BANYAN CORP /OR/
8-K/A, 2000-10-31
ELECTRONIC COMPUTERS
Previous: BANYAN CORP /OR/, 10QSB/A, EX-27, 2000-10-31
Next: BANYAN CORP /OR/, 8-K/A, EX-27, 2000-10-31



                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549



                               FOURTH AMENDMENT TO


                                    FORM 8-K
                                 CURRENT REPORT

                       Pursuant to Section 13 or 15(d) of
                       The Securities Exchange Act of 1934


                                May 11, 2000
                Date of Report (Date of earliest event reported)
                                BANYAN CORPORATION
             (Exact name of registrant as specified in its charter)


         OREGON                        000-26065            84-1346327
(State or other jur-                  (Commission          (IRS Employer
isdiction of incor-                   File Number)       Identification No.)
         poration)

      4740 Forge Rd., Bldg. 112, Colorado Springs, Colorado  80907
         (Address of principal executive offices)             (Zip Code)


Registrant's telephone number, including area code: (719)  531-5535


(Former name or former address, if changed since last report.)






<PAGE>

Item 1. Change in Control of Registrant

         Not applicable.

Item 2. Acquisition of Assets

     The Company acquired the assets of Showcase Technologies, LLC('Showcase') a
partnership in the state of New York, on November 1, 1999. The primary assets of
Showcase were a line of hard and soft carrying cases for notebook  computers and
cameras, and what the Company calls a website optimizing service.


     The Company paid $100,000 in cash, assumed $8,482 of Showcase  liabilities,
which it paid in cash,  issued a note  payable for $80,000,  and issued  566,667
shares of  restricted  common  stock  valued at $70,833 in  exchange  for all of
Showcase's  assets.  The $100,000 paid in cash consisted of $100,000 received by
the Company from the sale of shares of Anything Internet  Corporation stock. The
transaction has been accounted for as a purchase of assets.


     Pursuant to the acquisition agreements,  the line of hard and soft carrying
cases,  which  utilize a  patented  internal  rail and track  system  that holds
objects  securely  in the  cases,  is now  owned by  Doublecase  Corp.  a Kansas
corporation  which is a wholly owned  subsidiary  of the Company.  A copy of the
acquisition  agreement  is  attached  hereto  as  Exhibit  10.3.  As part of the
acquisition,  the Company  has entered  into an  employment  contract  with Alan
Hillsberg, hereto attached as Exhibit 10.1



     Pursuant to the  acquisition  agreement,  the website  optimizing  service,
which operates a web site at www.toplisting.com,  is now owned by TopListing.com
Corporation,  a Colorado  corporation  which is a wholly owned subsidiary of the
Company. Toplisting.com guarantees that an entites website will be in the top 20
listings of their category at least one of the eight major search engines.



     The reason for two acquisition agreements being used to purchase the assets
of Showcase  Technologies,  LLC is that  originally the Company only intended to
purchase the line of hard and soft  carrying  cases for notebook  computers  and
cameras - which was treated by Showcase's owner,  Alan Hillsberg,  as a seperate
business within Showcase Technologies, LLC than the web optimizing service, also
with Showcase  Technologies,  LLC. This agreement is Exhibit 10.4 filed with the
previous  version of this Form 8-K as filed on April 3, 2000,  and  incorporated
hereto by reference.



     After the Company had  completed  negotiations  for Showcase  Technologies,
LLC's line of hard and soft carrying  cases for notebook  computers and cameras,
the Company decided to purchase the other seperate  business then being operated
within  Showcase  Technologies,  LLC - the web  optimizing  service.  A seperate
agreement was entered into to purchase this service.





Item 3.  Bankruptcy or Receivership

         Not applicable.

Item 4. Changes in Registrant's Certifying Public Accountant.

         Not applicable.

Item 5.  Other events.

