and 1996, respectively.

     Payment of trade payables and other disbursements are processed through a
cash concentration account maintained by the Corporation. Billings to customers
are made as part of the services provided to the Unit by the Corporation. All
receipts from customers are collected in a divisional lock box and then
transferred to the Corporation.

     The activity in the Due to Parent Company and Affiliates account for the
years ended December 31, 1998, 1997 and 1996 is as follows:

<TABLE>
<CAPTION>
                                            1998           1997           1996
                                        ------------    -----------    -----------
<S>                                     <C>             <C>            <C>
Balance, beginning of year............  $    927,473    $ 1,112,027    $ 1,295,591
Net loss..............................   (14,732,885)    (9,925,900)    (7,494,286)
Transfers from the Corporation and
  affiliated companies -- net.........    19,069,289      9,741,346      7,310,722
                                        ------------    -----------    -----------
Balance, end of year..................  $  5,263,877    $   927,473    $ 1,112,027
                                        ============    ===========    ===========
</TABLE>

     The Corporation does not assess interest to the Unit on its outstanding
intercompany balances.

     In accordance with the requirements of SFAS No. 107, Disclosures About Fair
Value of Financial Instruments, the Unit believes that it is not practicable to
estimate the current fair value of the amounts due to the Corporation because of
the related party nature of the transactions.

                                      F-35
<PAGE>   110
                           CERTAIN OPERATIONS OF THE
                       NEW MEDIA & TECHNOLOGY DIVISION OF
                             THE HEARST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

7. INCENTIVE COMPENSATION PLAN

     The Corporation has a long-term incentive compensation plan that covers one
employee of the Unit who is considered by management to be making substantial
contributions to the growth and profitability of the Unit and the Corporation.
Grants awarded under this plan cover three-year operating cycles, with cash
payouts made after the close of each three-year cycle based upon growth in
operating performance. The annual amount charged to expense, which amounted to $
66,195 in 1998, $35,592 in 1997 and $0 in 1996, is determined by estimating the
aggregate expense for each open three-year cycle.

8. PENSION AND EMPLOYEE SAVINGS PLANS

     Certain employees of the Unit are eligible for participation in the
Corporation's noncontributory defined benefit plan. The Unit's pension cost for
this plan is allocated to the Unit through the Due to Parent Company and
Affiliates account. The cost of this plan was $52,641 in 1998, $20,036 in 1997
and $53,866 in 1996.

     Substantially all of the Unit's employees are eligible to participate in
the Corporation's defined contribution plan. The Unit's expense recognized for
this plan was $41,744 in 1998, $30,373 in 1997 and $20,771 in 1996.

9. COMMITMENTS AND CONTINGENCIES

     HomeArts has an agreement relating to a noncancelable operating lease which
expires on January 15, 2000, in connection with its office space at Four
Columbus Circle in New York City. Astronet has an agreement relating to a
noncancelable operating lease which expires on October 31, 1999 in connection
with its office space in New Canaan, CT and other operating leases relating to
various pieces of equipment that have expiration dates through August 2001.
Additionally, HomeArts has employment contracts with three key employees. Future
minimum payments under the terms of these agreements at December 31, 1998 are as
follows:

<TABLE>
<CAPTION>
                                                   OPERATING    EMPLOYMENT
                                                    LEASES      CONTRACTS
                                                   ---------    ----------
<S>                                                <C>          <C>
1999.............................................  $419,372     $1,400,833
2000.............................................    19,278        650,833
2001.............................................     2,183             --
                                                   --------     ----------
                                                   $440,833     $2,051,666
                                                   ========     ==========
</TABLE>

     Rent expense for the operating lease was $314,806 for the year ended
December 31, 1998 and $313,782 for the years ended December 31, 1997 and 1996.

     In the normal course of business, the Unit is subject to various claims and
lawsuits. In the opinion of the Unit's management, liabilities, if any, arising
from these matters will not have a material effect on the Unit's consolidated
financial statements.

                                      F-36
<PAGE>   111
                           CERTAIN OPERATIONS OF THE
                       NEW MEDIA & TECHNOLOGY DIVISION OF
                             THE HEARST CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

10. SUBSEQUENT EVENTS

     On January 27, 1999, Hearst HomeArts, Inc. ("Hearst") and Women.com
Networks ("Women.com") signed an agreement to form a limited liability company
and named it Women.com Networks LLC (the "Company"). Under the terms of this
agreement, Hearst will create a new wholly-owned subsidiary (the "Hearst
Subsidiary") and contribute HomeArts, $5,000,000 in cash and certain other
assets of Hearst, including certain property, plant and equipment of Hearst
Leasing, Co. and certain property, plant and equipment of the New Media &
Technology Division, to the Hearst Subsidiary. The Hearst Subsidiary will
contribute its assets and Women.com will contribute its assets and liabilities
to the Company subject to certain adjustments at the time of closing, including
a payment by the Hearst Subsidiary equal to the difference between the amount by
which the Women.com cash balance exceeds the Hearst Subsidiary cash balance.
Such payment is expected to approximate $10,000,000. In addition, the Hearst
Subsidiary will purchase and contribute to the Company an agreed-upon amount of
television and cable advertising time on behalf of the Company as well as
contribute print promotions in magazines of the Corporation. Both Women.com and
Hearst will receive an approximately 50% interest in the Company for their
respective contributions.

