CDKNET COM INC
SB-2/A, 2000-03-17
BUSINESS SERVICES, NEC
Previous: METRON TECHNOLOGY N V, 8-K, 2000-03-17
Next: MARKEL HOLDINGS INC, 10-K405, 2000-03-17



     As filed with the Securities and Exchange Commission on March 17, 1999
                                                      Registration No. 333-93277
================================================================================

                United States Securities and Exchange Commission
                              Washington, DC 20549

                                 AMENDMENT NO 1
                                       TO
                                    FORM SB-2

             Registration Statement under the Securities Act of 1933

                                CDKNET.COM, INC.
         --------------------------------------------------------------
                 (Name of Small Business Issuer in Its Charter)

   Delaware                          5961                        22-3586087
   --------                    ----------------                  ----------
(State or Other               (Primary Standard               (I.R.S. Employer
  Jurisdiction of         Industrial Classification          Identification No.)
  Incorporation                 Code Number)
or Organization)

                               595 Stewart Avenue
                                    Suite 710
                           Garden City, New York 11530
                                 (516) 222-8800
                                 WWW.CDKNET.COM
   ---------------------------------------------------------------------------
          (Address and Telephone Number of Principal Executive Offices)

                              250 West 57th Street
                                   Suite 1101
                            New York, New York 10019
                                 (212) 547-6050
                                 WWW.CDKNET.COM
   --------------------------------------------------------------------------
          (Address of Principal Place of Business or Intended Principal
                               Place of Business)

                               Steven A. Horowitz
                  Horowitz, Mencher, Klosowski, & Nestler, P.C.
                               595 Stewart Avenue
                                    Suite 710
                           Garden City, New York 11530
                              Phone: (516) 222-2345
                               Fax: (516) 222-2665
         ---------------------------------------------------------------
            (Name, Address and Telephone Number of Agent for Service)

         Approximate date of commencement of proposed sale to the public: As
soon as practicable after effective date of this Registration Statement.

         If any of the securities being registered on this Form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, as amended (the "Securities Act"), check the following
box. [X]

         If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]
<PAGE>

         If this form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. [ ]

         If this form is a post-effective amendment filed pursuant to Rule
462(d) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. [ ]

         If delivery of the prospectus is expected to be made pursuant to Rule
434, check the following box. [ ]

<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE
- ------------------------ ---------------------- ---------------------- ---------------------- ----------------------
Title of Each Class Of                                 Proposed               Proposed              Amount Of
Securities To Be            Amount To Be                Maximum                Maximum           Registration Fee
Registered                   Registered             Offering Price        Aggregate Offering
                                                      Per Unit(1)               Price
- ------------------------ ---------------------- ---------------------- ---------------------- ----------------------
<S>                             <C>                     <C>                  <C>                      <C>
Common Stock offered            1,505,522               $4.33                $ 6,518,910.30           $ 1,720.99
for sale, $.0001 par
value, by selling
security holders
- ------------------------ ---------------------- ---------------------- ---------------------- ----------------------
Common Stock issuable           3,000,000               $4.33                $12,990,000              $ 3,429.36
upon the conversion of
Preferred Stock by
The Target Group Fund
- ------------------------ ---------------------- ---------------------- ---------------------- ----------------------
Common Stock issuable           1,855,056               $4.33                $ 8,032,392.50           $ 2,120.55
upon the exercise of
warrants  by selling
security holders
- ------------------------ ---------------------- ---------------------- ---------------------- ----------------------
Common Stock issueable
upon the exercise of
options by selling
security holders                1,250,000               $4.33                $ 5,412,500              $ 1,428.90
- ------------------------ ---------------------- ---------------------- ---------------------- ----------------------
Total Registration Fee (2)                                                                            $ 8,699.80
- ------------------------ ---------------------- ---------------------- ---------------------- ----------------------
</TABLE>

(1)  Estimated solely for the purpose of calculating the Registration Fee
pursuant to Rule 457 (a) under the Securities Act of 1933, pursuant to the
closing price for the referenced Common Stock on the National Quotation Bureau's
"Pink Sheets" on March 16, 2000.

(2)  Previously paid $658.36.

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

                                       2
<PAGE>

         THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.

         INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.



                                       3
<PAGE>
                   SUBJECT TO COMPLETION, DATED MARCH 17, 2000


                                   PROSPECTUS

                        7,610,578 SHARES OF COMMON STOCK

                                CDKNET.COM, INC.

         CDKNET.COM, INC., a Delaware corporation, is registering 7,610,578
shares of its common stock:

     o   for sale by investors who own 1,505,522 shares of our common stock,

     o   issuable upon the conversion of 1,500,000 shares of our Series A
         preferred stock at $.75 per share,

     o   issuable upon the exercise of 125,056 warrants to purchase shares of
         our common stock at $.75 per share,

     o   issuable upon the exercise of 100,000 warrants to purchase our common
         stock at $.66 per share,

     o   issuable upon the exercise of 1,500,000 warrants to purchase our common
         stock at $1.00 per share,

     o   issuable upon the exercise of 100,000 warrants to purchase our common
         stock at $1.75 per share,

     o   issuable upon the exercise of 30,000 warrants to purchase our common
         stock at $3.00 per share,

     o   issuable upon the exercise of 750,000 options to purchase our common
         stock at $.60 per share, and

     o   issuable upon the exercise of 150,000 options to purchase our common
         stock at $.66 per share,

     o   issuable upon the exercise of 350,000 options to purchase our common
         stock at $.75 per share.

         Our common stock is currently traded on the National Quotation Bureau's
"Pink Sheets" under the symbol "CDKX".

     Investing in Common Stock Involves Risks. See "Risk Factors -- Special
                      Considerations" Beginning on Page 11.

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

         Neither the Securities and Exchange Commission nor any other Regulatory
Body has Approved or Disapproved of these Securities or Passed Upon the Accuracy
or Adequacy of this Prospectus. Any Representation to the Contrary is a Criminal
Offense.

THERE IS NO UNDERWRITER FOR ANY OF THE SECURITIES OFFERED. SEE "PLAN OF
DISTRIBUTION."


                 THE DATE OF THIS PROSPECTUS IS MARCH 17, 2000.

                                       4
<PAGE>


                                TABLE OF CONTENTS

PART 1
- ------
                                                                          Page
                                                                          ----

                       INFORMATION REQUIRED IN PROSPECTUS

         PROSPECTUS SUMMARY AND RISK FACTORS ............................  7

         USE OF PROCEEDS ................................................ 16

         DETERMINATION OF OFFERING PRICE ................................ 16

         SELLING SECURITY HOLDERS ....................................... 16

         PLAN OF DISTRIBUTION ........................................... 18

         LEGAL PROCEEDINGS .............................................. 18

         DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND
         CONTROL PERSONS ................................................ 19

         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
         OWNERS AND MANAGEMENT .......................................... 23

         DESCRIPTION OF SECURITIES ...................................... 26

         LEGAL MATTERS AND EXPERTS ...................................... 28

         DISCLOSURE OF COMMISSION POSITION ON
         INDEMNIFICATION FOR SECURITIES ACT LIABILITIES ................. 28

         ORGANIZATION WITHIN LAST FIVE YEARS ............................ 28

         DESCRIPTION OF BUSINESS ........................................ 30


                                       5

<PAGE>

                                                                          Page
                                                                          ----

         MANAGEMENT'S DISCUSSION AND ANALYSIS
         OR PLAN OF OPERATION ........................................... 37

         DESCRIPTION OF PROPERTY ........................................ 43

         CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS ................. 43

         MARKET FOR COMMON EQUITY AND RELATED
         STOCKHOLDER MATTERS ............................................ 45

         EXECUTIVE COMPENSATION ......................................... 46

         FINANCIAL STATEMENTS ........................................... F-1

         CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
         ON ACCOUNTING AND FINANCIAL DISCLOSURE ......................... II-1

PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

         INDEMNIFICATION OF DIRECTORS AND OFFICERS ...................... II-1

         OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION .................... II-2

         RECENT SALES OF UNREGISTERED SECURITIES ........................ II-2

         EXHIBITS ....................................................... II-6

         UNDERTAKINGS ................................................... II-8


                                       6
<PAGE>

                               PROSPECTUS SUMMARY
                               ------------------

OUR COMPANY
- -----------

We have developed a multimedia technology, called CDK(TM), which integrates
audio, video and Internet connectivity on a standard compact disc. Our
technology enables users to create their own personalized compact discs simply
by visiting a Website. These custom compact discs play audio and display videos
on a full-screen, using high-quality videos and digital technology. The custom
compact discs also include software applications and targeted Web links. We have
also developed a new product, V-Flash, our new software-based communications
module that provides a vehicle for marketers to reach their customers using a
personal computer desktop application.

Our targeted industries include: (1) entertainment (music, movies and TV); (2)
travel and tourism; (3) professional sports; (4) financial services; (5)
education; (6) toys/games; (7) fashion; (8) food/cooking; (9) automotive; and,
(10) healthcare. Our primary customers and/ or strategic partners include
Peterson's, AtomicPop, Central Park Media, CollegeMusic.com, Megaforce Records
and DreamWorks Records. We believe that there are six main companies currently
offering custom audio compact disc development. These companies are
Musicmaker.com, Customdisc.com, CDUCTIVE, Amplified.com, K-Tel.com, and
EZCD.com. However, we believe that none of these companies offer custom
multi-session compact disc development.

We intend to establish three principal revenue streams: (1) sale of custom
compact discs, (2) sale of Web links and Web advertising, and (3) development
and use fees. We are currently capable of providing services in each of these
areas, however the last represents our primary revenue stream.

We have also received an infusion of $1,250,000 in capital since January 1,
2000. Additionally, we have raised $1,400,000 for our subsidiary ValueFlash.com
Incorporated through private placements since January 28, 2000. We plan to
decrease our need for substantial additional working capital by continuing to
outsource our production capabilities, expand business development efforts and
implement marketing programs.




                                       7
<PAGE>

                                  THE OFFERING

SECURITIES OFFERED:

    GROSS FOUNDATION SHARES ...  717,452 shares of Common Stock which we issued
                                 to The Gross Foundation Inc. We are also
                                 registering 71,486 shares of Common Stock which
                                 The Gross Foundation may obtain by the exercise
                                 of 71,486 Warrants at $.75 per share and which
                                 expire on November 2, 2001.

    FOX DISTRIBUTION SHARES ...  107,761 shares of Common Stock which were
                                 purchased by Fox Distribution, Inc. We are also
                                 registering 10,714 shares of Common Stock which
                                 Fox Distribution may obtain by the exercise of
                                 10,714 Warrants at $.75 per share and which
                                 expire on November 2, 2001.

    DAN ROC SHARES ............  143,484 shares of Common Stock owned by Dan Roc
                                 Limited Partnership. We are also registering
                                 14,285 shares of Common Stock which Dan Roc may
                                 obtain by the exercise of 14,285 Warrants at
                                 $.75 per share and which expire on November 2,
                                 2001.

    HOROWITZ SHARES ...........  286,968 shares of Common Stock which we issued
                                 to Steven A. Horowitz. Mr. Horowitz is
                                 Chairman, Chief Executive Officer, Chief
                                 Financial Officer and Secretary of the Company.
                                 We are also registering 28,571 shares of Common
                                 Stock which Mr. Horowitz may obtain by the
                                 exercise of 28,571 Warrants at $.75 per share
                                 and which expire on November 2, 2001.
                                 Additionally, we are registering 750,000
                                 options to purchase our common stock at $.60
                                 per share that expire on May 20, 2008 which Mr.
                                 Horowitz received pursuant to our Stock Option
                                 Plan.







                                       8
<PAGE>

    KELLY MUSIC SHARES ........  250,000 shares of Common Stock which we issued
                                 to Kelly Music & Entertainment Corp.

    TARGET GROUP FUND SHARES ..  3,000,000 shares of Common Stock which the
                                 Target Group Fund may obtain by the conversion
                                 of 1,500,000 shares of our Series A Preferred
                                 Stock at a conversion price between $.50 and
                                 $1.00 per share.

    FRESH START SHARES ........  100,000 shares of our Common Stock which Fresh
                                 Start may obtain through the exercise of
                                 100,000 options at $.75 per share and which
                                 expire on January 11, 2005.

    WILDSTEIN SHARES ..........  250,000 shares of our Common Stock which Steven
                                 Wildstein may obtain through the exercise of
                                 250,000 options at $.75 per share and which
                                 expire on January 11, 2005.

    HOROWITZ, MENCHER, SHARES .  150,000 shares of our Common Stock which
                                 Horowitz, Mencher, Klosowski & Nestler, P.C.,
                                 may obtain through the exercise of 150,000
                                 options at $.66 per share and that expire on
                                 October 1, 2003.

    KENORA SHARES .............  75,000 shares of our Common Stock which Kenora
                                 International Limited may obtain through the
                                 exercise of 75,000 warrants at $.66 per share
                                 that expire on November 27, 2003. Additionally,
                                 we are registering 10,000 shares of our Common
                                 Stock which Kenora may obtain through the
                                 exercise of 10,000 warrants at $3.00 per share
                                 and that expire on January 21, 2001.

    VENEZUELA RECOVERY
    FUND SHARES ...............  25,000 shares of our Common Stock which the
                                 Venezuela Recovery Fund N.V. may obtain through
                                 the exercise of 25,000 warrants at $.66 per
                                 share and that expire on November 27, 2003.

    SPIGA LIMITED SHARES ......  100,000 shares of our Common Stock which Spiga
                                 Limited may obtain through the exercise of
                                 100,000 warrants at $1.75 per share and that
                                 expire on February 1, 2003.

    IIG HORIZONS SHARES .......  20,000 shares of our Common Stock which IIG
                                 Horizons Securities may obtain through the
                                 exercise of 20,000 warrants at $3.00 per share
                                 and that expire on January 21, 2001.

    SHARES OUTSTANDING ........  19,576,157 shares of Common Stock are issued
                                 and outstanding as of March 14, 2000. In
                                 addition, 5,000,000 shares of Preferred Stock
                                 are authorized with 1,500,000 Series A
                                 Preferred Stock issued and outstanding as of
                                 March 14, 2000.

    BAR-LAVI SHARES ...........  750,000 shares of our Common Stock which Shai
                                 Bar-Lavi may obtain through the exercise of
                                 750,000 warrants at $1.00 per share that expire
                                 on January 13, 2005.

    VASINKEVICH SHARES ........  750,000 shares of our Common Stock which
                                 Michael Vasinkevich may obtain through the
                                 exercise of 750,000 warrants at $1.00 per share
                                 that expire on January 13, 2005.

    TRADING SYMBOL ............  CDKX

    RISK FACTORS ..............  The Common Stock our investors are offering
                                 involve a high degree of risk. See "Risk
                                 Factors" beginning on page 11.

    OUR EXECUTIVE OFFICE ......  595 Stewart Avenue
                                 Suite 710
                                 Garden City, N.Y.  11530
                                 (516) 222-8800

    OUR PRINCIPAL PLACE
    OF BUSINESS ...............  250 West 57th Street
                                 New York, New York 10019
                                 (212) 547-6050


                                 9
<PAGE>

The summary financial information set forth below is derived from and should be
read in conjunction with the consolidated financial statements, including the
notes thereto, appearing elsewhere in this Prospectus. The information set forth
below should also be read in conjunction with "Management's Discussion and
Analysis of Operations." Results of operations for the periods presented are not
necessarily indicative of results of operations for future periods.

<TABLE>
<CAPTION>
                                                                 SIX MONTHS                          PERIOD OCTOBER 1, 1997
                                                                   ENDED              YEAR ENDED        (DATE OF INCEPTION)
                                                                DECEMBER 31,           JUNE 30,         TO JUNE 30, 1998,
                                                                    1999                 1999              AS RESTATED
                                                                ------------          -----------          ------------
STATEMENTS OF OPERATIONS DATA                                   -(unaudited)-
<S>                                                             <C>                   <C>                  <C>
Net revenues                                                    $     40,154          $   474,344          $    616,137
Cost of revenues                                                      37,605              288,762               415,769
                                                                ------------          -----------          ------------
Gross profit                                                           2,549              185,582               200,368
Operating expenses                                                 2,757,484            5,285,681             1,714,254
Other (expenses) income, net                                          61,633            1,094,501              (329,411)
                                                                ------------          -----------          ------------
Net Loss                                                        $ (2,816,568)         $(6,194,600)         $ (1,184,475)
                                                                ============          ===========          ============
Basic and diluted earnings (loss) per share                     $       (.19)         $     (0.47)
                                                                ============          ===========
Weighted average shares outstanding - basic and diluted           15,216,376           13,282,176
                                                                ============          ===========

                                                                DECEMBER 31,            JUNE 30,
                                                                   1999                   1999
                                                                (unaudited)
                                                                ------------          -----------
BALANCE SHEET DATA

Working capital (deficit)                                       $   (795,035)         $  (557,197)
Current Assets                                                       176,697              271,854
Total Assets                                                       6,430,139            7,559,897
Current Liabilities                                                  971,732              829,051
Total Liabilities                                                  1,425,153            2,705,467
Stockholders' equity                                               5,005,186            4,854,430
Common shares outstanding                                         17,360,979           14,046,906
</TABLE>


                                       10
<PAGE>

                              CAUTIONARY STATEMENT
                              --------------------

All statements, trends, analyses and other information contained in this
Prospectus relative to trends in net sales, gross margin, anticipated expense
levels and liquidity and capital resources, as well as other statements,
including, but not limited to, words such as "anticipate," "believe," "predict,"
"plan," "intend," "expect," and other similar expressions constitute
forward-looking statements. These statements are not guarantees of future
performance and are subject to risks and uncertainties that are difficult to
predict. Potential risks and uncertainties include those set forth below in
"Risk Factors." Particular attention should be paid to the cautionary statements
involving our limited operating history, the unpredictability of our future
revenues, the unpredictable and evolving nature of its business model, the
intensely competitive online commerce industry and the risks associated with
capacity constraints, systems development, management of growth and business
expansion, as well as other factors described below.