     The corporation  has entered into a two year employment  contract with Alan
Hillsberg  as a  Director,  President  and  COO of  Doublecase  Corporation  and
Toplisting.com Corporation, pursuant to which he will be paid $116,000 per year,
10% of the Company's net pre-tax  profit,  20% of DC's net pre-tax  profit,  and
Options  to  purchase  235,000  shares  of common  stock of  Banyan  Corporation
(Employer  parent  corporation)  at $0.1187  per share.  He is also  entitled to
medical and dental  insurance  and such other  benefits as received by the other
executive officers.



Item 6.  Resignations of Registrant's Directors

         Not applicable.

Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits.

A. Financial Statements Of Business Acquired



<PAGE>


                           SHOWCASE TECHNOLOGIES, LLC

                              FINANCIAL STATEMENTS

                               December 31, 1997,
                               December 31, 1998,
                              & September 30, 1999





<PAGE>





                           SHOWCASE TECHNOLOGIES, LLC
                              Financial Statements




                                TABLE OF CONTENTS


                                                                        Page

         INDEPENDENT AUDITOR'S REPORT ON
             THE FINANCIAL STATEMENTS                                   F-1


         FINANCIAL STATEMENTS

                  Balance sheets                                        F-2
                  Statements of operations                              F-3
                  Statements of members' equity                         F-4
                  Statements of cash flows                              F-5
                  Notes to financial statements                         F-6



<PAGE>

                            RONALD R. CHADWICK, P.C.
                           CERTIFIED PUBLIC ACCOUNTANT
                         2851 S. PARKER ROAD, SUITE 720
                             AURORA, COLORADO 80014
                                   ----------
                             TELEPHONE:(303)306-1967
                            TELECOPIER:(303)306-1944




                          INDEPENDENT AUDITOR'S REPORT


To the Members
Showcase Technologies, LLC
Colorado Springs, Colorado

I have audited the accompanying balance sheets of Showcase Technologies,  LLC as
of December 31, 1997,  December 31, 1998, and September 30, 1999 and the related
statements of  operations,  members'  equity and cash flows for the periods then
ended.  These  financial  statements  are the  responsibility  of the  Company's
management.  My  responsibility  is to express  an  opinion  on these  financial
statements based on my audit.

I conducted my audit in accordance with generally  accepted auditing  standards.
Those standards  require that I 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.
I believe that my audit provides a reasonable basis for my opinion.

In my opinion, the financial statements referred to above present fairly, in all
material respects,  the financial position of Showcase  Technologies,  LLC as of
December 31, 1997,  December 31, 1998, and September 30, 1999 and the results of
its operations and its cash flows for the periods then ended in conformity  with
generally accepted accounting principles.




Aurora, Colorado                                     /s/RONALD R. CHADWICK, P.C.
July 21, 2000                                          RONALD R. CHADWICK, P.C.










                                       F-1



<PAGE>

<TABLE>
<CAPTION>


                           SHOWCASE TECHNOLOGIES, LLC
                                 BALANCE SHEETS




                                                                Dec. 31,             Dec. 31,                  Sept.
30,
                                                                  1997                 1998
1999

                                                            ----------------- -----------------------
-----------------
ASSETS

Current assets
<S>                                                            <C>                     <C>                        <C>
      Cash                                                     $      27,835           $       3,716
$            -
      Inventory                                                       18,042
25,893                  32,027
                                                            ----------------- -----------------------
-----------------
             Total current assets                                     45,877
29,609                  32,027


      Patent                                                           2,772
2,464                   2,233
      Other                                                                                      311

426                                             225
                                                            ----------------- -----------------------
-----------------

Total Assets                                                   $      49,075           $      32,384
$      34,485
                                                            ================= =======================
=================

LIABILITIES AND MEMBERS' EQUITY

Current liabilities
      Bank overdraft                                           $           -          $            -
$       5,026
      Related party payable                                          102,503
72,552                  31,957
                                                            ----------------- -----------------------
-----------------

          Total current liabilties                                   102,503
72,552                  36,983