                                     ******

                                      F-37
<PAGE>   112

                            WOMEN.COM NETWORKS, INC.

                  PRO FORMA COMBINED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)

     Effective January 29, 1999, Women.com Networks entered into a joint venture
agreement with Hearst HomeArts Inc. ("HomeArts"), a subsidiary of The Hearst
Corporation. Under the terms of the agreement, Women.com Networks and HomeArts
contributed their businesses to Women.com Networks LLC. Under the terms of the
agreement Women.com Networks and HomeArts each have fifty percent voting
interest, except that, Women.com Networks has the sole authority to initiate an
initial public offering. In addition, senior management of the joint venture is
comprised solely of Women.com Networks management. Given these facts and that
Women.com, on a fully diluted basis owned 53.6% of Women.com Networks LLC,
Women.com was determined to be the accounting acquirer pursuant to Staff
Accounting Bulletin Topic 2-A2. The acquisition has been accounted for using the
purchase method of accounting and accordingly the purchase price has been
allocated to the tangible and intangible assets acquired and liabilities assumed
on the basis of their respective fair values on the acquisition date. The fair
value of net assets acquired was determined by an independent appraiser.

     The allocation of the purchase price is summarized below (in thousands):

<TABLE>
<S>                                                           <C>
Intangibles.................................................  $14,078
Goodwill....................................................   47,951
Prepaid advertising.........................................    5,680
Property and equipment......................................    2,044
Net current assets..........................................   16,685
                                                              -------
          Total purchase price..............................  $86,438
                                                              =======
</TABLE>

     The acquisition has been structured as a tax free exchange of stock,
therefore, the differences between the recognized fair values of acquired
assets, including tangible assets, and their historical tax bases are not
deductible for tax purposes.

     During April 1999, Women.com paid an additional $938,000 to The Hearst
Corporation in connection with the acquisition of HomeArts. This purchase price
adjustment was recorded as additional goodwill.

     Prior to entering into the joint venture agreement with Women.com, The
Hearst Corporation acquired Astronet Inc, an online astrology site. Astronet,
Inc. ("Astronet") was part of the business contributed by HomeArts to Women.com
Networks LLC. The acquisition was accounted for using the purchase method and
the operations of Astronet have been included in the historical financial
statements of HomeArts from December 24, 1998, the date of acquisition. The
total purchase price was approximately $5,000,000 of which approximately
$200,000 was allocated to net tangible assets and $4,800,000 was allocated to
intangibles and goodwill.

     The following unaudited pro forma combined financial statements of
operations for the year ended December 31, 1998 and the six months ended June
30, 1999 gives effect to the acquisition of HomeArts and HomeArts acquisition of
Astronet as if they had occurred on January 1, 1998, by combining the results of
operations of HomeArts and Astronet with results of operations of Women.com for
the respective periods.

     The unaudited pro forma combined statements of operations are not
necessarily indicative of the operating results that would have been achieved
had the transactions been in effect as of the beginning of the periods presented
and should not be construed as being representative of future operating results.

     The historical financial statements of Women.com and HomeArts are included
elsewhere in this prospectus and the unaudited pro forma financial information
presented herein should be read in conjunction with those financial statements
and related notes. The historical financial statements of Astronet are not
included in this prospectus.

                                      F-38
<PAGE>   113

                            WOMEN.COM NETWORKS, INC.

                  PRO FORMA COMBINED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                            FOR THE
                             PERIOD
                           JANUARY 1,
                          1998 THROUGH
                          DECEMBER 23,                         YEAR ENDED DECEMBER 31, 1998
                              1998       ------------------------------------------------------------------------
                          ------------                            HOMEARTS                              WOMEN.COM
                            ASTRONET     HOMEARTS   ADJUSTMENTS   PRO FORMA   WOMEN.COM   ADJUSTMENTS   PRO FORMA
                            --------     --------   -----------   ---------   ---------   -----------   ---------
<S>                       <C>            <C>        <C>           <C>         <C>         <C>           <C>
Net revenues............     $1,446      $ 2,957      $    --     $  4,403    $  7,247     $     --     $ 11,650
                             ------      --------     -------     --------    --------     --------     --------
Operating expenses:
  Production, product
    and technology......      1,192        8,095           --        9,287       5,728           --       15,015
  Sales and marketing...        357        8,625           --        8,982      12,042           --       21,024
  General and
    administrative......        410          970           --        1,380       1,374           --        2,754
  Stock-based
    compensation........         --           --           --           --       1,170           --        1,170
  Amortization of
    acquired
    intangibles.........                      --        1,587(A)     1,587         517       19,723(B)    21,827
                             ------      --------     -------     --------    --------     --------     --------
  Total operating
    expenses............      1,959       17,690        1,587       21,236      20,831       19,723       61,790
                             ------      --------     -------     --------    --------     --------     --------
Loss from operations....       (513)     (14,733)      (1,587)     (16,833)    (13,584)     (19,723)     (50,140)
Other income, net.......         --           --           --           --         596           --          596
Interest expense........         --           --           --           --         (57)          --          (57)
                             ------      --------     -------     --------    --------     --------     --------
Net loss................       (513)     (14,733)      (1,587)     (16,833)    (13,045)     (19,723)     (49,601)
Dividend accretion on
  mandatorily redeemable
  convertible preferred
  stock.................         --           --           --           --        (570)          --         (570)
                             ------      --------     -------     --------    --------     --------     --------
Net loss attributable to
  common stockholders...     $ (513)     $(14,733)    $(1,587)    $(16,833)   $(13,615)    $(19,723)    $(50,171)
                             ======      ========     =======     ========    ========     ========     ========
Basic and diluted pro
  forma net loss per
  share.................                                                                                $  (1.71)(C)
                                                                                                        ========
Shares used in computing
  pro forma basic and
  diluted net loss per
  share.................                                                                                  29,347
                                                                                                        ========
</TABLE>