                                  RISK FACTORS
                                  ------------

We have described several risk factors which we believe are significant and
should be given careful consideration by you when you evaluate our Company. We
consider each of these risks to be specific to us, although some are industry or
sector related issues which could also impact other businesses in our market
sector. In our case and in addition to the risks just referred to, there are two
related risks to which we wish to draw your attention specifically:

     O   Our former independent certified public accountants added an emphasis
         paragraph to their report on our consolidated financial statements as
         of June 30, 1999 and for the year ended June 30, 1999, and the period
         October 1, 1997 (date of inception) to June 30, 1998, relating to
         factors that raise substantial doubt about our ability to continue as a
         going concern.

     O   We need significant additional financing.

If we are unable to obtain significant additional financing or otherwise fund
our operations, we will likely have to file for bankruptcy.

You should carefully consider the following information which outlines special
market and other risk factors affecting us and our industry.

Our ability to continue operations is in question.
- --------------------------------------------------
Our history of operating losses raises substantial doubt about our ability to
continue operations. If we are unable to obtain significant additional financing
or otherwise obtain working capital to fund our operations, we may be obliged to
seek protection of the bankruptcy courts. In particular, our former independent
certified public accountants added an emphasis paragraph to their report on our
consolidated financial statements as of



                                       11
<PAGE>

June 30, 1999 and for the year ended June 30, 1999, and for the period October
1, 1997 (date of inception) to June 30, 1998, relating to factors that raise
substantial doubt about our ability to continue as a going concern. The factors
cited by them include the following:

     o   continued losses
     o   use of significant cash in operations
     o   lack of sufficient funds to execute our business plan

Our unaudited financial statement for the period July 1, 1999 to December 31,
1999 reflect a net loss of $2,816,568 on revenues of $40,154.

Our financial condition is highly uncertain and we need to obtain significant
- -----------------------------------------------------------------------------
additional financing to avoid bankruptcy.
- -----------------------------------------
As of December 31, 1999, our current assets were significantly less than our
current liabilities. Despite our continued ability to raise capital through debt
and equity financing, we need to raise significant additional financing or
otherwise obtain working capital to continue operations through the next year.
If we do not raise the necessary financing, we will probably have to seek the
protection of the bankruptcy courts and holders of our common stock would stand
to lose their entire investment.

Due to changes in our business, our historical financial information is of
- --------------------------------------------------------------------------
material relevance.
- -------------------
Our ability to generate revenue and income is unproven, and changes in our
business make an evaluation of our operating history difficult. Our Company must
be considered in light of the risks, expenses and difficulties encountered by
companies in the new and rapidly evolving market for online, custom compact disc
technology and related enhanced services. To address these risks, among other
things, we must (1) market our services and build our brand names effectively,
(2) provide scalable, reliable and cost-effective services, (3) continue to grow
our infrastructure to accommodate additional customers and increased use of our
products and services, (4) expand our channels of distribution, (5) continue to
respond to competitive developments, and (6) retain and motivate qualified
personnel.

Future sales may have a dilutive effect on future sales of securities.
- ----------------------------------------------------------------------
Future sales of substantial amounts of our common stock in the public market
could adversely affect the market price of our common stock and our stockholders
could experience dilution in their stock ownership and in the value of their
shares. Dilution is a reduction in the value of the holder's investment measured
by the difference between the purchase price of the shares of the common stock
and the net tangible book value of the shares after the purchase takes place. As
of March 14, 2000, we had 19,576,157 shares of common stock outstanding of
which 16,100,382 are restricted or affiliate shares ("Restricted Shares"). Those
Restricted Shares will gradually be converted to free-trading

                                       12
<PAGE>

shares, the sale of which could have a material adverse effect on the future
market price of our common stock.

Our shares are traded on the so-called "Pink Sheets."
- -----------------------------------------------------
In January 1999, the National Association of Securities Dealers imposed
eligibility requirements, which were approved by the Commission, for trading on
the Over-the-Counter Bulletin Board. As a result of these new eligibility
requirements, we were required to register under the Securities Exchange Act of
1934 in order to be traded on the Over-the-Counter Bulletin Board. The phase-in
schedule for the new eligibility requirements provides that we must have met
these requirements on or before October 7, 1999, including filing and clearing a
registration statement under the Exchange Act with the Commission. We did not
meet this deadline and, as a result, were deleted from the Over-the-Counter
Bulletin Board on October 7, 1999. There continues to be a market for our stock
because we qualify for a Commission exemption that allows us to automatically be
quoted on the National Quotation Bureau's "Pink Sheets" until we meet the
eligibility requirements for the Over-the-Counter Bulletin Board. Trading on the
"Pink Sheets" will result in a less liquid market for our stock than would exist
on the Over-the-Counter Bulletin Board. We are in the process of applying to
have our stock traded on the Over-the-Counter Bulletin Board.

If we do not adapt to rapid technological change, our business will be adversely
- --------------------------------------------------------------------------------
affected.
- ---------
Our success is highly dependent upon our ability to develop new and enhanced
services, and related products that meet changing customer requirements. At
present, our three main products -- CDK(TM), MixFactory(TM), and V-Flash (TM)--
are all available and for sale to the public. Nonetheless, the market for our
services is characterized by rapidly changing technology, evolving industry
standards, emerging competition and frequent new and enhanced software, service
and related product introductions.

To remain successful, we must be responsive to new developments in hardware and
semiconductor technology, operating systems, programming technology, and
computer capabilities. In many instances, the new and enhanced services,
products, and technologies are in the emerging stages of development and
marketing, and are subject to the risks inherent in the development and
marketing of new software, services, and products. We may not successfully
identify new service opportunities, and develop and bring new and enhanced
services and related products to market in a timely manner; there can be no
assurance that:

     o   any of these services, products or technologies will develop or will be
         commercially successful, or that we will benefit from these
         developments, or

     o   services, products, or technologies developed by others will not render
         our services, and related products noncompetitive or obsolete.

If we are unable, for technological or other reasons, to develop and introduce
new services and products in a timely manner in response to changing market
conditions or customer requirements, or if new or enhanced software, services,
and related products do not achieve a significant degree of market acceptance,
our business, operating results, and financial condition would be materially
adversely affected.

We face intense competition in the compact disc development market.
- -------------------------------------------------------------------
Portions of the online, custom compact disc market are becoming increasingly
competitive. We expect in the coming years to face significant competition in
all of our markets. We expect new companies will emerge and compete for the same
customers.
                                       13
<PAGE>


We expect competition to increase from both established and emerging companies
and that this increased competition will result in reduced costs which could
materially adversely affect our business, operating results, and financial
condition. Moreover, our current and potential competitors, some of whom have
significantly greater financial, technical, marketing, and other resources than
we do, may respond more quickly than we do to new or emerging technologies or
could expand to compete directly against us. Accordingly, it is possible that
current or potential competitors could rapidly acquire significant market share.
There can be no assurance that we will be able to compete against current or
future competitors successfully or that competitive pressures faced by us will
not have a material adverse effect on our business, operating results, and
financial condition.

Government regulation and legal uncertainties may affect our business.
- ----------------------------------------------------------------------
Only a small body of laws and regulations currently apply specifically to
content of, access to, or commerce on, the Internet. It is possible that laws
and regulations with respect to the Internet may be adopted by governments in
any of the jurisdictions in which we can sell our products, covering issues such
as user privacy, freedom of expression, pricing, characteristics and quality of
products and services, taxation, advertising, intellectual property rights,
information security and the convergence of traditional telecommunications
services with Internet communications. The nature of future legislation and the
manner in which it may be interpreted and enforced cannot be fully determined
and, therefore, legislation could subject us and/or our customers to potential
liability, which in turn could have a material adverse effect on our business,
results of operations and financial condition.

In addition, applicability to the Internet of existing laws governing issues
such as property ownership, copyright and other intellectual property issues,
taxation, libel, obscenity and personal privacy is uncertain. The vast majority
of these laws were adopted prior to the advent of the Internet and related
technologies and, as a result, do not contemplate or address the unique issues
of the Internet and related technologies. Changes to these laws intended to
address these issues could create uncertainty in the marketplace that could
reduce demand for our services or increase the cost of doing business as a
result of costs of litigation or increased service delivery costs, or could in
some other manner have a material adverse effect on our business, results of
operations and financial condition.

And, because our services are available over the Internet virtually worldwide,
and because we facilitate sales by our customers to end users located in
multiple provinces, states and foreign countries, these jurisdictions may claim
that we are required to qualify to do business as a foreign corporation in each
of the state/province or that we have a permanent establishment in each of the
foreign countries. Our failure to qualify as a foreign corporation in a
jurisdiction where we are required to do so could subject us to taxes and
penalties for failure to qualify and could result in the inability to enforce
contracts in these jurisdictions. Any new legislation or regulation, or the
application of laws or regulations from jurisdictions whose laws do not
currently apply to our business, could have a material adverse effect on our
business, results of operations and financial condition.

We are dependent on certain key personnel.
- ------------------------------------------
Our success depends to a significant degree upon the continued contributions of
our key management, including: (1) Steven A. Horowitz, Chairman, Chief Executive
Officer, Chief Financial Officer and Secretary of our parent company; (2) our
subsidiary, CDKnet, LLC's officers Shai Bar-Lavi, Chief Executive Officer;
Israel Hersh, President; and Shlomo Shur, Chief Operating Officer; and (3) our
subsidiary, ValueFlash's officers Shai Bar-Lavi, Chief Executive Officer and
Director; Shlomo Shur, President and Director; Michael Jolly, Executive Vice
President of the

                                       14
<PAGE>

Entertainment Group; Tom Ross, President of the Media Group; Russell Kern,
Executive Vice President and Director of Marketing; Marcia Irwin, Senior Vice
President and Creative Director; and director Steven A. Horowitz. Our operations
could be affected adversely if, for any reason, any of these officers ceased to
be active in our management.

We maintain proprietary nondisclosure and non-compete agreements with some
employees, contractors and collaborators/partners. We do not have key person
life insurance policies on directors, executive officers or key employees.
Competition for employees in the multimedia technology industry is intense, and
there can be no assurance that we will be able to attract and retain enough
qualified employees. If our business grows, it may become increasingly difficult
to hire, train and assimilate the new employees needed. Our inability to retain
and attract key employees could have a material adverse effect on our business,
operating results, and financial condition.

We may have difficulty in management of growth.
- -----------------------------------------------
We may experience a period of rapid growth which could place a significant
strain on its resources. Our ability to manage growth successfully will require
us to continue to improve our operational, management and financial systems and
controls as well as to expand our work force. A significant increase in our
customer base would necessitate the hiring of a significant number of additional
customer service care and technical support personnel as well as computer
software developers and technicians, qualified candidates for which, at the
present time, are in short supply. We must manage relationships with a growing
number of third parties as we seek to complement our service offerings and
increase its sales efforts. If our management is unable to manage growth
effectively, hire needed personnel, expand and adapt our computer infrastructure
or improve our operational, management, and financial systems and controls, our
business, operating results, and financial condition could be materially
adversely affected.

Product defects can adversely affect our business.
- --------------------------------------------------
The software products utilized by us could contain errors or "bugs" that could
adversely affect the performance of services or damage a user's data. In
addition, as we increase our share of the multisession, i.e., both audio and
video, compact disc market, software reliability and security demands will
increase. Attempts to limit our potential liability for warranty claims through
limitation-of-liability provisions in our customer agreements. There can be no
assurance that the measures taken by us will prove effective in limiting our
exposure to warranty claims. Despite the existence of various security
precautions, our computer infrastructure may be also vulnerable to viruses or
similar disruptive problems caused by our customers or third parties gaining
access to our processing system.

We have limited protection of proprietary technology and there is a risk of
- ---------------------------------------------------------------------------
third party claims.
- -------------------
We regard some of our services as proprietary and rely primarily on a
combination of patent, copyright, trademark and trade secret laws, employee and
third party non-disclosure agreements, and other intellectual property
protection methods to protect our services. Existing intellectual property laws
afford only limited protection, and it may be possible for unauthorized third
parties

                                       15
<PAGE>

to copy our services and related products or to reverse engineer or obtain and
use information that we regard as proprietary. There can be no assurance that
our competitors will not independently develop services and related products
that are substantially equivalent or superior to ours.

                                 USE OF PROCEEDS
                                 ---------------

We will not realize any proceeds from the sale of the shares by the selling
security holders. We have already received and are utilizing the proceeds
received from those shares sold in private placements in our business and
marketing.

                         DETERMINATION OF OFFERING PRICE
                         -------------------------------

All securities to be registered pursuant to this Prospectus will be sold by the
selling security holders. See "Selling Security Holders." The Shares may be
offered and sold from time to time by any selling security holder. Each selling
security holder will act independently of us in making decisions with respect to
the timing, manner, and size of each sale. The shares will be sold at market
price or in negotiated transactions.

                            SELLING SECURITY HOLDERS
                            ------------------------

The following provides information with respect to:

Gross Foundation Shares
- -----------------------

We are registering 717,452 shares of Common Stock which we issued to The Gross
Foundation Inc. (the "Gross Foundation") on November 2, 1999 along with 71,486
Warrants expiring on November 2, 2001 to purchase Common Stock at $.75 per share
(the "Gross Foundation Shares"). The Gross Foundation is a corporation organized
under the laws of New York. The Gross Foundation has had no material
relationship with us since our inception. The Gross Foundation Shares represent
3.66% of our issued and outstanding Common Stock. If the Gross Foundation were
to exercise all of its Warrants, it would own a total of 788,938 registered
shares which would be approximately 4.03% of our issued and outstanding Common
Stock. See "Plan of Distribution."

Fox Distribution Shares
- -----------------------

We are registering 107,761 shares of Common Stock acquired by Fox Distribution,
Inc. ("Fox Distribution") on November 2, 1999 along with 10,714 Warrants
expiring on November 2, 2001 to purchase Common Stock at $.75 per share (the
"Fox Distribution Shares"). Fox Distribution has had no material relationship
with us since our inception. However, Fox Distribution obtained its Shares from
Shai Bar-Lavi, President of our wholly-owned subsidiary, CDKnet, LLC, on
November 2, 1999. From time-to-time, Fox Distribution does business with Mr.
Bar-Lavi that is separate and distinct from our business. The Fox Distribution
Shares represent less than one percent of our issued and outstanding Common
Stock. If Fox Distribution were to exercise all of its Warrants, it would own a
total of 118,475 registered shares which would still present less than one
percent of our issued and outstanding Common Stock. See "Plan of Distribution."

Dan Roc Shares
- --------------

We are registering 143,484 shares of Common Stock owned by Dan Roc Limited
Partnership ("Dan Roc") along with 14,285 Warrants

                                       16
<PAGE>

expiring on November 2, 2001 to purchase Common Stock at $.75 per share (the
"Dan Roc Shares"). Dan Roc obtained its shares from Michael Sonnenberg, one of
our shareholders. Its only relationship to us is as a shareholder. The Dan Roc
Shares represent less than one percent of our issued and outstanding Common
Stock. If Dan Roc were to exercise all of its Warrants, it would own a total of
157,769 registered shares which would still represent less than one percent of
our issued and outstanding Common Stock. See "Plan of Distribution."

Horowitz Shares
- ---------------

We are registering 286,968 shares of Common Stock which we issued to Steven A.
Horowitz ("Horowitz") on November 2, 1999 along with (1) 28,571 Warrants
expiring on November 2, 2001 to purchase Common Stock at $.75 per share, and (2)
750,000 options to purchase our common stock at $.60 per share that expire on
May 20, 2008 which Mr. Horowitz received pursuant to our Stock Option Plan (the
"Horowitz Shares"). Horowitz is Chairman, Chief Executive Officer, Chief
Financial Officer, and Secretary of the Company. Horowitz is also managing
partner of Horowitz, Mencher, Klosowski & Nestler, P.C., a law firm which
provides legal services to us from time to time. Horowitz also owns an
additional 1,792,507 shares of Common Stock and 750,000 options to purchase our
Common Stock which are not being registered. The Horowitz Shares represent 1.45%
of our issued and outstanding Common Stock of the Company. If Horowitz were to
exercise all of his Warrants and Options, he would own a total of 1,065,539
registered shares which would be approximately 5.44% of our issued and
outstanding Common Stock. See "Plan of Distribution."