                                                            ----------------- -----------------------
-----------------
Total Liabilities                                                    102,503
72,552                  36,983
                                                            ----------------- -----------------------
-----------------

Members' Equity                                                     (53,428)
(40,168)                  (2,498)
                                                            ----------------- -----------------------
-----------------
Total Liabilities and Members' Equity                          $      49,075           $     32,384
$       34,485
                                                            ================= =======================
=================



</TABLE>


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


                                       F-2




<PAGE>

<TABLE>
<CAPTION>





                           SHOWCASE TECHNOLOGIES, LLC
                            STATEMENTS OF OPERATIONS



                                                                                          Nine Months
                                                        Year Ended         Year Ended           Ended
                                                         Dec. 31,           Dec. 31,          Sept. 30,
                                                           1997               1998               1999

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

              <S>                                             <C>               <C>                <C>
              Sales                                      $     269,306     $     270,954      $      201,214
              Cost of sales                                    194,396           185,880             113,336
                                                     ------------------ ----------------- -------------------

              Gross margin                                      74,910            85,074              87,878



              Operating expenses                                44,956            71,814              50,208


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

              Income (loss) from operations                     29,954            13,260              37,670



              Other income (expense)

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


              Income (loss) before provision

                   for income taxes                             29,954            13,260              37,670



              Provision for income tax

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

              Net income (loss)                         $       29,954           $13,260       $      37,670

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

</TABLE>



                     Theaccompanying   notes  are  an   integral   part  of  the
                        financial statements.


                                       F-3




<PAGE>

<TABLE>
<CAPTION>



                           SHOWCASE TECHNOLOGIES, LLC
                          STATEMENTS OF MEMBERS' EQUITY
                  For the Years Ended  December  31,  1997 & 1998,  and the Nine
                  Months Ended September 30, 1999



<S>                                                        <C>
Members' equity, January 1, 1997                           $(83,382)

Income (loss) for the period                                 29,954

Members' equity, December 31, 1997                       $(  53,428)

Income (loss) for the period                                 13,260

Members' equity, December 31, 1998                        $( 40,168)

Income (loss) for the period                                 37,670

Members' equity, September 30, 1999                       $(  2,498)

</TABLE>








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


                                       F-4



<PAGE>



<TABLE>
<CAPTION>





                           SHOWCASE TECHNOLOGIES, LLC
                            STATEMENTS OF CASH FLOWS


                                                                                            Nine Months
                                                              Year Ended      Year Ended         Ended
                                                               Dec. 31,        Dec. 31,       Sept. 30,
                                                                 1997            1998            1999
                                                            --------------- --------------- ---------------
Cash Flows From Operating Activities:

<S>                                                            <C>             <C>              <C>
     Net income (loss)                                         $    29,954     $     13,260      $   37,670


     Adjustments  to  reconcile  net income to net cash  provided  by (used for)
     operating activities:
          Depreciation
                                                                       192             115              86
          Amortization

                                                                       308             308             231

          Inventory                                                 (2,676)         (7,851)         (6,134)

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

               Net cash provided by (used for)
               operating activities                                 27,778           5,832          31,853
                                                            --------------- --------------- ---------------

Cash Flows From Financing Activities:
     Payment of related party payable                                             (29,951)        (40,595)
                                                            --------------- --------------- ---------------
               Net cash provided by (used for)

               financing activities                                       -       (29,951)        (40,595)
                                                            --------------- --------------- ---------------

Net Increase (Decrease) In Cash                                     27,778        (24,119)         (8,742)
Cash At The Beginning Of The Period                                                 27,835           3,716
                                                                        57
                                                            --------------- --------------- ---------------

Cash At The End Of The Period                                  $    27,835     $     3,716    $    (5,026)
                                                            =============== =============== ===============


</TABLE>




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


                                       F-5



<PAGE>



                           SHOWCASE TECHNOLOGIES, LLC
                          NOTES TO FINANCIAL STATEMENTS


NOTE 1. ORGANIZATION, OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Showcase Technologies, LLC (the "Company"), was organized as a limited liability
company in the state of New York in May,  1995.  The  Company  manufactures  and
distributes hard carrying cases for portable notebook computers and data storage
devices.