<TABLE>
<CAPTION>
                                                                    SIX MONTHS ENDED JUNE 30, 1999
                                                            ----------------------------------------------
                                                            WOMEN.COM   HOMEARTS   ADJUSTMENTS   PRO FORMA
                                                            ---------   --------   -----------   ---------
<S>                                                         <C>         <C>        <C>           <C>
Net revenues..............................................  $  9,431    $   250      $    --     $  9,681
                                                            --------    -------      -------     --------
Operating expenses:
  Production, product and technology......................     8,944        671           --        9,615
  Sales and marketing.....................................    17,299        752           --       18,051
  General and administrative..............................     3,544         28           --        3,572
  Stock-based compensation................................     1,540         --           --        1,540
  Amortization of acquired intangibles....................     8,947        133        1,691(B)    10,771
                                                            --------    -------      -------     --------
  Total operating expenses................................    40,274      1,584        1,691       43,549
                                                            --------    -------      -------     --------
Loss from operations......................................   (30,843)    (1,334)      (1,691)     (33,868)
Other income, net.........................................       480         --           --          480
Interest expense..........................................       (26)        --           --          (26)
                                                            --------    -------      -------     --------
Net loss..................................................   (30,389)    (1,334)      (1,691)     (33,414)
Dividend accretion on mandatorily redeemable convertible
  preferred stock.........................................      (245)        --           --         (245)
                                                            --------    -------      -------     --------
Net loss attributable to common stockholders..............  $(30,634)   $(1,334)     $(1,691)    $(33,659)
                                                            ========    =======      =======     ========
Basic and diluted pro forma net loss per share............                                       $  (1.00)(C)
                                                                                                 ========
Shares used in computing pro forma basic and diluted net
  loss per share..........................................                                         33,575
                                                                                                 ========
</TABLE>

                                      F-39
<PAGE>   114

                            WOMEN.COM NETWORKS, INC.

              NOTES TO PRO FORMA COMBINED STATEMENT OF OPERATIONS
                                  (UNAUDITED)

     The following adjustments were applied to Women.com's historical financial
statements and those of HomeArts and Astronet to arrive at the pro forma
financial information.

     (A)  The HomeArts and Astronet historical financial information for 1998
          were adjusted to record the amortization of goodwill related to the
          acquisition of Astronet as if the transaction occurred January 1,
          1998. Goodwill recorded in relation to the acquisition was $4.8
          million and is being amortized on a straight-line basis over three
          years following the acquisition.

     (B)   The pro forma HomeArts and Women.com financial information for 1998
           and 1999 were adjusted to record the amortization of intangible
           assets and goodwill related to Women.com's acquisition of HomeArts as
           if the transaction occurred January 1, 1998 as follows (in
           thousands).

<TABLE>
<CAPTION>
                                                                            AMORTIZATION EXPENSE
                                                                        ----------------------------
                                                                                         SIX MONTHS
                                                                         YEAR ENDED        ENDED
                                                        AMORTIZATION    DECEMBER 31,      JUNE 30,
                                             AMOUNT        PERIOD           1998            1999
                                             -------    ------------    ------------    ------------
           <S>                               <C>        <C>             <C>             <C>
           Advertiser base...............    $ 4,041      2 years         $ 2,021          $1,010
           Viewership base...............      8,265      3 years           2,755           1,378
           Assembled workforce...........      1,772      5 years             354             177
           Goodwill......................     48,889      3 years          16,296           8,148
</TABLE>

     (C)   Pro forma basic and diluted net loss per share for the year ended
           December 31, 1998 and the six months ended June 30, 1999, is computed
           using the weighted average number of common shares outstanding,
           including the pro forma effects of the conversion of Women.com's
           convertible preferred stock and units effective upon the consummation
           of the merger and the roll-up of Women.com Networks LLC completed on
           August 4, 1999 as if such conversion occurred on January 1, 1998 or
           at date of original issuance, if later and the shares issued in
           conjunction with the acquisition as if such shares were outstanding
           from January 1, 1998, for the year ended December 31, 1998 and for
           the six months ended June 30, 1999.

                                      F-40
<PAGE>   115

           Women.com Networks logo


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