Kelly Music Shares
- ------------------

We are registering 250,000 shares of Common Stock which we issued to Kelly Music
& Entertainment Corp. ("Kelly Music") on July 8, 1998 (the "Kelly Music
Shares"). See "Company History." Kelly Music is a Delaware corporation founded
in 1995 that contributed intellectual property to us. The Kelly Music Shares
represent 1.27% of our issued and outstanding Common Stock. See "Plan of
Distribution."

Target Group Fund Shares
- ------------------------

We are registering 3,000,000 shares of Common Stock which are exercisable by the
Target Group Fund Limited ("Target Group Fund") by converting 1,500,000 shares
of our Series A Preferred Stock at a conversion price ranging from $.50 to $1.00
per share (the "Target Group Fund"). The Target Group Fund is a Bermuda-based
Mutual Fund. It obtained its shares from Casa di Cura on December 31, 1999. Its
only relationship to us is as a shareholder. The Target Group Fund Shares
represent 100% of our issued and outstanding Series A Preferred Stock. If the
Target Group Fund were to convert all of its Series A Preferred Stock at $.50,
it would own a total of 3,000,000 Common Stock shares which would be
approximately 15.32% of our issued and outstanding Common Stock. See "Plan of
Distribution."

FRESH START SHARES
- ------------------

We are registering 100,000 options to purchase shares of our Common Stock which
are owned by Fresh Start Capital Inc. ("Fresh Start") expiring on January 11,
2005 at $.75 per share (the "Fresh Start Shares"). Fresh Start is a consulting
firm incorporated in the State of Florida. Fresh Start's only relationship to us
is as a shareholder. The Fresh Start Shares represent less than one percent of
our issued and outstanding Common Stock. If Fresh Start were to exercise all of
its options, it would own a total of 100,000 registered shares which would
represent less than one percent of our issued and outstanding Common Stock. See
"Plan of Distribution."

WILDSTEIN SHARES
- ----------------

We are registering 250,000 options to purchase shares of our Common Stock which
are owned by Steven Wildstein ("Wildstein") expiring on January 11, 2005 at $.75
per share (the "Wildstein Shares"). Wildstein is a market maker for our stock.
His only other relationship to us is as a shareholder. If Wildstein were to
exercise all of his options, he would own a total of 250,000 registered shares
which would represent 1.7% of our issued and outstanding Common Stock. See "Plan
of Distribution."

HOROWITZ, MENCHER SHARES
- ------------------------

We are registering 150,000 options to purchase shares of our Common Stock which
are owned by Horowitz, Mencher, Klosowski & Nestler, P.C. ("Horowitz, Mencher")
expiring on October 3, 2003 at $.66 per share which it received in exchange for
legal services performed on our behalf (the "Horowitz, Mencher Shares").
Horowitz, Mencher is a law firm in which our Chairman, Chief Executive Officer,
Chief Financial Officer and Secretary is the Managing Partner. Horowitz, Mencher
also donated office space and accounting services to us for which no fees were
paid by us to the firm. If Horowitz, Mencher were to exercise all of its
options, it would own a total of 150,000 registered shares which would represent
less than one percent of our issued and outstanding Common Stock. See "Plan of
Distribution."

VENEZUELA RECOVERY FUND SHARES
- ------------------------------

We are registering 25,000 warrants to purchase shares of our Common Stock owned
by Venezuela Recovery Fund N.V, ("Venezuela Recovery Fund") at $.66 per share
expiring on November 27, 2003 (the "Venezuela Recovery Fund Shares"). The
Venezuela Recovery Fund is located in the Netherland Antilles. The Venezuela
Recovery Fund provided a bridge loan to us on November 30, 1998 which has been
repaid. The warrants being registered today are part of that loan. If the
Venezuela Recovery Fund were to exercise all of its warrants, it would own a
total of 25,000 registered shares which would represent less than one percent of
our issued and outstanding Common Stock. See "Plan of Distribution."

KENORA SHARES
- -------------

We are registering the following warrants owned by Kenora International Limited
("Kenora"): (1) 75,000 warrants to purchase shares of our Common Stock at $.66
per share expiring on November 27, 2003, and (2) 10,000 warrants to purchase
shares of our Common Stock at $3.00 per share expiring on January 21, 2001
(collectively, the "Kenora Shares"). Kenora received its warrants from the
Venezuela Recovery Fund N.V, one of our shareholders. Kenora is a corporation
located in the British Virgin Islands. Its only relationship to us is as a
shareholder. If Kenora were to exercise all of its warrants, it would own a
total of 85,000 registered shares which would represent less than one percent of
our issued and outstanding Common Stock. See "Plan of Distribution."

SPIGA LIMITED SHARES
- --------------------

We are registering 100,000 warrants to purchase shares of our Common Stock owned
by Spiga Limited ("Spiga") at $1.75 per share expiring on February 1, 2003 (the
"Spiga Shares"). Spiga is a corporation located in the British Virgin Islands.
Its only other relationship to us is as a holder of our 6% Convertible
Subordinated Debentures due September 1, 2003 and as a former holder of our
5.75% Convertible Subordinated Debentures. The warrants being registered today
reflect the referral fee to Spiga in connection with the 5.75% Debentures. If
Spiga were to exercise all of its warrants, it would own a total of 100,000
registered shares which would represent less than one percent of our issued and
outstanding Common Stock. See "Plan of Distribution."

IIG HORIZONS SHARES
- -------------------

We are registering 20,000 warrants to purchase shares of our Common Stock owned
by IIG Horizons Securities ("IIG Horizons") at $3.00 per share expiring on
January 21, 2001 (the "IIG Horizons Shares"). IIG Horizons is a registered
broker dealer. IIG Horizons served as the placement agent for $600,000 in
debentures under Regulation D Rule 504 on November 3, 1998. If IIG Horizons were
to exercise all of its warrants, it would own a total of 20,000 registered
shares which would represent less than one percent of our issued and outstanding
Common Stock. See "Plan of Distribution."

BAR-LAVI SHARES
- ---------------

We are registering 750,000 warrants to purchase shares of our Common Stock which
are owned by Shai Bar-Lavi ("Bar-Lavi") expiring on January 13, 2005 at $1.00
per share which he received pursuant to his employment agreement (the "Bar-Lavi
Shares"). Mr. Bar-Lavi is Chief Executive Officer of two of our subsidiaries,
CDKnet, LLC. and ValueFlash.com Incorporated. If Mr. Bar-Lavi were to exercise
all of his warrants, he would own a total of 750,000 registered shares which
would represent 3.83 % of our issued and outstanding Common Stock. See "Plan of
Distribution."

VASINKEVICH SHARES
- ------------------

We are registering 750,000 warrants to purchase shares of our Common Stock which
are owned by Michael Vasinkevich ("Vasinkevich") expiring on January 13, 2005 at
$1.00 per share which he received pursuant to a finder's agreement with us (the
"Vasinkevich Shares"). Mr. Vasinkevich is a director of our subsidiary,
ValueFlash.com Incorporated. If Mr. Vasinkevich were to exercise all of his
warrants, he would own a total of 750,000 registered shares which would
represent 3.83 % of our issued and outstanding Common Stock. See "Plan of
Distribution."

PLAN OF DISTRIBUTION
- --------------------

All shares to be registered pursuant to this Prospectus will be sold by the
selling security holders. See "Selling Security Holders." The shares may be
offered and sold from time-to-time by any selling security holder. The selling
security holder will act independently of us in making decisions with
respect to the timing, manner, and size of each sale. Such sale may be made on
the Pink Sheets, Over-the-Counter Bulletin Board, or otherwise, at prices and on
terms then prevailing or at prices related to the then market price, or in
negotiated transactions. In effecting sales, the selling security holders may
use the services of broker-dealers. Such broker-dealers engaged by the selling
security holder may arrange for other broker-dealers to participate.







                                       17
<PAGE>

Broker-dealers may receive commissions or discounts from the selling security
holder in amounts to be negotiated.

In offering the shares, the selling security holder and any broker-dealers who
execute sales for the selling security holder may be deemed to be "underwriters"
within the meaning of the Securities Act in connection with such sales, and any
profits realized by the selling security holder and the compensation of such
broker-dealer may be deemed to be underwriting discounts and commissions. We
have advised each selling security holder that during the time they are engaged
in distribution of the securities covered by this Prospectus, they must comply
with Rule 10b-5 and Regulation M under the Exchange Act and pursuant thereto:
(i) each must not engage in any stabilization activity in connection with our
securities; (ii) each must furnish each broker through which securities covered
by this Prospectus may be offered the number of copies of this Prospectus which
are required by each broker; and (iii) each must not bid for or purchase any of
our securities or attempt to induce any person to purchase any of our securities
other than as permitted under the Exchange Act Release 34-38067 (December 20,
1996). The selling security holders have been advised that they must coordinate
their sales under this Prospectus with each other and us for purposes of
Regulation M.

The Shares are being offered on a continuous basis pursuant to Rule 415 under
the Securities Act of 1933, as amended. This offering will terminate on the
earlier of (a) the date on which such selling security holder's shares may be
resold pursuant to Rule 144 under the Securities Act; or (b) the date on which
all shares offered have been sold by the selling security holder. There can be
no assurance that the selling security holder will sell any or all of the shares
of Common Stock offered.

                                LEGAL PROCEEDINGS
                                -----------------

There is no litigation currently pending against us and we are not aware of any
disputes that may lead to litigation. There is, however, a disputed invoice with
OMNET Technology Corp., a supplier of compact discs, for the amount of
$67,323.78. The parties are currently reviewing the matter.

                        DIRECTORS AND EXECUTIVE OFFICERS
                        --------------------------------

The following sets forth our directors and executive officers and key employees
as of March 16, 2000, their respective ages, the year in which each was first
elected or appointed a director, and any other office held by each director:

CDKnet.com, Inc.
- ----------------

NAME OF DIRECTOR/          AGE       POSITION HELD                DATE ELECTED
POSITION HELD                                                     OR APPOINTED
- --------------------------------------------------------------------------------

Steven Horowitz            40        Chairman, CEO, CFO           May 1998
                                     and Secretary

Andrew J. Schenker         39        Director                     May 1998

Anthony J. Bonomo          40        Director                     May 1998



A. CDKnet, LLC
- --------------

NAME OF DIRECTOR/          AGE       POSITION HELD                DATE ELECTED
POSITION HELD                                                     OR APPOINTED
- --------------------------------------------------------------------------------

Steven Horowitz            40        Chairman, Chief Financial    May 1998
                                     Officer, and Secretary

Shai Bar-Lavi              40        Chief Executive Officer      August 1999

Israel Hersh               46        President                    February 2000

Shlomo Shur                50        Chief Operating Officer      March 2000

Michael W. Jolly           31        Consultant for               October 1997
                                     Business Development

                                       18
<PAGE>

Russell A. Kern            33        Consultant for               April 1998
                                     Marketing

Tom Ross                   51        Consultant for               August 1999
                                     Entertainment


B. ValueFlash.com Incorporated
- ------------------------------

NAME OF DIRECTOR/          AGE       POSITION HELD              DATE ELECTED
POSITION HELD                                                   OR APPOINTED
- --------------------------------------------------------------------------------

Shai Bar-Lavi              40        Chief Executive Officer,     February 2000
                                     Director

Shlomo Shur                50        President, Director          February 2000

Michael W. Jolly           31        Executive Vice President,    February 2000
                                     Entertainment Group

Tom Ross                   51        President, Media Group       February 2000

Russell A. Kern            33        Executive Vice President,    February 2000
                                     Director Marketing

Marcia Irwin               49        Senior Vice President,       February 2000
                                     Creative Director

Steven Horowitz            40        Director                     February 2000

Michael Vasinkevich        32        Director                     February 2000


                              FAMILY RELATIONSHIPS
                              --------------------

No family relationship exists between or among any of our directors, executive
officers, and significant employees, as defined below, or any person
contemplated to become such.

                               BUSINESS EXPERIENCE
                               -------------------

STEVEN A. HOROWITZ, ESQ. - Chairman, Chief Financial Officer and Secretary,
CDKnet.com, Inc., and Director, ValueFlash.com Incorporated.

Mr. Horowitz has served as Chairman of the Board of Directors and Secretary of
CDKnet.com since May 1998, has served as Chief Financial Officer since October
1999, and has served as the managing member of Creative Technology and CDKnet,
LLC since October, 1998 and November, 1998, respectively. He is the founding
shareholder of Horowitz, Mencher, Klosowski, & Nestler, P.C., a Garden City, New
York-based law firm with offices in Huntington, New York and New York City. Mr.
Horowitz holds a degree from Hofstra University School of Law and a Master of
Business Administration degree in Accounting from Hofstra University School of
Business. Mr. Horowitz is an Adjunct Professor of Law at Hofstra University
School of Law. In 1986 and 1987, Mr. Horowitz was Director of Taxes for Symbol
Technologies, Inc., a New York Stock Exchange corporation. Mr. Horowitz is a
member of the American Bar Association and the New York State Bar Association.

                                       19

<PAGE>

ANTHONY J. BONOMO - Director, CDKnet.com, Inc.

Mr. Bonomo has served as a director of CDKnet.com since June, 1998. He has,
since 1986, served in various executive capacities at Administrators for the
Professions, Inc., the Physicians' Reciprocal Insurers, one of the largest
medical malpractice carriers in New York States, including Executive Vice
President and Chief Operating Officer from 1993 to 1995 and President from 1995
to the present. Mr. Bonomo is a member of the Bar of the State of New York and
serves as a board member of several charitable associations and foundations.

ANDREW J. SCHENKER - Director, CDKnet.com, Inc.

Mr. Schenker became a director of CDKnet.com in May, 1998. He is the Director of
Finance for North America Sales and Services Division at Symbol Technologies,
Inc. a manufacturer and world leader in bar-code based data transaction systems
based in Holbrook, New York. Since November 1986, he has held several financial
management positions at Symbol Technologies, Inc., most recently at the position
described above. He is also the trustee for several trusts and a public
foundation, as well as an Executive Committee member of the Smithtown School
District Industry Advisory Board.

SHAI BAR-LAVI - Chief Executive Officer of CDKnet, LLC, and Chief Executive
Officer and Director of ValueFlash.com Incorporated.

Mr. Bar Lavi joined CDKnet as its President in August 1999 and has subsequently
relinquished that position and become the Chief Executive Officer of both
CDKnet, LLC. and ValueFlash.com Inc. Mr. Bar-Lavi is directing CDKnet's business
operations and development plans. From April 1999 to July 1999, Mr. Bar-Lavi
served as a consultant to CDKnet, LLC. Prior to joining CDKnet, Mr. Bar-Lavi
served as Chief Operating Officer of the Hungarian Broadcasting Corporation, a
publicly traded company, from January 1998 to December 1998. From July 1990 to
December 1997, he served as President of Topline Communications. Mr. Bar-Lavi's
experience with computers goes back to the early '80s where he ran Sagy Computer
Services, a mainframe-based company providing payroll and accounting services.

SHLOMO SHUR - President and Director, ValueFlash.com Incorporated and Chief
Operating Officer, CDKnet, LLC.

Mr. Shur has over 20 years of software development and technology consulting
experience. He joined CDKnet, LLC in late 1999 as Chief Operating Officer and
has also assumed the position of President of ValueFlash.com Inc. Prior to
joining CDKnet, Mr. Shur was a co-founder of Executone Information Systems where
he spent 15 years as a senior technology officer. Mr. Shur also spent two years
as an independent technology consultant. Mr. Shur has a BS in Electrical
Engineering from City College, New York.

MICHAEL W. JOLLY - Executive Vice President, Sales Director, ValueFlash.com
Incorporated, and consultant for Business Development to CDKnet, LLC.

Mr. Jolly is responsible for identifying and developing business opportunities
and strategic partnering opportunities within the entertainment industry. Mr.
Jolly joined CDKnet in November 1997. Prior to joining CDKnet, Mr. Jolly served
as Vice President of Marketing and Secretary at Kelly Music and Entertainment
Corp. (creator of CDK(TM) Technology) from October 1995 to November 1997. There
he developed music and entertainment products and built a significant amount of
music, movie and TV industry contact relationships. From August 1991 to October
1995, Mr. Jolly held positions at Cigna Financial Advisors in which he developed
programing and packaging products in the network programming and in-flight
entertainment markets as well as serving as a Financial Advisor where he
provided financial, statistical and strategic planning to businesses. Mr. Jolly
has a B.S. in Marketing from Hofstra University.

                                       20
<PAGE>

RUSSELL A. KERN - Executive Vice President, Marketing Director, ValueFlash.com
Incorporated, and consultant for Marketing to CDKnet, LLC.

Mr. Kern joined CDKnet in April 1998 and is responsible for overseeing the
CDKnet's daily operations and identifying strategic alliance/business building
opportunities. Further, Mr. Kern works with the Business Development team and
the Technical team to ensure consistent branding is maintained through all
communications and product offerings. Prior to joining CDKnet, Mr. Kern served
from November 1995 to April 1998 as Director of Strategic Planning at Poppe
Tyson (now ModemMedia.PoppeTyson), developing successful Web initiatives for a
range of clients including IBM and Minolta. From January 1994 to November 1995,
he was Marketing Director at Marketing Resources of America. He also served five
years with BBDO Advertising planning for clients such as Visa USA, Pepsi-Cola
and Campbell's. In addition, he has several years experience in direct-response
marketing, developing DRTV, print and direct-mail programs. Mr. Kern has a B.S.
in Marketing from the Wharton School at the University of Pennsylvania.