Cash and cash equivalents

The Company considers all highly liquid investments with an original maturity of
three months or less as cash equivalents.

Accounting  year and method

The Company  employs a calendar  accounting  year, and uses the accrual basis of
accounting.

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 revenue and expenses during the reporting period. Actual
results could differ from those estimates.

Organization costs

Organization costs are expensed as incurred.

Property and equipment

Property and equipment are recorded at cost and  depreciation  is recorded using
the double declining balance method over the estimated lives of the assets.

Inventory

Inventory  consists of raw materials and consigned  finished goods.  Inventories
are valued at the lower of cost or market using the first-in,  first-out  (FIFO)
method.


                                       F-6



<PAGE>



                           SHOWCASE TECHNOLOGIES, LLC
                    NOTES TO FINANCIAL STATEMENTS - Continued

NOTE 1.  ORGANIZATION, OPERATIONS AND SUMMARY OF
         SIGNIFICANT ACCOUNTING POLICIES (Continued):

Patent

Patent work has been recorded at cost and  amortized  based on the straight line
method over ten years.  Amortization expense was $308 in 1997 and 1998, and $231
for the nine months ended September 30, 1999.

Revenue recognition

Revenue is  recognized  by the Company  when a product is shipped to a customer.
The Company  will  recognize  revenues  from its web page design  business  when
services have been successfully completed.

AICPA Statement of Position 98-5

Effective  January  1, 1999 the  Company  has  adopted  the AICPA  Statement  of
Position  ("SOP")  98-5,  which  requires  nongovernmental  entities  to expense
startup  costs as  incurred.  The  adoption  by the  Company  of SOP 98-5 is not
expected to have a material impact on the Company's financial statements.

Financial Instruments

The carrying value of the Company's  financial  instruments,  including cash and
cash equivalents,  accounts receivable, accounts payable, and long term debt, as
reported in the accompanying balance sheet, approximates fair value.

Income tax

The Company is treated as a partnership  for income tax purposes,  and therefore
does not accrue or pay income tax at the partnership level.

Operating segments

The Company  identifies  operating  segments based on differences in products or
services.  At September 30, 1999 in addition to its carrying case business,  the
Company was completing a separate business segment to provide internet retailers
with web page design services.  The services are set up to guarantee an internet
retailer  that its web page will  appear in the first  twenty  selections  on at
least one of the major  search  engines.  Operations  from this  segment had not
commenced as of September 30, 1999.



                                       F-7



<PAGE>



                           SHOWCASE TECHNOLOGIES, LLC
                    NOTES TO FINANCIAL STATEMENTS - Continued


NOTE 1.  ORGANIZATION, OPERATIONS AND SUMMARY OF
         SIGNIFICANT ACCOUNTING POLICIES (Continued):


No differences  exist between  measurements of the Company's profits and losses,
and assets,  and those of its  segments.  There have been no changes  from prior
periods in  measurement  methods used to determine  reported  segment  profit or
loss, and the Company makes no asymmetrical  accounting allocations to segments.
No material transactions take place between the segments.

Products and services, geographic areas, and major customers

All the  Company's  sales  were to  external  customers.  The  Company  sells to
domestic,  Canadian  and  European  customers,  and  had no one  major  customer
accounting  for over 10% of its sales.  The  Company's  long term assets are all
held domestically.

NOTE 2. RELATED PARTY TRANSACTIONS

The Company has borrowed funds from its general  manager to meet working capital
needs, resulting in a related party payable of $120,503, $72,552, and $31,536 at
December 31, 1997,  December 31, 1998 and September 30, 1999  respectively.  The
related party payable is non-interest bearing and due on demand.