TOM ROSS - President, Entertainment Group of ValueFlash.com Incorporated, and
consultant for Entertainment to CDKnet, LLC.

Mr. Ross, joined CDKnet in August 1999 and is responsible for identifying
business opportunities for ValueFlash within the entertainment, music and film
industries and securing partnership agreements. From December 1998 to July 1999,
Mr. Ross served as a consultant. Prior to that, Mr. Ross was a partner of
Creative Artists Agency ("CAA") from January 1984 to November 1998. As a
founder, architect and chief of the music department at CAA, Mr. Ross worked
with some of the most celebrated artists in music: Jefferson Airplane, Crosby,
Stills & Nash, Tim McGraw, Eric Clapton, Bob Dylan, Madonna, Janet Jackson, Reba
McEntire, Bette Midler and Fleetwood Mac, to name a few. Before he left CAA late
last year, many considered him the top agent in the music business. In his
30-year career, he had the reputation of fighting on behalf of his clients'
financial interests while enabling them to present their art without compromise.

ISRAEL HERSH - President, CDKnet, LLC.

Israel Hersh has been VP, Chief Technology Officer with Executone Information
Systems since January, 1999. Mr. Hersh joined Executone as Director of Software
Development in 1984, and was promoted to Vice President of Software Engineering
in January, 1995. In June, 1996, Mr. Hersh was promoted to Vice President,
Product Development of Executone's Computer Telephony Division. Prior to his
employment with Executone Information Systems, Inc. Mr. Hersh was a manager of
the Software Development Department for T-Bar, Inc. Mr. Hersh has a B.S. in
Electrical Engineering from Tel-Aviv University and a MS in Electrical
Engineering from Bridgeport University.

MARCIA IRWIN - Senior Vice president Creative Director, ValueFlash.com
Incorporated.

Ms. Irwin joins ValueFlash from HGTV where she served as New Media Creative
Director. She was responsible for the design, development and maintenance of the
HGTV Web site as well as overseeing a staff of designers, writers, and producers
in three cities. Marcia was also responsible for all of HGTV's intreactive
television initiatives. Prior to joining HGTV, Ms. Irwin served four years as
Director of Broadcast Production/Associate Creative Director at Davis Newman
Payne Advertising in Knoxville, TN, working on accounts including Sea Ray Boats,
Rubbermaid Office Products, Home Federal Bank and Food City. In total, Ms. Irwin
has over 20 years of creative advertising experience and is well versed in new
media marketing. She has a BA in English Literature and an MA in Mediaeval
Literature both from SUNY Buffalo. Ms. Irwin is also a member of the Women in
Cable & Telecommunications Association.

MICHAEL VASINKEVICH
- -------------------

Mr. Vasinkevich has specialized in private placement financing of growth
companies for the past eight years. Since July 1999, Mr. Vasinkevich is the
Managing Director of the Structured Finance Group at Ladenburg Thalmann & Co.
Inc., a full service investment bank established in 1876 and headquartered in
New York City. Prior to joining Ladenburg Thalmann, Mr. Vasinkevich was the
founder and Managing Director of Tadem Venture Partners, Ltd., a specialized
investment bank focusing on growth companies in the U.S. and Asia from July 1998
to the present. Before founding Tadem Venture Partners, from March 1997 to
December 1998, Mr. Vasinkevich was the Managing Director of the Structured
Finance Group at Jesup & Lamont Securities Corp., a New York City based
investment bank. Prior to heading the Structured Finance Group at Jesup &
Lamont, Mr. Vasinkevich acted in the same capacity at Caldwell Capital Corp. in
New York City from 1993 to 1997.


         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
         --------------------------------------------------------------

         SECURITY OWNERSHIP OF CERTAIN NON-MANAGEMENT BENEFICIAL OWNERS

The following are our non-management, beneficial owners of more than 5 percent
of the outstanding shares amount of our common stock as of March 15, 2000:

A. CDKNET.com, Inc.
- -------------------

Name and Address of                    Amount and Nature            Percent of
Beneficial Stockholder                 of Beneficial Ownership      Class (1)(2)
- ----------------------                 -----------------------      ------------
































                                       21
<PAGE>

Alvin Pock                                 1,352,546                   6.91%
595 Stewart Avenue
Garden City, New York 11530

Gary Segal                                   913,251                   4.67%
6007 Ft. Hamilton Parkway
Brooklyn, New York 11219

Dan Roc Limited Partnership (3)            1,005,020                   4.44%
c/o Michael Sonnenberg
595 Stewart Avenue
Garden City, New York 11530

The Target Group Fund Ltd. (4)             3,000,000                   15.32%
c/o George Sandhu
The International Investment Group
17 State Street, 18th Floor
New York, New York 10004

Erno and Rachel Bodek                      3,000,000                   15.32%
c/o Victoria Sales Corporation
541 West 21st Street
New York, New York 10011

Beneficial Owners as a group (5)           9,313,532                   47.58%
- --------------------------------
Notes to table of non-management beneficial shareholders

(1)      There were 19,576,157 shares of common stock outstanding as of
         March 14, 2000.

(2)      Except as described in footnote (3) below, 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, subject to the
         information contained in this table and these notes.

(3)      Includes 14,285 shares of our common stock issuable upon the exercise
         of options at $.75 per share expiring on November 2, 2001.

(4)      Represents shares issuable upon the conversion of 1,500,000 shares of
         our Series A Preferred Stock to common stock at $.50 per share. See
         Note 6 of the attached June 30, 1999 Financial Statements.

(5)      As set forth in this table, there are 5 individuals or entities who are
         not members of our management each of whom individually owns 5% or more
         of our common stock. In addition to these individuals, there is a large
         group of individuals who constitute beneficial owners of our common
         stock pursuant to the terms of a Stockholders Agreement dated May 7,
         1998. Under the Stockholder's Agreement, its 35 signatories are
         required to vote their respective shares of stock identified in the
         Agreement as a class under certain circumstances. The names of the 35
         signatories and their respective ownership interests are set forth in
         Exhibit 99.1 of this document. As a result, the signatories as a group
         may constitute beneficial owners of our common stock although only a
         few individually own more than 5% of our common stock. The voting and
         certain other provisions of the Shareholders Agreement have been
         rescinded by 16 of the signatories to the Shareholders Agreement. We
         believe it is the position of the signatories to the Shareholders
         Agreement that they do not constitute a "group" as such term is defined
         under Rule 13(d)(3) promulgated under the Securities Exchange Act of
         1934, as amended. The rescindment will not become effective until all
         35 shareholders execute the Stockholders' Agreement.


                                       22
<PAGE>

B. ValueFlash.com Incorporated
- ------------------------------

Name and Address of                    Amount and Nature            Percent of
Beneficial Stockholder                 of Beneficial Ownership      Class (1)(2)
- ----------------------                 -----------------------      ------------

AMRO, International, S.A.                   750,000(3)                  12.61%
c/o Ultra Finanz AG
Grossmuenstsplatz 6
Zurich, CH - 8022
Switzerland

Beneficial Owners as a Group                750,000                     12.61%

- ------------------------------------------
Notes to table of non-management beneficial shareholders

(1)      There were 5,700,000 shares of ValueFlash.com common stock outstanding
         as of March 15, 2000. CDKNET.com, Inc. owns 5,000,000 (87.72%) shares
         of ValueFlash common stock in addition to 3.5 million options to
         purchase common stock at $1.50 per share, expiring January 28, 2005.

(2)      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, subject to the information contained in this table and these
         notes.

(3)      Includes 250,000 options to purchase ValueFlash common stock at $1.50,
         expiring January 28, 2005.

                        SECURITY OWNERSHIP OF MANAGEMENT
                        --------------------------------

The following table sets forth information with respect to the share ownership
of our common stock by our officers and directors, both individually and as a
group, and by the record and/or beneficial owners of more than 5 percent of the
outstanding amount of such stock as of March 15, 2000:

                SHARES OF COMMON STOCK OWNED BENEFICIALLY AND OF
                              RECORD BY MANAGEMENT

A. CDKnet.com, Inc.
- -------------------

Title of
Class of
Stock             Name and Address          Amount and Nature         Percent of
Owned(1)(2)       of Beneficial Owner       of Beneficial Ownership   Class
- -----------       -------------------       -----------------------   -----

Common            Steven A. Horowitz              3,606,792(3)         17.09%
                  c/o CDKNET.COM, INC.



                                       23
<PAGE>

                  595 Stewart Avenue, Suite 710
                  Garden City, NY 11530

Common            Andrew J. Schenker                 73,367(4)          *
                  c/o CDKNET.COM, INC.
                  595 Stewart Avenue, Suite 710
                  Garden City, NY 11530

Common            Anthony J. Bonomo                  50,000(5)          *
                  c/o CDKNET.COM, INC.
                  595 Stewart Avenue, Suite 710
                  Garden City, NY 11530

Common            Shai Bar-Lavi                   1,250,000(6)          6%
                  c/o CDKNET.COM, INC.
                  595 Stewart Avenue, Suite 710
                  Garden City, NY 11530

Common            Shlomo Shur                       500,000(11)         2.49%
                  c/o CDKNET.COM, INC.
                  595 Stewart Avenue, Suite 710
                  Garden City, NY 11530

Common            Israel Hersh                      100,000(7)          *
                  c/o CDKNET.COM, INC.
                  595 Stewart Avenue, Suite 710
                  Garden City, NY 11530

Common            Michael W. Jolly                  143,333(8)          *
                  c/o CDKNET.COM, INC.
                  595 Stewart Avenue, Suite 710
                  Garden City, NY 11530

Common            Russell A. Kern                   143,333(8)          *
                  c/o CDKNET.COM, INC.
                  595 Stewart Avenue, Suite 710
                  Garden City, NY 11530

Common            Tom Ross                          300,000(9)          1.51%
                  1480 San Reno Drive
                  Pacific Palisades, CA 90272

All officers and directors                       6,166,125(10)         26.08%
as a group (8 persons)

- ---------------------------------------
Notes to table of beneficial shareholders

*Denotes less than 1%

(1)      There were 19,576,157 shares of common stock outstanding as of March
         14, 2000. This table does not include options to purchase 10,000 shares
         of our common stock under our 1998 Equity Incentive Plan held by Mr.
         Keith Fredericks, formerly our Sr. Vice President of Software
         Development and Chief Technical Officer. Mr. Fredericks resigned
         effective December 17, 1999.

(2)      Except for the limitations set forth in the Shareholders Agreement
         dated May 7, 1998, 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, subject to the information contained in
         this table and these notes. See Exhibit 4.3.

(3)      This table includes options to purchase 750,000 shares of our common
         stock under the Plan, and 28,571 two-year Warrants to purchase common
         stock. Mr. Horowitz is our Chairman of the Board of Directors, Chief
         Executive Officer, Chief Financial Officer and Secretary. This figure
         does not include 150,000 warrants issued to Horowitz, Mencher,

                                       24
<PAGE>

         Klosowski & Nestler P.C., a law firm controlled by Mr. Horowitz, in
         connection with a loan and loan extension. On January 11, 2000, Mr.
         Horowitz was granted 750,000 options expiring on January 10, 2010 to
         purchase shares of our common stock at $1.00 per share. This table also
         includes those options.

(4)      This table includes options to purchase 50,000 shares of our common
         stock under the Plan. Mr. Schenker is one of our directors.

(5)      This table includes options to purchase 50,000 shares of our common
         stock under the Plan. Mr. Bonomo is one of our directors.

(6)      This table includes warrants to purchase 750,000 shares and options to
         purchase 500,000 shares of our common stock under the Plan. The table
         does not include 250,000 options held in escrow pending the completion
         of financing transaction in excess of $1,000,000. Mr. Bar-Lavi is Chief
         Executive Officer of CDKnet, LLC and Chief Executive Officer and
         Director of ValueFlash.com Incorporated.

(7)      This table includes options to purchase 100,000 shares of our common
         stock under the Plan.

(8)      This table includes options to purchase 143,333 shares of our common
         stock under the Plan. Mr. Kern is Executive Vice President and
         Marketing Director of ValueFlash.com Incorporated and a consultant for
         marketing to CDKnet, LLC. Mr. Jolly is Executive Vice President and
         Sales Director of ValueFlash.com Incorporated and a consultant for
         business development to CDKnet, LLC.

(9)      This table includes options to purchase 300,000 shares of our common
         stock pursuant to his employment agreement. Mr. Ross is President of
         the ValueFlash's Entertainment Group and a consultant for entertainment
         to CDKnet, LLC.

(10)     Includes all stock options (3,286,666 shares of common stock) and
         778,571 Warrants owned by officers and directors.

(11)     Includes 500,000 options to purchase common stock at $1.00 per share
         under the Plan.

B. ValueFlash.com Incorporated
- ------------------------------

Title of                                                             Percent of
Class of         Name and Address          Amount and Nature         Class
Stock            of Beneficial Owner       of Beneficial Ownership   Owned(1)(2)
- -----------      -------------------       -----------------------   -----

Common           Steven A. Horowitz                750,000(3)         5.65%
                 c/o CDKNET.COM, INC.
                 595 Stewart Avenue, Suite 710
                 Garden City, NY 11530

Common           Shai Bar-Lavi                   1,250,000(4)         9.42%
                 c/o CDKNET.com, Inc.
                 595 Stewart Avenue, Suite 710
                 Garden City, NY 11530

Common           Shlomo Shur                       750,000(5)         5.65%
                 c/o CDKNET.com, Inc.
                 595 Stewart Avenue, Suite 710
                 Garden City, NY 11530

Common           Michael Vasinkevich             1,687,500(6)        12.72%
                 525 Northern Blvd.
                 Suite 308
                 Great Neck, N.Y. 11021

Common           CDKNET.com, Inc.                8,500,000(7)        64.09%
                 595 Stewart Avenue

                                       25
<PAGE>

                 Suite 710
                 Garden City, NY  11530

All Officers and Directors
as a group (5 persons)                          12,687,500           97.53%

- -----------------------------
Notes to table of beneficial shareholders

(1)      There were 5,700,000 shares of ValueFlash.com common stock outstanding
         as of March 3, 2000.

(2)      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, subject to the information contained in this table and notes.

(3)      Includes 750,000 options to purchase ValueFlash common stock at $1.50
         per share expiring on January 13, 2005.

(4)      Includes 1,250,000 options to purchase ValueFlash common stock at $1.50
         per share expiring on January 13, 2005.

(5)      Includes 750,000 options to purchase ValueFlash common stock at $1.50
         per share expiring on January 13, 2005.

(6)      Includes 62,500 options to purchase ValueFlash common stock at $2.00
         per share expiring on August 13, 2000 as well as 1,250,000 options to
         purchase stock at $1.50 per share expiring on January 13, 2005.

(7)      Includes 3,500,000 options to purchase common stock at $1.50 per share
         expiring on January 13, 20005.



                            DESCRIPTION OF SECURITIES
                            -------------------------

Common Stock
- ------------
We are authorized to issue 40,000,000 shares of common stock of $0.0001 par
value, per share and 5,000,000 authorized shares of preferred stock. The
authorization to issue preferred shares were made by a resolution of the Board
of Directors and were voted upon by the shareholders. Each share of our common
stock, when fully paid for, will be validly issued and outstanding, is entitled
to one vote on all matters to be voted on by shareholders, is entitled to equal
dividends when and as declared by the Board of Directors from funds legally
available therefore, and is entitled to a pro rata share of our net assets in
the event of dissolution, liquidation or winding up of the Company.

Preferred Stock
- ---------------
Our preferred stock may be issued from time to time, by resolution or
resolutions of the Board of Directors, in one or more series. While each series
of preferred stock may be assigned different rights, conversion rights,
redemption rights, liquidation rights, voting rights and rights regarding
sinking fund or redemption or purchase accounts, all of the shares of each
series shall be identical in all respects to the other shares of such series.

Series A Preferred Stock
- ------------------------
Our Series A Preferred Stock is convertible into common stock. It has voting
rights and ranks as follows with respect to dividend rights and rights upon
liquidation, winding up and dissolution: (a) senior to any other series of
Preferred Stock (except as established by the Board of Directors), (b) on parity
with any other series of Preferred Stock established by the Board of Directors,
and (c) prior to any other of our equity securities, including our common stock.

Stockholders' Agreement
- -----------------------
We entered into a Stockholders' Agreement with a group of shareholders on
May 7, 1998 which sets forth their agreement regarding the disposition of
specified shares of our common stock. The agreement provides for a right of
first refusal, initially to the non-selling shareholders and secondarily to us
on the same terms and conditions as any bona fide third party offer and also
requires a 100% disposition of the selling shareholder's interest. Excluded from
this provision are transfers to family members or trusts for the benefit of
family members or in the event of death. Furthermore, the shareholders agreed to
sell and/or transfer their stock pursuant to the terms of any bonafide third

                                       26
<PAGE>

party offer to acquire not less than a majority of our outstanding stock or to
merge with us. The restrictions terminate upon the closing of an initial public
offering of stock by us. The shareholders agreed to vote for Steven A. Horowitz
as a director until such time as he resigned from the position. However, 16 of
the 35 signatories to the agreement have signed an amendment to the agreement
rescinding the voting and certain other provisions of the agreement and we
anticipate obtaining the remaining signatures in the near term. The recindment
will not become effective until all 35 shareholders execute the Stockholders'
Agreement.  See Exhibit 4.2.

                             REPORTS TO SHAREHOLDERS
                             -----------------------

We intend to furnish our shareholders with annual reports of our operations,
containing financial statements. We will also file annual and quarterly reports
as required by the Securities Exchange Act of 1934, as amended.

                                 TRANSFER AGENT
                                 --------------

Our transfer agent is Interwest Transfer Company, 1981 East 4800 South, Suite
100, Salt Lake City, UT 84117, (801) 272-9294.

                              AVAILABLE INFORMATION
                              ---------------------

We are subject to the reporting requirements of the Securities Exchange Act of
1934 by virtue of the fact that on October 7, 1999 we filed a Registration
Statement on Form 10-SB -- together with all amendments and exhibits -- with the
Commission. Our Form 10-SB became effective on December 7, 1999. This
Prospectus, together with all attached amendments and exhibits, is filed under
the Securities Act of 1933 with respect to the shares of common stock offered.

A copy of our filings with the Commission may be inspected by anyone without
charge at the public reference facilities maintained by the Commission in Room
1024, 450 Fifth Street, N.W., Washington, D.C. 20549, and at the regional
offices of the Commission located at Seven World Trade Center, 13th Floor, New
York, New York 10048 and Citicorp Center, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661. Copies of all or any part of our filings may be
obtained from the Public Reference Section of the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549 and its public reference facilities in New
York, New York and Chicago, Illinois, upon the payment of the fees prescribed by
the Commission. Our filings are also available through the Commission's Web site
at the following address: http://www.sec.gov.

                                  LEGAL MATTERS
                                  -------------

The validity of the securities offered hereby will be passed upon for us by
Foley, Hoag & Eliot LLP, Boston, Massachusetts.

                                     EXPERTS
                                     -------

Our financial statements as of June 30, 1999 and for the year then ended and the
period October 1, 1997 (date of inception) to June 30, 1998, included in this
Prospectus have been included in reliance upon the report of Grant Thornton LLP,
independent certified public accountants, given on the authority of that Firm as
experts in auditing and accounting.

                                       27
<PAGE>

              DISCLOSURE OF COMMISSION POSITION ON INDEMNIFICATION
              ----------------------------------------------------
                         FOR SECURITIES ACT LIABILITIES
                         ------------------------------

Insofar as indemnification for liabilities arising under the Securities Act of
1933 (the "Act") may be permitted to directors, officers, and controlling
persons of the small business issuer pursuant to the foregoing provisions, or
otherwise, the small business issuer has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Act and is, therefore, unenforceable.

                       ORGANIZATION WITHIN LAST FIVE YEARS
                       -----------------------------------

We are a holding company formed under the laws of the State of Delaware. Our
executive offices are located at 595 Stewart Avenue, Suite 710, Garden City, New
York 11530. The following is a chronology of our corporate history:

On August 20, 1997, Creative Technology, LLC, a limited liability company
organized under the laws of the State of New York, was formed to operate
technology related enterprises for the development and sale of computer
technology and software. Creative Technology began operations on October 1,
1997.

On or around October 1, 1997, Technology Applications, LLC, a limited liability
company organized under the laws of the State of New York, was formed to operate
technology related enterprises for the development and sale of computer
technology and software.

In October 1997, Creative Technology contributed capital of approximately
$1,100,000 and subordinated loans of $400,000 in exchange for a 40% interest and
voting control in Technology Applications. The operating agreement for
Technology Application provided that Creative Technology would control the
management committee.

Kelly Music and Entertainment Corp., a Delaware corporation, was founded in 1995
to operate technology related enterprises for the development and sale of
computer technology and software. In October 1997, Kelly Music contributed all
of its intellectual property (which forms the core of the majority of our
products and fixed assets) to Technology Applications in exchange for a 40%
ownership interest in Technology Applications valued at $1,500,000. Kelly Music
received its 40% ownership interest directly from Technology Applications in
consideration for Kelly Music's contribution of intellectual property to
Technology Applications.

In October 1997, Alvin Pock and Robert Kelly, both principals of Kelly Music,
contributed to Technology Applications notes of Kelly Music (some of which were
collateralized). In exchange, Pock and Kelly received ownership interests in
Technology Applications of 12.5% and 7.5% respectively.

On February 4, 1998, Technology Applications changed its name to CDKnet, LLC.

On May 7, 1998, Technology Horizons Corp. was formed as a Delaware corporation
to operate technology related enterprises for the development and sale of
computer technology and software. On that same day, Technology Horizons
purchased 100% of the ownership interests of Creative Technology in exchange for
6,000,000 shares of Technology Horizons common stock, acquiring Creative
Technology as a wholly owned subsidiary.

                                       28
<PAGE>

On May 21, 1998, Technology Horizons merged with International Pizza Group,
Inc., a Florida corporation that was inactive but had its common stock traded on
the Over-the-Counter Bulletin Board under the symbol "IPZZ." As a result of the
merger, Technology Horizons acquired the net assets of International Pizza and
began trading on the Over-the-Counter Bulletin Board on May 21, 1998, under the
symbol "THCX."

On June 2, 1998, Creative Technology, Kelly Music, Pock, Kelly and CDKnet, LLC
agreed to covert $280,766 and $93,750 of debt which CDKnet, LLC owed to Creative
Technology and Pock into additional ownership interests of 8% and 2.5%,
respectively. Accordingly, the ownership interests of Kelly Music and Kelly were
reduced to reflect the increased ownership of Creative Technology and Pock.
Following this debt conversion, the ownership of CDKnet, LLC was as follows:
Creative Technology 48%, Pock 15%, Kelly 5.85% and Kelly Music 31.15%.

By agreement dated June 3, 1998 Creative Technology, Kelly Music, Pock, Kelly
and CDKnet, LLC, CDKnet, LLC, $800,000 in advances from CDKnet, LLC to Kelly
Music were used to reduce Kelly Music's membership interest in CDKnet, LLC by
5%, thereby increasing the combined ownership of Pock, Kelly and Creative
Technology by an aggregate of 5%. Following this transaction, the ownership of
CDKnet, LLC was as follows: Creative Technology 51.5%, Pock 16.1%, Kelly 6.25%
and Kelly Music 26.15%.

Additionally, by agreements dated June 3, 1998, Technology Horizons acquired
Kelly and Pock's 6.25% and 16.1% interests in CDKnet, LLC receiving in exchange
363,636 and 936,727 common shares of Technology Horizons, respectively.
Following these transactions, Technology Horizons held a 22.35% direct ownership
interest in CDKnet, LLC bringing its total direct and indirect ownership to
73.85%.

On July 8, 1998, Technology Horizons entered into an agreement that was
subsequently amended to purchase Kelly Music's remaining 26.15% ownership
interest in CDKnet, LLC for $5,171,122, payable in a combination of 1,883,635
common shares of Technology Horizons and debt retirement of $600,000 in notes,
and a cash payment of $65,000 raising Technology Horizons' direct interest in
CDKnet, LLC to 48.5%. Creative Technology held the remaining 51.5%.

On December 16, 1998, Technology Horizons changed its name to CDKNET.COM, INC.
and, on December 18, 1998, began trading on the Over-the-Counter Bulletin Board
under the symbol of "CDKX".

On October 7, 1999, we were deleted from the Over-the-Counter Bulletin Board
until our Registration Statement on Form 10-SB, as amended, has completed the
Commission's comment process and we re-instated on the Bulletin Board.

On January 13, 2000, we created ValueFlash.com Incorporated, a Delaware
corporation, of which we own 87.7% of the outstanding common stock. The
remaining shareholders of ValueFlash are Alvin Pock, Michael Vasinkevich and
AMRO International, S.A. who own 75,000, 125,000 (plus 1,312,500 options) and,
500,000 (plus 250,000 options) shares of our common stock, respectively.
ValueFlash develops and sells our new software-based communications module that
provides a vehicle for marketers to reach their customers using a personal
computer desktop application.

We currently have two other wholly-owned subsidiaries, Creative Technology and
CDKnet, LLC. We directly own 100% of Creative Technology and 48.5% of CDKnet,
LLC. Creative Technology owns the remaining 51.5% ownership interest of CDKnet,
LLC, giving us an indirect 100% ownership interest of CDKnet, LLC. We conduct
our business through CDKnet, LLC. Our manufacturing, research and development is
conducted out of CDKnet, LLC's office located at 250 West 57th Street, Suite
1101, New York, New York 10019. Our offices may be contacted by telephone at
212-547-6050 or on our website at: WWW.CDKNET.COM. ValueFlash shares office
space with CDKnet, LLC.

                                       29
<PAGE>
                             DESCRIPTION OF BUSINESS
                             -----------------------

We have developed a multimedia technology, called CDK(TM), which integrates
audio, video and Internet connectivity on a standard compact disc. Our
technology enables users to create their own personalized compact discs simply
by visiting a Website. These custom compact discs play audio and display videos
on a full-screen, using high-quality videos and digital technology. The custom
compact discs also include software applications and targeted Web links.

Our targeted industries include: (1) entertainment (music, movies and TV); (2)
travel and tourism; (3) professional sports; (4) financial services; (5)
education; (6) toys/games; (7) fashion; (8) food/cooking; (9) automotive; and,
(10) healthcare. Our primary customers and/ or strategic partners include
Peterson's, AtomicPop, Central Park Media, CollegeMusic.com, Megaforce Records
and DreamWorks Records. We believe that there are six main companies currently
offering custom audio compact disc development. These companies are
Musicmaker.com, Customdisc.com, CDUCTIVE, Amplified.com, K-Tel.com, and
EZCD.com. However, we believe that none of these companies offers custom
multi-session compact disc development.

1.  GENERAL

Our unaudited financial statements for the period July 1, 1999 to December 31,
1999, reflect a net loss of $2,816,568 on revenues of $40,154 compared to a net
loss of $2,298,079 on revenues of $342,053 in the prior period ended December
31, 1998. Revenues declined $301,899 in the current period because our focus
shifted to the enhancement of our core technologies, such as the perfection of
our MixFactory(TM) technology and CDK(TM) version 2.0 and Macintosh compatible
CDK(TM) version 1.5, and V-Flash, as well as the penetration of core markets. We
intend to continue to establish three principal revenue streams: (1) sale of
custom compact discs, (2) sale of Web links and Web advertising, and (3)
development and use fees.

We intend to establish three principal revenue streams: (1) sale of custom
compact discs, (2) sale of Web links and Web advertising, and (3) development
and use fees. We are currently capable of providing services in each of these
areas.

We have received an infusion of $1,250,000 in capital since December 31, 1999.
We have raised $1,400,000 for our subsidiary ValueFlash.com Incorporated through
private placements since January 28, 2000. We plan to decrease our need for
substantial additional working capital by continuing to outsource production
capabilities, expand business development efforts and implement marketing
programs.

As of March 14, 2000, we had 19,576,157 shares of common stock issued and
outstanding. Of these shares, 2,228,588 shares are restricted stock owned by our
directors and key employees. The remaining 17,347,569 shares are owned by
approximately 134 shareholders, 5 of whom we believe hold more than five percent
(5%) ownership of the Company. On October 7, 1999, our stock was deleted from
the Over-the-Counter Bulletin Board. Our common stock is currently being traded
on the so-called "Pink Sheets" under the symbol "CDKX." On March 15, 2000, we
applied to have our stock quoted on the Over-the-Counter Bulletin Board.

2.  INDUSTRY

         A.       OVERVIEW

Internet usage has increased dramatically in the last decade. As a result, many
new personal and commercial applications have been developed for Internet users
and, increasingly, consumers are conducting business through Internet
applications. We believe that web-connected multimedia compact discs will be one
of the next significant applications of the Internet. Web-connected, Multimedia
compact discs contain audio, video and HTML (or, HyperText Markup Language, the
underlying "code" for Web pages) all navigable by a standard web browser. Our
CDK(TM) technology forms the foundation multimedia for CD-ROM authoring,
production, and custom online compilations.

                                       30
<PAGE>

We believe there is strong market potential for CDK(TM) technology across
various industries. Target industries include:

   -- Entertainment (music, movies, TV)    -- Toys/Games
   -- Travel & Tourism                     -- Fashion
   -- Professional Sports                  -- Food/Cooking
   -- Financial Services                   -- Automotive
   -- Education                            -- HealthCare

The premiere companies in each of these industry categories have fully developed
Websites with significant user traffic, lending themselves as prime candidates
for the MixFactory(TM) operation. We believe that the industry will become more
competitive. Our inability to compete in the market will have a material affect
on our business operations.

         B.       COMPETITION

While other companies have the potential to develop web-based, audio and video,
custom compact discs, we believe that none offer the economic, development or
quality advantages of our CDK(TM) and MixFactory(TM) technology. We believe that
there are six main companies currently offering custom audio compact disc
development. These companies are Musicmaker.com, Customdisc.com, CDUCTIVE,
Amplified.com, K-Tel.com, and EZCD.com. However, we believe that none of these
companies offers custom audio and video compact disc development. In an effort
to further secure a strong position in the marketplace, CDKnet, LLC has
submitted patent requests for certain aspects of our technology. Finally, we
believe that other companies, including established Internet companies, software
companies and companies in the entertainment business could enter this business
and become competitors.

3.  PRODUCTS AND SERVICES

         A.       PRODUCTS AND SERVICES

We have developed and are marketing the following products and services:

         CDK(TM) TECHNOLOGY

CDK(TM) technology combines compact disc digital audio (i.e., audio tracks that
are playable on both home stereo systems and personal computers) full-screen
video and integrated web links through a browser interface. A browser interface
is the main interface page that is presented when the compact disc is placed in
a personal computer. Our technology allows video playback at the full-screen
size of the video monitor and at full-motion (the industry standard of 30 frames
per second). The browser interface also allows easy linking to other Web sites
through the CDK interface page.

The CDK(TM) HTML authoring system -- the process for creating Web pages -- is
used by CDKnet, LLC to produce custom HTML interface pages for specific clients
in about a day. We have proprietary techniques for creating full-motion,
full-screen video playback from using a compact disc. Any user with a PC of at
least 166MHZ or Macintosh G3 can order custom audio and video compact discs.

CDK(TM) has been engineered to offer compatibility with the majority of CD-ROM
drives on the market. We believe that we have achieved a high level of
reliability, as evidenced by extensive testing and major CDK(TM) releases, and
we believe this reliability will provide a major competitive advantage over
other multisession (i.e., both audio and video) compact discs in the market.
Additionally, the CDK(TM) system is engineered for mass-production. The
integration of the complete file structure of the CDK(TM) is automated. Audio,
video and HTML assets can be placed in the production templates created by us
for a fast turn-around time for the creation of CDKs.

         MIXFACTORY(TM) CUSTOM MANUFACTURING

                                       31
<PAGE>

MixFactory(TM) is a custom, multi-session compact disc manufacturing system
built upon CDK(TM) technology. The entire system is automated so that little
human intervention is required for the custom manufacturing process. Based on
our review of current custom-compact disc operations in the marketplace, we
believe that MixFactory(TM) is a unique system.

To create a custom compact disc, a user visits a Website and selects a
compilation of audio, video, or other content titles. Titles are browsed and/or
searched and audio/video clips are previewed through an easy to use interface.
After selecting the compilation, the user personalizes the disc by selecting
artwork for the disc label, cover and HTML interface.

The MixFactory(TM) system allows multimedia content providers -- such as, music
labels, major sports leagues, pharmaceutical companies, travel-related
organizations as well as companies within the fashion industry -- to offer their
assets on a customized basis, either as promotional content or as full retail
products. For example, a visitor to the CollegeMusic.com Website will be
presented with a MixFactory(TM) link that will enable the user to develop a
custom compact disc consisting of available site content. This content will
include video and audio tracks of live music performances from major nightclubs
across the United States.

We plan to form agreements with multiple content providers. We are not looking
to license content through such agreements. Rather, we are looking to license
MixFactory technology to the content providers (owners). Therefore, we will not
be in danger of violating any intellectual property rights. For example, the
College Music Mixfactory website enables fans to create custom compact discs
containing music videos as well as audio tracks. The compact disc will also
contain integrated Web links to the College Music Website driving targeted
traffic.

We expect to leverage the planned MixFactory.com(TM) Website to serve as a link
(or portal) to other Web sites that provide digital entertainment content.
Initially, MixFactory.com(TM) is expected to serve as a point of content
distribution for independent music artists and labels with links to other
MixFactory(TM) sites. Ultimately, we expect the site will have extensive search
and browse capability that will guide the user to a wide range of digital
entertainment Websites and content. We also plan that the portal will provide a
custom-compact disc recording (also called, "burning") service for users who
want to download digital content but do not have the bandwidth and equipment to
download and burn their own compact disc at home.