NOTE 3. SUBSEQUENT EVENTS

On November 1, 1999 all the Company's assets were acquired by Banyan Corporation
in a transaction accounted for as a purchase.

















                                       F-8



<PAGE>


B. Pro Forma Combines Financial Statements




                    BANYAN CORPORATION (and Subsidiary), and
                           SHOWCASE TECHNOLOGIES, LLC
                   PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

                    December 31, 1998 and September 30, 1999


Basis of Presentation

The following pro forma consolidated balance sheet as of September 30, 1999, and
pro forma consolidated  statements of operations for the year ended December 31,
1998 and nine months ended  September 30, 1999 between  Banyan  Corporation  and
Showcase  Technologies,  LLC,  are  presented  to show  what  effects  the asset
purchase of Showcase Technologies, LLC by Banyan Corporation on November 1, 1999
might have had on historical  financial  information had the  transaction  taken
place on an earlier date. The pro forma  consolidated  financial  statements are
derived from the  historical  financial  statements  of Banyan  Corporation  and
Showcase  Technologies,  LLC,  and assume that for balance  sheet  purposes  the
transaction  occurred on September  30, 1999,  and for  statement of  operations
purposes on January 1, 1998 with resulting  effects through  September 30, 1999.
The pro forma  consolidated  financial  statements should be read in conjunction
with the historical financial information.  The pro forma consolidated financial
statements  are not  necessarily  indicative  of the result that would have been
attained had the transaction actually taken place earlier.












                                      F-20


<PAGE>



<TABLE>
<CAPTION>


                     BANYAN CORPORATION (and Subsidiary) and

                           SHOWCASE TECHNOLOGIES, LLC
                      PRO FORMA CONSOLIDATED BALANCE SHEET

                               September 30, 1999



                                                               Banyan          Showcase
Adjustments              End
                                                            Corporation       Tech., LLC        (Note
1)              Balance

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

                                         ASSETS

Current assets
<S>                                                            <C>             <C>               <C>
<C>
      Cash                                                     $    28,872     $          -       $  108,402   A
$     28,872

                                                                                                   (108,402)

      Accounts receivable
75,078                                                 75,078

      Inventory                                                     36,976           32,027              681
B           69,684

      Prepaid expenses
7,261                                                  7,261

                                                          ----------------- ---------------- ----------------
----------------
             Total current assets                                  148,187           32,027
681              180,895
                                                          ----------------- ---------------- ----------------
----------------
Fixed assets
      Furniture and fixtures

11,921                                                 11,921

      Equipment and tooling                                         15,648            1,000          (1,000)
C           15,648
                                                          ----------------- ---------------- ----------------
----------------

                                                                    27,569            1,000
(1,000)               27,569

      less accumulated depreciation                               (17,175)            (775)             775
C          (17,175)
                                                          ----------------- ---------------- ----------------
----------------

                                                                    10,394              225
(225)               10,394

                                                          ----------------- ---------------- ----------------
----------------
Other assets
      Trademarks and licenses, net                                  26,434            2,233          (2,233)
C           26,434
      Goodwill                                                                                       226,607
D          226,607

      Other                                                          7,200


                                                   7,200
                                                          ----------------- ---------------- ----------------
----------------

                                                                    33,634            2,233
224,374              260,241

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

Total Assets                                                   $   192,215       $   34,485       $
224,830          $   451,530
                                                          ================= ================ ================
================



                         LIABILITIES AND STOCKHOLDERS' DEFICIT

Current liabilities
      Accounts payable                                             $   121,893         $
-                       $   121,893


      Bank overdraft                                                                      5,026          (5,026)
C              -


      Accrued salaries and related exp.
38,026                                             38,026

      Related party payable                                                              31,957         (31,957)
C              -


      Accrued interest
230,692                                            230,692

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

          Total current liabilties                                     390,611           36,983
(36,983)          390,611

      Notes payable                                                    105,234                            80,000
E        185,234
                                                              ----------------- ---------------- ----------------
----------------