We believe some of the specific benefits of the MixFactory(TM) model to the
content provider include:

o    a new marketing platform for goods and services that drives Web traffic and
     provides valuable customer information from both buyers and non-buyers;
o    the opportunity to leverage marketable inventory that was previously
     "dormant";
o    attractive operating efficiencies (e.g., no added inventory costs);
o    targeted mailing lists;
o    new advertising revenue opportunity on customized compact discs;
o    return hits to the content provider's Website direct from the customized
     compact disc; and
o    cross-promotion from the MixFactory.com(TM) Website

Additional possible sources of income for us from the MixFactory(TM) operation
include advertising revenues from the MixFactory.com(TM) Website and possible
revenue sharing from advertising on our partners' MixFactory(TM) sites. We also
plan to charge content providers a nominal fee for digitizing audio and video
assets above a specified level.

The MixFactory(TM) operation is designed to be a complete end-to-end E-commerce
solution, including production, payment processing and fulfillment. Once the

                                       32
<PAGE>

user confirms the content selections and completes a credit card transaction,
the selected titles are queued from storage to a Compact Disc Recordable
("CD-R") burning workstation. The customer's tracks are formatted into the
industry standard Red Book audio session along with an iso9660 (or data session
on a CD-ROM) and transferred together to the CD-R (disc). The automated
workstation transfers the complete CD-R to the compact disc printer where the
user-selected label is printed onto the surface of the CD-R.

In parallel with the transfer of the tracks to the CD-R, the custom packaging
materials are printed. That is, as soon as the job is queued for burning, the
printed job is also queued to the printer. Packing and shipping of the finished
product is currently the only manually operated step in the process. We are
currently investigating equipment that will automate the packing process.

         MIXFACTORY.COM(TM) PORTAL SITE

We expect MixFactory.com(TM) to serve as a Web portal for digital multimedia
content, including music, movies, and game demos. We plan to design the site so
that consumers will be able to search and browse for content, select items to
include on their custom compact disc and purchase the compact disc. Once the
compact disc is received, the consumer will be able to view the information on
the compact disc via his or her personal computer and link back to related web
pages through targeted links included on the compact disc.

We believe the main consumer advantage derived from the MixFactory(TM) portal
site is the ability to receive high-quality, high-bandwidth digital assets
without waiting hours for the files to download. The content provider may also
derive advantages from the MixFactory(TM) site including, possibly, a new
distribution channel, a reliable consumer database/mailing list, as well as
return hits to the content provider's website.

We believe that from a technical standpoint, the custom-burning service that
MixFactory.com(TM) plans to provide is a unique application. The ability to
select files (from various Websites) to include on a custom compact disc, send
that information to the MixFactory(TM) server and then have a custom compact
disc created and shipped is a service that, to our knowledge, does not currently
exist on the Internet.

         V-FLASH

We recently introduced V-flash module, our computer desktop application which
provides a wide variety of organizations with a real-time method of directly
marketing to, and communicating with, its customer base.

Through V-flash, we intend to provide marketers with an unrivaled solution for
identifying customers and creating a direct rapport with these individuals,
thereby facilitating targeted communications and relevant e-commerce
opportunities. Direct communication with consumers will be facilitated by the
V-flash module, a computer desktop application that will serve as an engaging
Internet direct-marketing tool allowing service providers and retailers to
develop long-term customer relationships.

Distribution of the V-flash module will be achieved through multiple channels
including music industry and promotional compact discs, direct download and
email. ValueFlash's strategy is the first to utilize retail music compact disc
sales as a distribution channel for software that will serve as a key marketing
tool. For example, music compact discs featuring value added content such as
videos will drive consumers to play the compact discs on their computer, thereby
simultaneously loading the V-flash module and inviting them to register as a
user. This base of users will allow labels to target market an artist's back
catalogue, upcoming releases, concert tours, online events (e.g., streaming
media) and affiliated merchandise.

The V-flash module will stay active on the user's Windows taskbar at all times
and will flash to alert the user of breaking news, new product offerings and
exclusive promotions. Consumers will have single-click access to exclusive
"club" content, not available to general visitors to the same Web site,
including discounts, first-run announcements and special events.

         B.       RESEARCH & DEVELOPMENT

Through the fiscal year ending June 30, 1999, we expended $343,000 on research
and development of its products and services. Between July 1, 1999 and December
31, 1999, we expended approximately $227,251 on research and development. We
anticipate that our research and development costs will increase during fiscal
2000.

Among our various activities, we are transitioning to a Unix-based manufacturing
system and are developing products and services which will deliver customized
and client specific information to customers. We are continuing development of
both the newly released CDK 2.0 technology as well as MixFactory(TM), our
customized multimedia compact disc system.

As discussed elsewhere in this filing, we are currently developing a new desktop
feature called a "software based communication module" that will enabling
marketers to send targeted electronic messages to consumers. We will distribute
the module through Web-connected multimedia CDs.

During fiscal 1999 and through December 31, 1999, we continued to enhance the
value of our product/service offerings through ongoing research and development
efforts. Specifically, we are engaged in the following internal projects:

                                       33
<PAGE>

o    An enhanced version of CDK(TM) (1.5) that is Macintosh compatible. This
     version was released on June 10, 1999.
o    Development of the next generation of CDK(TM) software. The 2.0 version
     feature list includes Macintosh compatibility, a reduced installation set
     as well as improved video performance. This version was released on August
     9, 1999.
o    Efforts are underway to integrate the new Digtial Versatile Disc (commonly
     referred to as "DVD") manufacturing capability into the MixFactory(TM)
     system. This effort includes DVD-R writer to the robotic manufacturing
     system and the integration of DVD authoring tools into the MixFactory(TM)
     system.

Recognizing that high-speed Internet access will ultimately become available to
a wider audience, we are evaluating other opportunities to take advantage of
this technology.

4.  SALES AND MARKETING

         A.    STRATEGY

Our business model is based on three revenue streams. The first revenue stream
is the sale of custom compact discs to consumers through MixFactory.com(TM) and
MixFactory(TM) partner sites. We plan to make MixFactory(TM) technology
available to content providers enabling them to promote or sell their wares on a
customized basis. In exchange for a per disc manufacturing fee, the content
provider receives the right to utilize the Mix Factory(TM) services on their
website(s). This scenario also includes content licensed by us that is then sold
through our Website. We expect to receive direct revenue from the sale of custom
compact discs. The MixFactory agreements we currently have in place including:

o    Central Park Media (live site),
o    Megaforce Records (live site),
o    AtomicPop (launched in 2,000),
o    CollegeMusic.com (live site), and
o    Peterson's (launch TBD).

Sales will be made via the Web through client-specific MixFactory sites that
will be linked from MixFactory.com.

The second revenue stream is the sale of Web links and Web advertising on
MixFactory.com(TM) and MixFactory(TM) partner sites. Digitization fees
associated with preparation of partner content is expected to add to these
proceeds.

The third and final revenue stream is expected to be derived from development
and use fees for client-specific CDK(TM)s. Client-specific CDKs refer to our
core product, the Web-connected multimedia compact disc. Past clients for this
product (CDK 1.0) include Citibank, Pfizer, Montana Power Company, Sandals
Resorts and the New York Knicks. We are currently developing other business in
this sector with the new version of the product, CDK 2.0.

We believe that the combination of custom-compact disc sales, Web advertising
revenue and client-specific CDK(TM) development fees provides a powerful, yet
diverse, revenue engine for us.

Of the three revenue streams, two are currently generating revenue --
development and use fees for client-specific CDKs and the sale of custom compact
discs. We have placed significant emphasis on research and development
throughout 1999. From January 1999 to August 1999, we completed CDK 1.0 projects
for companies including Pfizer and the Montana Power Company. The new version of
our product, CDK 2.0, has only been available since August. Since that time, we
have generated revenue through client-specific CDK 2.0 discs for Maverick
Records and WorldWest Communications. There are a number of CDK 2.0 projects
that are

                                       34
<PAGE>

currently pending. Custom compact disc sales, which are minimal at the moment,
are expected to increase as we sign up additional content providers. The third
revenue stream, sale of Web links and Web advertising has not yet been achieved.

         B.    PLAN OF OPERATION

Effective August 1, 1999, we hired Tom Ross as President of the ValueFlash
Entertainment Group. Mr. Ross will head our planned office in Los Angeles,
California which will focus on business development within the entertainment
industry. Our operational plan for fiscal 2000 also includes: (1) moving custom,
multimedia compact disc operations (i.e., MixFactory(TM)) to a higher volume,
lower rent production environment; (2) forming strategic alliances with a
digital video services company to meet increasing demand for these services; and
(3) signing up MixFactory(TM) partner sites across various industries.

We plan to raise additional financing to fund our operations through sales of
our products and services as well as through private placements of equity
securities. We need to raise such financing to continue our operations. If we
are not successful, we may have to seek protection of the bankruptcy courts.

         C.       MATERIAL AGREEMENTS

We consider the following agreements to be material to our ability to provide
our customers with our products and services:

     o   Agreement between CDKnet, LLC and Peterson's, a division of
         International Thomson Publishing, Inc., executed on March 19, 1999.
         Under the two-year agreement, Peterson's will promote and provide a
         link on its relevant web sites, including CollegeQuest, to the Campus
         Video Program. Peterson's will also provide CDKnet, LLC video content
         received from participating institutions, which CDKnet, LLC will
         digitize, store and make available through its Campus Video web site.
         CDKnet, LLC, in turn, will: (1) provide the technology and service
         necessary to digitize and store the campus tour videos, (2) process
         orders, (3) set up and replicate the CDK with the videos selected by
         the student, and (4) send the completed CDK to the student. Peterson's
         shall be responsible for obtaining any and all rights, licenses,
         clearances, releases, or other permissions necessary for the parties to
         perform their respective duties under the agreement. The parties will
         divide revenues from the sales pursuant to a schedule agreed upon in
         the agreement.

     o   Agreement between CDKnet, LLC and Central Park Media Corporation dated
         March 29, 1999 under which the parties will via the Internet create,
         market and take orders for custom video-based compact discs produced
         with CDK(TM) technology. We will set up the Web site at no charge. In
         return, Central Park Media will insert a MixFactory.com link on its Web
         sites in order to promote, market, and advertise MixFactory.com's
         Japanese animation, Amine and/or other content. We will receive a per
         compact disc fee for all sales. Central Park Media shall obtain any and
         all rights, licenses, clearances, releases, or other permissions
         necessary for the parties to perform their respective duties under the
         agreement. The term of this Agreement is three years.

     o   Agreement between CDKnet, LLC and CollegeMusic, Inc. entered into in
         August 1999 under which the parties will develop a CollegeMusic
         MixFactory Web site. The new Web site will enable CollegeMusic fans to
         create a custom compact disc containing music videos as well as audio
         tracks. The compact disc will also create integrated Web links to the
         CollegeMusic Web site driving targeted traffic. The cost of the Web
         site is free to CollegeMusic, however we will keep all proceeds from
         shipping and handling of the compact discs. The term of this Agreement
         is indefinite.


                                       35
<PAGE>

     o   Agreement between CDKnet, LLC and Megaforce Records dated September 1,
         1999 to create a Megaforce Records Web site at no charge. The Web site
         will use MixFactory technology to enable users to the site to create
         customized and personalized multimedia compact disc. Consumers will
         choose from Megaforce artist's video and audio content to create a
         customized compact disc. We will receive the proceeds of the from
         shipping and handling as well as a per compact disc fee. The term of
         this Agreement is three years.

     o   Agreement between CDKnet, LLC and DreamWorks Records Corporation in
         October 1999 under which DreamWorks will license from CDKnet, LLC the
         CDK technology, in order to produce Web-connected compact discs
         containing content supplied by DreamWorks. We will receive a fee per
         master compact disc. DreamWorks shall be responsible for obtaining any
         and all rights, licenses, clearances, releases, or other permissions
         necessary for the parties to perform their respective duties under the
         agreement.  The term of this Agreement is one year.

     o   Agreement between CDKnet, LLC and Atomic Pop LLC dated October 25, 1999
         under which we will license to Atomic Pop the CDK technology in order
         to produce Web-connected compact discs containing content supplied by
         Atomic Pop. We will receive a fee per master compact disc. Atomic Pop
         shall be responsible for obtaining any and all rights, licenses,
         clearances, releases, or other permissions necessary for the parties to
         perform their respective duties under the agreement. The term of this
         Agreement is three years.

     o   Agreement dated November 16, 1999 with Asia Pioneer, Ltd., a Hong
         Kong-based Internet technology company serving the Chinese-speaking
         world population. The agreement grants Asia Pioneer the right to our
         Web-connected multimedia compact disc technology as well as
         MixFactory(TM) technology to offer customized multimedia compact discs
         through Asia Pioneer's new Web site beatasia.com. Beatasia.com is a
         comprehensive music entertainment Web site and is known as "the
         heartbeat of Asia." Rights extended in the agreement cover the
         worldwide Chinese speaking community. In exchange for these rights, we
         will receive a 4.89% in Asia Pioneer at the completion of the
         underlying services. The parties also entered into a Subscription
         Agreement under which Asia Pioneer will purchase 1,800,000 shares of
         our common stock at $.50 per share in seven allotments expiring on June
         30, 2000.

5.       INTELLECTUAL PROPERTY RIGHTS

We rely on copyrights, trademarks, patents, trade secret laws and contractual
restrictions to establish and protect our proprietary rights in our services and
products. We do not have any patented technology at this time that would limit
competitors from entering our market. However, we have a patent application
pending for the basic CDK(TM) technology. The patent application covers the
format of a multisession, digital encoded recording medium navigable by an
Internet browser.

Our intellectual property counsel informed us that some claims that make up our
patent application have been allowed and the issue fee has been paid. The grant
of the patent is expected soon. The intellectual property counsel has filed a
continuation application to separate the earlier rejected claims into a new
application, which intellectual property counsel will continue to prosecute in
the U.S. Patent and Trademark Office.

No assurance can be given that a patent will issue or that if a patent does
issue that it will be broad enough to provide significant protection to us. Our
management believes that the steps taken by us to protect its intellectual
property are consistent with industry standards for online, custom compact disc
companies today.

We also rely on third-party software licenses, such as Microsoft Development
Network (MSDN), which provides software development tools. All employees and

                                       36
<PAGE>

contractors are required to and have entered into confidentiality and invention
assignment agreements. Suppliers, distributors and customers are also required
to enter into confidentiality agreements.

To date, we have received no notification that our services or products infringe
the proprietary rights of third parties. Third parties could however make claims
of infringement in the future. Any future claims that do occur may have a
material adverse affect on our business.

Our licensing agreement entered into on November 16, 1999 with Asia Pioneer,
Ltd., a Hong Kong-based Internet technology company serving the Chinese-speaking
world population. The agreement grants Asia Pioneer the right to our
Web-connected multimedia compact disc technology as well as MixFactory(TM)
technology to offer customized multimedia compact discs through Asia Pioneer's
new Web site beatasia.com. Beatasia.com is a comprehensive music entertainment
Web site and is known as "the heartbeat of Asia." Rights extended in the
agreement cover the worldwide Chinese speaking community. In exchange for these
rights, we will receive a 4.89% in Asia Pioneer at the completion of the
underlying services. The parties also entered into a Subscription Agreement
under which Asia Pioneer will purchase shares of our common stock.

We have the following pending trademarks:

         --       Pending
                  -------
                  TM: CDK
                  Serial No. 75/426,937 - Filed February 2, 1998
                  Our Docket No. 55716

         --       Pending
                  -------
                  TM: MIX FACTORY
                  Serial No.
                  Our Docket No. 59365

6.       EMPLOYEES

As of March 15, 2000, we had 13 full-time and 1 part-time employees. While
sourcing and recruiting appropriate technical personnel is often difficult and
competitive, we expect that our need to recruit additional personnel in the
future will not negatively affect our operations. Management believes that our
employee relations are good, and none of our employees are represented by a
collective bargaining unit.


            MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
            ---------------------------------------------------------

The following contains forward-looking statements based on current expectation,
estimates and projections about our industry, management's beliefs and
assumptions made by management. All statements, trends, analyses and other
information contained herein relative to trends in our financial condition and
liquidity, as well as other statements, including, but not limited to, words
such as "anticipate," "believe," "plan," "intend," "expect," "predict," and
other similar expressions constitute those statements. These statements are not
guarantees of future performance and are subject to risks and uncertainties that
are difficult to predict. Accordingly, actual results may differ materially from
those anticipated or expressed in the statements. Potential risks and
uncertainties include, among others, those set forth below. Particular attention
should be paid to the cautionary statements involving our limited operating
history, the unpredictability of its future revenues, the unpredictable and
evolving nature of our business model, the competitive online, multimedia
compact disc industry and the risks associated with capacity constraints,

                                       37
<PAGE>

systems development, management of growth and business expansion, as well as
other risk factors.

1.       General

We expect to continue to receive funds from the sale of our products and
services, including agreements, described below, including our agreement with
Asia Pioneer.