Total Liabilities                                                      495,845           36,983
43,017          575,845

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


Stockholders' Deficit
      Preferred stock, Class A: no par value;
          500,000 shares authorized; 187,190 issued and out.;
          callable at $2.75 per share and convertible
334,906                                            334,906
      Common stock, Class A: no par value;
          50,000,000 shares authorized;

          9,879,746 issued and outstanding                           3,327,598                           179,315
F     3,506,913

         (10,594,441 after adjustments)
      Accumulated deficit                                          (3,966,134)
 (3,966,134)

      Members' equity                                                                  ( 2,498)            2,498  G
                                                              ----------------- ---------------- ----------------
----------------
                                                              -----------------
----------------
Total Stockholders' Deficit                                          (303,630)         ( 2,498)
181,813        (124,315)
                                                              ----------------- ---------------- ----------------
----------------

Total Liabilities and Stockholders' Deficit                        $   192,215       $  34,485       $
224,830      $   451,530
                                                              ================= ================ ================
================



</TABLE>

                                      F-21


<PAGE>


<TABLE>
<CAPTION>




                     BANYAN CORPORATION (and Subsidiary) and
                           SHOWCASE TECHNOLOGIES, LLC
                 PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                      For The Year Ended December 31, 1998


                                                          Banyan              Showcase
Adjustments            End
                                                        Corporation          Tech., LLC          (Note 1)
Balance

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

<S>                                                    <C>                 <C>                  <C>
<C>

Sales, net                                             $        206,467    $        270,954     $            -
$        477,421



Cost of  sales
                                                                 69,006
185,880                                254,886
                                                    -------------------- ------------------- ------------------
-------------------

Gross margin                                                    137,461              85,074
-             222,535



Research & development                                                -                   -



Selling, general and administrative expenses                    573,317              71,814           161,322
H           806,453
                                                    -------------------- ------------------- ------------------
-------------------

Gain (loss) from operations                                   (435,856)              13,260
(161,322)           (583,918)



Other income (expense)

     Interest expense                                          (22,913)                                (4,800)
I         (27,713)

     Gain (loss) on sale of assets
3,449                                                      3,449
     Equity income of Anything Internet Corporation
(39,590)                                                   (39,590)

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


Income (loss) before provision for income taxes               (494,910)               13,260
(161,122)           (647,772)




Provision for income tax

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


Net income (loss)                                      $      (494,910)             $13,260     $    (161,122)
$      (647,772)


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


Net income (loss) per share

(Basic and fully diluted)                              $         (0.06)
$         (0.07)
                                                    ====================
===================


Weighted average number of
common shares outstanding

8,359,433                                                  8,926,100
                                                    ====================
===================



</TABLE>




                                      F-22


<PAGE>


<TABLE>
<CAPTION>




                     BANYAN CORPORATION (and Subsidiary) and
                           SHOWCASE TECHNOLOGIES, LLC
                 PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
                     For The Nine Months September 30, 1999


                                                         Banyan             Showcase
Adjustments            End
                                                      Corporation          Tech., LLC            (Note 1)
Balance

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

<S>                                                      <C>                 <C>                <C>
<C>
Sales, net                                               $    116,497        $     201,214      $            -
$    317,711

Cost of  sales                                                 43,121
113,336                               156,457
                                                   ------------------- -------------------- -------------------
-----------------

Gross margin                                                   73,376               87,878      $
-           161,254



Research & development                                              -                    -



Selling, general and administrative expenses                  367,156               50,208             120,991
J        538,355
                                                   ------------------- -------------------- -------------------
-----------------

Gain (loss) from operations                                 (293,780)               37,670
(120,991)         (377,101)



Other income (expense)

     Interest expense                                        (12,767)                                  (3,600)
K       (16,367)

     Equity income of Anything Internet Corporation
(118,325)                                                  (118,325)

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


Income (loss) before provision for income taxes             (424,872)               37,670
(124,591)         (511,793)