We have also funded our operations through equity financing and convertible debt
financing and have had no lines of credit or other similar credit facility
available to us. Our recent efforts to raise capital through equity financing
have been successful, providing near-term operating capital.

We intend to reduce operating expenses through: (1) reallocating resources to
the continued development of our V-Flash product, described below, (2) our
continued policy of outsourcing of production, (3) reducing marketing costs, and
(4) reducing payroll.

Additionally, we have successfully accomplished the initial stages of our fiscal
2000 operating plan with: (1) the hiring of Tom Ross to head the ValueFlash
Entertainment Group in Los Angeles, California, and (2) the recent completion of
V-Flash, our new software based communication module which we are distributing
through our subsidiary, ValueFlash.com, Incorporated. The V-Flash product was
initially developed by our subsidiary, CDKnet, LLC, which transferred the
V-Flash related software to our new subsidiary, ValueFlash.com, in January 2000
for further development and production. V-Flash provides a real-time, direct
communication vehicle for marketers to reach their customers using a personal
computer desktop application. ValueFlash's strategy is the first to utilize
retail music compact disc sales as a distribution strategy for software that
will serve as a key marketing tool. ValueFlash's operations are funded through
separate equity financings achieved through private placements.

We also continue to rely on our ability to raise money through equity financing
to finance all of our business endeavors. To date, we have focused our funds on
the development of CDKTM products (including CDKTM 1.0, CDKTM 2.0, and
Gameplayer 2.0 and our new E-commerce facility MixFactory.comTM), as well as
V-Flash, our new desktop direct marketing application.

Our current business development efforts include both full-time employees as
well as outside consultants. Consultants are compensated on a performance basis.

We have had success at recent financing efforts although we have had a history
of operating losses which raised doubt about our ability to continue operations.
For example, we have a licensing agreement with Asia Pioneer that provides us
with $150,000 infusion of capital each month until June 2000 and, therefore,
serves as a liquidity and capital resource. Additionally, the parties have
entered into a technology and license agreement which gives us a 4.89% interest
in Asia Pioneer at the completion of the underlying services in exchange for a
license to use certain CDKTM technology. Our ownership interest in Asia Pioneer
can be sold in the event we need a cash infusion. We have also successfully
raised over $1,400,000 in private financings through our subsidiary,
ValueFlash.com, Incorporated since December 31, 1999.

However, if we are unable to obtain significant additional financing or
otherwise obtain working capital to fund our operations, we may be obliged to
seek protection of the bankruptcy courts. Our former independent certified
public accountants added an emphasis paragraph to their report on our
consolidated financial statements as of June 30, 1999 and for the year ended
June 30, 1999, and in the period October 1, 1997 (date of inception) to June 30,
1998, relating to factors that substantial doubt about our ability to continue
as a going concern. The factors cited by them include the following: (1)

                                       38
<PAGE>

continued losses; (2) use of significant cash in operations and, and (3) lack of
sufficient funds to execute our business plan.

From a marketing standpoint, we continue to: (1) maintain a corporate Web site
which solicits feedback from potential clients; (2) appear at relevant trade
shows and seminars; and (3) retain a public relations firm to service corporate
announcements to the press. In the near term, we will continue to focus on
generating revenue from the sale of client-specific CDKs, MixFactory custom
compact disc services, and the V-Flash desktop, direct marketing application and
communications module.

Results of Operations - Three month period ended December 31, 1999 compared to
- ------------------------------------------------------------------------------
three month period ended December 31, 1998
- ------------------------------------------

During the quarter ending December 31, 1999, we incurred a net loss of
$1,627,689 on revenues of $16,491 compared to a net loss of $943,894 on revenues
of $ 183,660 in the prior period ended December 31, 1998. Revenues declined
$167,169 in the current period because our focus shifted to the enhancement of
our core technologies, such as the perfection of our MixFactoryTM technology and
CDKTM version 2.0 and Macintosh compatible CDKTM version 1.5, as well as the
penetration of core markets. From September 30, 1999 to December 31, 1999, we
have expended approximately $119,251 on research and development.


Results of Operations - Six month period ended December 31, 1999 compared to six
- --------------------------------------------------------------------------------
month period ended December 31, 1998
- ------------------------------------

During the period ended December 31, 1999, we incurred a net loss of $2,816,568
on revenues of $40,154 compared to a net loss of $2,298,082 on revenues of
$342,053 in the prior period ending December 31, 1998. Revenues declined in the
current period because our focus shifted to the enhancement of our core
technologies, such as the perfection of our MixFactoryTM technology, our
V-FlashTM technology, CDKTM version 2.0 and Macintosh compatible CDKTM version
1.5 as well as the penetration of core markets. From July 1, 1999 to December
31, 1999, we have expended approximately $227,251 on research and development.

Research and development expenses incurred during the period ended December 31,
1999 related to the continued new development and enhancement of the CDKnet
product line, the creation of the V-FlashTM technology, and making the
E-commerce venue operate. Selling, general and administrative expenses increased
from $1,423,019 in the prior period to $1,815,081 principally because the prior
period was only nine months and because of an increase in payroll, consulting
and professional fees related to expansion of our business, research and
development activities and operating as a public company.

Depreciation and amortization expenses decreased from $1,101,167 in the prior
period to $970,755.

                                       39
<PAGE>

Other significant expenses incurred during this period arose in the form of the
fair value charges for stock options and warrants granted principally for
consulting and legal services of $401,875 include in selling, general and
administrative expenses.

Liquidity and Capital Resources
- -------------------------------

At period ending December 31, 1999 cash amounted to $147,349 and current
liabilities were $971,732 compared to cash of $231,347 and current liabilites of
$829.051 asof June 30, 1999. We do not have sufficient funds to finance
operations for the next year. We expect to finance our operaitons through
revenues from sales of our products and services and through private placements
of equity and debt securities. If we are unable to raise additional financing,
we may be unable to continue operations.

Significant events, discussed in greater detail elsewhere in this filing, which
occurred during the period from July 1, 1999 to December 31, 1999 include the
following:

         o        We entered into agreements with CollegeMusic, LLC, Megaforce
                  Records, DreamWorks Records Corporation, Atomic Pop LLC and
                  Asia Pioneer Limited, which we hope will prove profitable.

During the period July 1, 1999 to December 31, 1999, we raised a total of
$1,302,000 from the following private placements of equity:

         o        On August 9, 1999, we raised $155,000 from Y2G.com, Inc. On
                  September 8, 1999, we sold Y2G an additional 116,000 shares of
                  common stock for $155,000.

         o        On November 1, 1999, we raised $500,000 from Erno and Rachel
                  Bodek through the issuance of 1,000,000 shares of common
                  stock, along with 30-month Warrants to purchase an additional
                  200,000 shares of common stock at $1.25 per share, and an
                  option to purchase another 2,000,000 shares of common stock at
                  $.50 per share which shall expire on December 31, 1999.

         o        On November 2, 1999, we raised $437,500 through the issuance
                  of 1,250,000 shares of common stock to four investors (The
                  Gross Foundation, Inc., Fox Distribution, Inc., Steven A.
                  Horowitz, and Michael Sonnenberg) along with two-year warrants
                  to these investors to purchase an additional 125,056 shares of
                  common stock.

         o        On November 16, 1999, we entered into a Subscription Agreement
                  with Asia Pioneer where we raised $100,000 from Asia Pioneer
                  through the issuance of 200,000 shares of common stock, along
                  with six allotments to purchase an additional 300,000 shares
                  of common stock per month at $150,000 per allotment. The
                  allotments will be fulfilled in May 2000. The parties also
                  entered into a Technology and License Agreement on the same
                  day.

The proceeds from these issues have and will be used to (i) continue our ongoing
operations, (ii) development of CDKTM, V-Flash, Gameplayer, and MixFactory.comTM
product lines and (iii) to repay our debt.

         o        On October 7, 1999, our common stock was deleted from the
                  Over-the-Counter Bulletin Board. Our common stock now trades
                  on the so called "Pink Sheets" under the symbol "CDKX". The
                  Commission has completed its review of our Form 10-SB, as
                  amended, and we have applied to have our stock quoted on the
                  Over-the-Counter Bulletin Board.

                                       40
<PAGE>

Significant events, discussed in greater detail elsewhere in this filing, which
occurred during the period from July 1, 1998 to December 31, 1998 include the
following:

         o        On July 8, 1998, we purchased Kelly Music's then remaining
                  26.15% ownership interest in CDKnet, LLC for $5,171,122,
                  payable in a combination of 1,883,635 common shares of our
                  stock and debt retirement of $600,000 in notes, as well as a
                  cash payment of $65,000 raising our direct interest in CDKnet,
                  LLC to its present level of 48.5%. Creative Technology, LLC,
                  our wholly owned subsidiary owns the the remaining 51.5%.

         o        On December 16, 1998, we changed our name from Technology
                  Horizons Corp. to CDKNET.COM, INC.

         o        On December 18, 1998, we began trading on the Over-the-Counter
                  Bulletin Board under the symbol of "CDKX".

         o        During the period September 4, 1998 through January 21, 1999,
                  we issued $600,000 in 6% Subordinated Convertible Debentures
                  due September 1, 2003 with detachable five-year warrants (the
                  "Notes") to purchase 60,000 shares of common stock of the
                  Company at an exercise price of $3.00 per share.

Results of Operations - 1999 Compared to the Period Ended June 30, 1998.
- ------------------------------------------------------------------------

During the fiscal year ending June 30, 1999, we incurred a net loss of
$6,194,600 on revenues of $474,344 compared to a net loss of $1,184,475 on
revenues of $616,137 in the prior period ended June 30, 1998. Revenues resulted
from sales of products from our CDKnet product line. Revenues declined from
$616,137 in the prior period because our financial condition restricted its
ability to promote its products. Cost of revenues in fiscal 1999 were
approximately $288,762 or 61% compared to $415,769 or 67% in the prior period.
We believe this minor improvement is within normal variances and is not
material.

Research and development expenses incurred during the year ended June 30, 1999
related to the continued new development and enhancement of the CDKnet product
line, the creation of MixFactory.comTM, and making the E-commerce venue operate.
Selling, general and administrative expenses increased from $1,580,478 in the
prior period to $3,304,551 principally because the prior period was only nine
months and because of material increases in payroll, consulting and professional
fees related to expansion of our business, research and development activities
and operating as a public company.

Depreciation and amortization expenses increased from $133,776 in the prior
period to $1,981,130 principally because of amortization of goodwill related to
the purchase of minority interests of Kelly Music and Entertainment Corp. and
various shareholders of Kelly Music as well as increases due to increases in
fixed assets. Other significant expenses incurred during this period arose in
the form of the fair value charges for stock options and warrants granted
principally for consulting and legal services of $450,870, include in selling,
general and administrative expenses, and the discount on convertible debentures
and other loans of $1,038,008.

At year end June 30, 1999, cash amounted to $231,347 and current liabilities
were $829,051. We do not have sufficient funds to finance operations for the
next year. We expect to finance our operations through revenues from sales of
our products and services and through private placements of equity and debt
securities. If we are unable to raise additional financing, we may be unable to
continue operations.

                                       41
<PAGE>

In March 1999, we received approval by the United States Patent Office for
certain claims made in our patent application for CDKTM technology. Subsequent
to year ended June 30, 1999, a submission has been made to the United States
Patent Office for reconsideration of the unapproved claims and filing
publication and perfection of our claims.

We are now actively marketing and beginning to sell CDKnet products and have
launched the first of several MixFactoryTM sites.

Liquidity and Capital Resources
- -------------------------------

During fiscal 1999, we raised a total of $2.1 million from the following private
placements of debt and equity:

         o        Between September 4, 1998 and January 21, 1999, we raised
                  $600,000 through the issuance of $600,000 in 6% Subordinated
                  Convertible Debentures and five- year warrants to purchase
                  60,000 shares of common stock at $3.00 per share.

         o        On February 2, 1999, we raised $1,500,000 through the issuance
                  of $1,500,000 in 5.75% Subordinated Convertible Debentures and
                  four-year warrants to purchase 100,000 shares of common stock
                  at $1.75 per share. During fiscal 1998, we raised a total of
                  $224,986 from the following private placements of debt and
                  equity:

         o        On May 21, 1998, our predecessor, International Pizza Group,
                  issued 2,999,985 common shares as consideration for $224,986
                  as part of a private placement. We issued 7,300,363 common
                  shares in connection with the acquisition of a combined 73.85%
                  of the equity interests in CDKnet, LLC.

The proceeds from these issues have and will be used to (i) continue our ongoing
operation, (ii) development of CDKTM, Gameplayer, and MixFactory.comTM product
lines, and (iii) to repay our debt.

Factors Affecting Future Results.
- --------------------------------

We do not provide forward looking financial information. However, from time to
time statements are made by employees that may contain forward looking
information that involve risks and uncertainties. In particular, statements
contained in this registration statement that are not historically containing
predictions and are made under the Safe Harbor Corporate Private Sector
Litigation Reform Act of 1995. Our actual result of operations and financial
condition have varied and may in the future vary significantly from those stated
in any predictions. Factors that may cause these differences include without
limitation the risk, uncertainties and other information discussed within this
registration statement, as well as the accuracy of our internal estimate of
revenue and operating expense levels. We face a number of risk factors which may
create circumstances beyond the control of management and adversely impact the
ability to achieve our business plan.

Year 2000 Compliance
- --------------------

We did not experience any major "Year 2000" or "Y2K" problems January 1, 2000.
Nor did we experience disruptions due to the inability of our systems to
recognize February 29, 2000. In 1999, we completed our testing and preparation
for any potential Y2K problems with our internal systems, computers and
software, and the products and systems of our critical vendors and suppliers.
The costs associated with our review was minimal, primarily because we utilized

                                       42
<PAGE>

internal personnel to complete the review, and because our systems are
relatively new.

Despite the lack of disruptions in our peripheral operating systems or with
certain non-critical vendors, it is possible that our vendors may have Y2K
problems that will not be known until one full cycle of vendor orders has been
completed.

                             DESCRIPTION OF PROPERTY
                             -----------------------

Our executive office is located at 595 Stewart Avenue, Suite 710, Garden City,
New York 11530. The office space is donated to us by the law firm of Horowitz,
Mencher, Klosowski & Nestler, P.C., of which Steven Horowitz (our Chairman,
Chief Executive Officer, Chief Financial Officer and Secretary) is managing
partner. Our executive offices may be reached at (516) 222-8800.

Our manufacturing, research and development is conducted out of CDKnet, LLC's
office located at 250 West 57th Street, New York, New York 10019. ValueFlash.com
shares office space with CDKnet, LLC. The New York City office consists of
approximately 4,825 square feet, which is subleased from Kelly Music pursuant to
a month-to-month arrangement that will expire on April 30, 2000. The annual
lease rate is approximately $135,600. This office may be contacted by telephone
at 212-547-6050. All property is insured to industry standards.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
                 ----------------------------------------------

1.    TRANSACTIONS WITH MANAGEMENT AND OTHERS; CERTAIN
       BUSINESS RELATIONSHIPS; PROMOTERS

     During the last three years, we have issued or sold the following
     securities without registering them under the Securities Act of 1933 in
     reliance upon the exemptions from registration provided by the Securities
     Act as follows:

     o   125,000 shares of common stock of our subsidiary, ValueFlash.com
         Incorporated, to Michael Vasinkevich for $250,000 on February 7, 2000,
         together with 62,500 eight-month options to purchase common stock of
         ValueFlash.com Incorporated, at an exercise price of $2.00 per share.
         We issued stock to the purchaser in reliance upon the exemption
         provided by Regulation D and/or Section 4(2) because the purchaser is
         an accredited investor who purchased the stock for investment purposes.

     o   1,250,000 five-year options to purchase common stock of ValueFlash.com
         Incorporated, at an exercise price of $2.00 per share to Michael
         Vasinkevich on January 28, 2000, in accordance of a Finder's Agreement
         between ValueFlash.com Incorporated and Michael Vasinkevich.

     o   1,250,000 five-year options to purchase common stock of ValueFlash.com
         Incorporated, at an exercise price of $2.00 per share to Shai Bar Lavi
         on January 28, 2000, in accordance of an Employment Agreement between
         ValueFlash.com Incorporated and Shai Bar Lavi.

     o   750,000 five-year options to purchase common stock of ValueFlash.com
         Incorporated, at an exercise price of $2.00 per share to Steven A.
         Horowitz on January 28, 2000, in accordance of a Finder's Agreement
         between ValueFlash.com, Incorporated and Steven A. Horowitz.

     o   750,000 five-year options to purchase common stock of ValueFlash.com
         Incorporated, at an exercise price of $2.00 per share to Shlomo Shur on
         January 28, 2000, in accordance of an Employment Agreement between
         ValueFlash.com, Incorporated and Shlomo Shur.