Provision for income tax

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


Net income (loss)                                       $   (424,872)       $       37,670       $   (124,591)
$  (511,793)
                                                   =================== ==================== ===================
=================



Net income (loss) per share
(Basic and fully diluted)                            $         (0.04)
$        (0.05)

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


Weighted average number of
common shares outstanding

9,586,223                                                 10,152,890
                                                   ===================
=================


</TABLE>


                                      F-23


<PAGE>



                    BANYAN CORPORATION (and Subsidiary), and
                           SHOWCASE TECHNOLOGIES, LLC
                   PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS
                    December 31, 1998 and September 30, 1999


NOTE 1.  SUMMARY OF TRANSACTION

Effective  November 1, 1999 Banyan  Corporation  issued 566,667 shares of common
stock  valued at  $70,833,  paid cash of  $108,482  raised from sale of Anything
Internet common stock,  and issued a note for $80,000 to purchase the net assets
of Showcase  Technologies,  LLC, valued at $32,708.  The difference  between the
consideration  paid of $259,315  and the net assets  acquired  was  allocated to
goodwill in the amount of $226,607.  Statement of operations adjustments include
interest  on the  issued  note,  goodwill  amortization  of  $22,661 in 1998 and
$16,996 in 1999 (including in selling, general and administrative expenses), and
salary payments under a transaction related employment  agreement of $116,000 in
1998  and  $87,000  in  1999,   also  included   under   selling,   general  and
administrative  expenses.  Pro forma  adjustments  from the pro forma  financial
statements are referenced below.


(A)  Cash raised from sale of Anything  Internet  Corporation  stock and paid as
     part of purchase price of Showcase.
(B)  Inventory  adjustment  to reflect  November 1, 1999  valuation  of Showcase
     inventory.
(C)  Adjustments  to eliminate  items no longer on Showcase books at November 1,
     1999.
(D)  Adjustment  to record  goodwill from November 1, 1999 purchase of Showcase.
(E)  Adjustment to record  $80,000 note issued as partial  payment for Showcase.
(F) Adjustment to record increase in equity in Banyan Corporation from purchase
     of  Showcase.  Consists  of 566,667  common  shares  valued at $70,833  and
     $108,482 from the sale of Anything Internet  Corporation stock, for a total
     of $179,315.
(G)  Adjustment to eliminate  Showcase  equity pursuant to acquisition by Banyan
     Corporation on November 1, 1999.

(H)  Adjustment to record additional  expenses from Showcase purchase.  Consists
     of $116,000 in salary  expense from an employment  agreement and $45,322 in
     amortized goodwill.

(I)  Interest expense from $80,000 loan incurred to complete  Showcase  purchase
     transaction.

(J)  Adjustment to record additional  expenses from Showcase purchase.  Consists
     of $87,000 in salary  expense from an  employment  agreement and $33,991 in
     amortized  goodwill.  Amortization of goodwill is expensed over a five year
     period

(K)  Interest expense from $80,000 loan incurred to complete  Showcase  purchase
     transaction.




                                      F-24


<PAGE>


C.    INDEX  TO  EXHIBITS

     The following exhibits are filed as a part of this disclosure statement:


Exhibit
Number      Description
- -------     -----------



10.1      Employment Agreement With Alan Hillsberg*
10.2      Asset Purchase Agreement For TopListing***
10.3      Asset Purchase Agreement For For Showcase*
10.4      Asset Purchase Agreement between Toplisting.com

          and Showcase Technologies**



*  Incorporated  by  reference to the Company's Form 8-k dated January 10, 2000.
** Incorporated  by  reference  to the Company's Form 8-k dated April 3, 2000.
***Filed in error and withdrawn



Item 8.  Change in Fiscal Year

         Not applicable

SIGNATURES

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


                               Date:  October 29, 2000


                               BANYAN CORPORATION

                                                  BY:__/s/Lawrence Stanley___
                                                       Lawrence Stanley
                                    President


<PAGE>



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