                                       43
<PAGE>

     o   On January 11, 2000, we granted to Steven A. Horowitz 750,000 warrants
         expiring January 10, 2010 to purchase our common stock at an exercise
         price of $1.00 per share.

     o   On November 16, 1999, Steven A. Horowitz rescinded (for no future
         consideration) 750,000 options (granted on August 1, 1999 and expiring
         on July 31, 2004) with an exercise price of $1.00 per share) to
         purchase our common stock.

     o   On November 2, 1999, we sold 285,714 shares of common stock for
         $100,000 to Steven A. Horowitz (our Chairman, Chief Executive Officer,
         Chief Financial Officer, and Secretary) along with two-year warrants to
         purchase 28,571 shares of common stock.

     o   During the year ended June 30, 1999 and the period October 1, 1997 to
         June 30, 1998, legal services of $168,393 and $201,039, respectively,
         were provided by Horowitz, Mencher, Klosowski & Nestler, P.C.-- a law
         firm in which our Chairman, Chief Executive Officer, Chief Financial
         Officer, Secretary and principal stockholder is the managing partner
         (the "Firm"). Further, the Firm donated office space and accounting
         services for which no fees were paid by us to the Firm. The office
         space and corresponding services are valued at $1,000 per month and the
         accounting services are valued at $35,000 per year.

     o   In fiscal 1999, we entered into a $150,000 demand loan with the Firm at
         an interest rate of 11% and issued 150,000 stock warrants at $.66
         exercisable through October 1, 2003. The detachable warrants with a
         fair value of $42,000 were accounted for as additional interest cost
         with a credit to paid-in capital. At June 30, 1999, the outstanding
         loan balance is $60,000.

     o   During fiscal 1999, some of our stockholders provided loans to us
         aggregating $150,000. In connection with the loans, we granted 150,000
         stock warrants with an exercise price of $.66, exercisable through
         October 1, 2003. The detachable warrants with fair value of $42,057 was
         accounted for as additional interest cost with a corresponding credit
         to paid-in capital. The loans were partially repaid and the outstanding
         balances were satisfied through the exercise of stock warrants.

     o   In June 1999, we entered into a Finder's Agreement (attached hereto as
         Exhibit 10.13) with our president, Shai Bar-Lavi, effective as of
         August 1, 1999, and a third party whereby we issued 100,000 warrants at
         an exercise price of $1.00 to the third party upon execution of the
         agreement and future fees for identifying financing, purchase or
         venture transactions, as defined. During the year ended June 30, 1999,
         we recorded an expense of $100,000 representing the fair value of the
         warrants issued.

     o   During fiscal 1999, Steven A. Horowitz deposited the sum of $145,000
         with Fleet Bank to collateralize a Fleet Bank loan to us. We used the
         loan proceeds to finance the purchase of manufacturing equipment from
         Bandai America Incorporated.

     o   In fiscal 1999, Steven A. Horowitz loaned us an aggregate of $121,018,
         at no interest, all of which has been repaid.

     o   During the period from March 27, 1998 to March 5, 1999, the Firm
         advanced various sums to us, at no interest, totaling an aggregate of
         $227,000, all of which has been repaid.

     o   On May 15, 1998, we granted 150,000 stock options with an exercise
         price of $.60 to Eric Mencher, a partner in the Firm, for legal
         services rendered. The fair value of these services was $63,000.

                                       44
<PAGE>

     o   During the year ended June 30, 1999 and the period October 1, 1997 to
         June 30, 1998, we provided noninterest-bearing advances to Kelly Music
         against their capital account in CDKnet of $29,033 and $848,541,
         respectively. These advances plus the secured notes from Kelly Music of
         $712,000 (see Notes to Financials 1 and 2(c)) were extinguished as
         follows: (1) $600,000 was deemed consideration in the purchase of Kelly
         Music's interest in CDKnet, LLC (2) $800,000 was accounted for as a
         settlement by CDKnet, LLC of a portion of Kelly Music's ownership
         interest in CDKnet, LLC and (3) the remaining amounts of $29,033 in
         1999 and $160,307 in 1998 were deemed uncollectible and recorded as
         uncollectible advances since Kelly Music no longer held a membership
         interest in CDKnet. We made the interest free advances against Kelly
         Music's capital account in the original CDKnet, LLC joint venture. When
         we realized that Kelly Music could not pay the loan, we converted Kelly
         Music's debt to an interest in us. Kelly Music does not own a direct
         interest in us. The extent of its interest in us is in its capacity as
         one of our shareholders.

2.    INDEBTEDNESS OF MANAGEMENT

No member of our management is or has been indebted to us. No director or
executive officer is personally liable for repayment of amounts advanced any
financing received by us.

            MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
            --------------------------------------------------------

1.    MARKET INFORMATION

On October 7, 1999, our common stock was deleted from the Over-the-Counter
Bulletin Board and now trades on the so called "Pink Sheets" under the symbol
"CDKX". We are in the process of applying to have our stock quoted on the
Over-the-Counter Bulletin Board. As of March 14, 2000, we had 19,576,157 shares
of common stock outstanding; of this amount, 3,435,013 of these shares are
nonrestricted; 16,100,382 of these shares are restricted. As of March 14, 2000,
the number of holders of record of our common stock, $0.0001 par value, was 134.

The following table sets forth the range of high and low sales prices for the
stock for each full quarterly period within the two most recent fiscal years and
any subsequent interim period covered by the financials. The sales represent
prices between dealers, do not include retail markup, mark down or other fees or
commissions, and do not necessarily represent actual transactions.

Calendar Quarter                             Bid Prices
    Ended                      Low                              High
- -------------------------------------------------------------------------------
December 31, 1999             .350                              1.00

September 30, 1999            .968                              1.843

June 30, 1999                 .937                              3.125

March 31, 1999                .906                              2.625

December 31, 1998             .500                              1.843

September 30, 1998            .500                              3.625

2.    DIVIDEND POLICY

To date, we have not paid a cash dividend to our shareholders. We are also
limited in our ability to do so under the terms of our 6% convertible
subordinated debenture due September 1, 2003.

                                       45
<PAGE>

                             EXECUTIVE COMPENSATION
                             ----------------------

1.    EXECUTIVE OFFICER COMPENSATION

The following table sets forth all compensation paid by us as of fiscal year
ended June 30, 1999, to all of our executive officers:

                           SUMMARY COMPENSATION TABLE
<TABLE>
<CAPTION>
- --------------------------- --------- ----------------------------------- ------------------------------------------------

                                           Annual Compensation9                           Long-Term Compensation
                                      ----------------------------------- ------------------------------------------------
                                                                                    Awards                 Payouts
                                                                          ------------------------- ----------------------
                                                                                       Securities
                                                                Other                    Under-                All Other
                                                               Annual     Restricted     lying                 Compen-
         Name And                                             Compen-        Stock      Options/      LTIP      sation
     Principal Position     Year         Salary     Bonus       sation    Award(s)        SARs      Payouts        ($)
                                            ($)        ($)         ($)         ($)          (#)         ($)        (i)
                (a)            (b)          (c)        (d)         (e)         (f)          (g)         (h)
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
<S>                         <C>       <C>           <C>       <C>         <C>          <C>          <C>        <C>
Steven A. Horowitz1         FY99          7,500        --
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
                            FY98         7,500         --
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
Robert Kelly2               FY99        95,192.38      --       39,600(7)
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
                            FY98        80,769.30      --       39,600(7)
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
Ronald Leong3               FY99       147,534.98      --        8,400(8)
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
                            FY98        75,000.00      --        8,400(8)
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
Michael W. Jolly4           FY99        69,615.38      --
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
                            FY98        54,250.00      --
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
Keith A. Fredericks5        FY99        57,499.91      --
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
                            FY98        27,885.00      --
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
Russell A. Kern6            FY99        79,999.92      --
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
                            FY98        12,923.06      --
- --------------------------- --------- ------------- --------- ----------- ------------ ------------ ---------- -----------
</TABLE>

1  Mr. Horowitz is our Chairman, Chief Executive Officer, Chief Financial
   Officer, and Secretary. Mr. Horowitz is paid as one of our consultants
   because he does not keep regular hours, decides his own schedule and
   otherwise fits the characteristics of a consultant as promulgated under the
   relevant sections of the Internal Revenue Code and Regulations and case law.
2  Mr. Kelly was formerly President of CDKnet, LLC. His tenure ended on
   March 1999.
3  Mr. Leong was our former President and his services ended on May 31, 1999.
4  Mr. Jolly is our Executive Vice President, Entertainment Group.
5  Mr. Fredericks resigned as our Senior Vice President and Chief Technical
   Officer effective December 17, 1999.

                                       46
<PAGE>

6  Mr. Kern is our Executive Vice President, General Manager.
7  This figure represents compensation for an apartment for Mr. Kelly.
8  This figure represents compensation for an automobile allowance for Mr.
   Leong. Mr. Leong left the Company in March 1999.
9  In fiscal 2000, each of the named officers are to receive salary compensation
   as follows:

         Steven A. Horowitz                 $1,500 per week as a consultant
         Shai Bar-Lavi                      $6,250 bi-monthly
         Michael W. Jolly                   $3,541.67 bi-monthly
         Russell A. Kern                    $3,333.33 bi-monthly
         Tom Ross                           $150,000 annually
         Shlomo Shur                        $120,000 annually
         Israel Hersh                       $120,000 annually

                      OPTION/SAR GRANTS IN LAST FISCAL YEAR
                               (INDIVIDUAL GRANTS)

<TABLE>
<CAPTION>
- -------------------------- ------------------ --------------------- -------------------- -------------------
                                                     Percent Of
                               Number Of          Total Options/
                                Securities        SARs Granted
                               Underlying         To Employees            Exercise Or
                            Options/SARs             In Fiscal            Base Price
       Name                   Granted (#)              Year                 ($/Sh)         Expiration Date
       (a)                        (b)                  (c)                   (d)                   (e)
- -------------------------- ------------------ --------------------- -------------------- -------------------
- -------------------------- ------------------ --------------------- -------------------- -------------------
<S>                        <C>                <C>                   <C>                  <C>
Steven A. Horowitz                750,000                                    $ .60              5/20/08
                           ------------------ --------------------- -------------------- -------------------
                           ------------------ --------------------- -------------------- -------------------
Michael W. Jolly                   10,000                                    $1.00             12/01/03
                           ------------------ --------------------- -------------------- -------------------
                           ------------------ --------------------- -------------------- -------------------
Russell A. Kern                    10,000                                    $1.00             12/01/03
                           ------------------ --------------------- -------------------- -------------------
                           ------------------ --------------------- -------------------- -------------------
Ronald Leong                      175,000                                    $ .80              6/07/01
                           ------------------ --------------------- -------------------- -------------------
                           ------------------ --------------------- -------------------- -------------------
Robert Kelly                            0                                        0                   --
                           ------------------ --------------------- -------------------- -------------------
                           ------------------ --------------------- -------------------- -------------------
Keith Fredericks (1)               10,000                                    $1.00              12/1/03
- -------------------------- ------------------ --------------------- -------------------- -------------------
</TABLE>
- -------------------
(1)  Mr. Fredericks resigned as our Senior Vice President and Chief Technical
     Officer effective December 17, 1999.







                                       47
<PAGE>

         AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FY-END
                                OPTION/SAR VALUES
<TABLE>
<CAPTION>
- -------------------------- -------------- -------------- ------------------- -------------------

                                                             Number Of
                                                              Securities           Value Of
                                                             Underlying          Unexercised
                              Shares                        Unexercised        In-The-Money
                            Acquired                      Options/SARs         Options/SARs
                                 On            Value      At FY-End (#)       At FY-End ($)
                             Exercise        Realized       Exercisable/        Exercisable/
    Name                         (#)             ($)      Unexercisable        Unexercisable
      (a)                        (b)             (c)               (d)              (e)
- -------------------------- -------------- -------------- ------------------- -------------------
- -------------------------- -------------- -------------- ------------------- -------------------
<S>                        <C>            <C>            <C>                 <C>
Steven A. Horowitz                0              0           750,000/0             $393,750/0(2)
                           -------------- -------------- ------------------- -------------------
                           -------------- -------------- ------------------- -------------------
Michael W. Jolly                  0              0            10,000/0                    0
                           -------------- -------------- ------------------- -------------------
                           -------------- -------------- ------------------- -------------------
Russell A. Kern                   0              0            10,000/0                    0
                           -------------- -------------- ------------------- -------------------
                           -------------- -------------- ------------------- -------------------
Ronald Leong                      0              0           175,000/0             $ 56,875/0(3)
                           -------------- -------------- ------------------- -------------------
                           -------------- -------------- ------------------- -------------------
Keith Fredericks (1)              0              0            10,000                      0
- -------------------------- -------------- -------------- ------------------- -------------------
</TABLE>
- -------------------
(1)  Mr. Fredericks resigned as our Senior Vice President and Chief Technical
     Officer effective December 17, 1999.

(2)  Mr. Horowitz's options are exercisable at $.60 per share. The closing price
     for our stock on June 30, 1999 was $1.125 per share. Therefore, Mr.
     Horowitz is $393,750 in the money.

(3)  Mr. Leong's options are exercisable at $.80 per share. The closing price
     for our stock on June 30, 1999 was $1.125 per share. Therefore, Mr. Leong
     is $56,875 in the money.


2.    COMPENSATION OF DIRECTORS

None of our directors were compensated in fiscal year 1999 for their services.








                                       48
<PAGE>

                              FINANCIAL STATEMENTS

                                 C O N T E N T S



                                                                        Page
                                                                        ----
Report of Independent Certified Public Accountants                       F-1

Financial Statements

      Consolidated Balance Sheet at June 30, 1999                        F-2

      Consolidated Statements of Operations for the year ended
         June 30, 1999 and period October 1, 1997 (date of
         inception) to June 30, 1998                                     F-3

      Consolidated Statement of Stockholders' Equity for the
         period October 1, 1997 (date of inception) to June 30,
         1998 and the year ended June 30, 1999                           F-4

      Consolidated Statements of Cash Flows for the year ended
         June 30, 1999 and the period October 1, 1997 (date of
         inception) to June 30, 1998                                  F-5 - F-6

      Notes to Consolidated Financial Statements                      F-7 - F-25

      Consolidated Balance Sheets at December 31, 1999
         (unaudited) and June 30, 1999                                   F-26

      Consolidated Statements of Operations for the three months
         ended December 31, 1999 and 1998, six months ended
         December 31, 1999 and 1998 (unaudited)                          F-27

      Consolidated Statement of Stockholders' Equity for the
         period July 1, 1999 to December 31, 1999 (unaudited)            F-28

      Consolidated Statements of Cash Flows for the six months
         ended December 31, 1999 and 1998 (unaudited)                    F-29

      Notes to Consolidated Financial Statements                    F-31 - F-33

<PAGE>

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



Board of Directors and Stockholders
      CDKNET.COM, INC.


We have audited the accompanying consolidated balance sheet of CDKNET.COM, INC.
and Subsidiaries (the "Company") as of June 30, 1999, and the related
consolidated statements of operations, stockholders' equity and cash flows for
the year ended June 30, 1999 and the period October 1, 1997 (date of inception)
to June 30, 1998. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits. As discussed in Note 11, the Company's
consolidated statements of operations, stockholders' equity and cash flows for
the period October 1, 1997 (date of inception) to June 30, 1998 were reaudited
and restated.

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 our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of CDKNET.COM, INC.
and Subsidiaries as of June 30, 1999, and the consolidated results of their
operations and their consolidated cash flows for the year ended June 30, 1999
and the period October 1, 1997 (date of inception) to June 30, 1998, in
conformity with generally accepted accounting principles.

As shown in the consolidated financial statements, since inception the Company
has sustained significant losses and used substantial amounts of cash in
operations. The accompanying consolidated financial statements have been
prepared assuming that the Company will continue as a going concern. The
uncertainty as to the Company's ability to raise additional financing and
sustain profitable operations, as discussed in Note 1 to the consolidated
financial statements, raises substantial doubt about the Company's ability to
continue as a going concern. The financial statements do not include any
adjustments that might result from this uncertainty.



/s/ Grant Thornton LLP
- ------------------------------
GRANT THORNTON LLP


Melville, New York
September 21, 1999, except for Note 12(c) and (d),
    as to which the date is October 5, 1999


                                       F-1
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

                           CONSOLIDATED BALANCE SHEET

                                  June 30, 1999

<TABLE><CAPTION>
                                     ASSETS
<S>                                                                       <C>
CURRENT ASSETS
    Cash                                                                  $    231,347
    Accounts receivable                                                         19,000
    Due from officer                                                            11,600
    Prepaid expenses and other current assets                                    9,907
                                                                          ------------
         Total current assets                                                  271,854

FURNITURE AND EQUIPMENT - at cost,
    less accumulated depreciation and amortization of $152,286                 489,053

COST IN EXCESS OF FAIR VALUE OF NET ASSETS ACQUIRED,
    less accumulated amortization of $1,472,753                              5,668,504

INTANGIBLE ASSETS, less accumulated amortization of $452,467                   919,736

OTHER ASSETS
    Deferred financing costs, less accumulated amortization of $37,400         210,750
                                                                          ------------
                                                                          $  7,559,897

                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
    Accounts payable                                                      $    220,778
    Accrued expenses and other current liabilities                             415,334
    Due to related party                                                       125,000
    Current portion of long-term debt and capitalized lease obligations         67,939
                                                                          ------------
         Total current liabilities                                             829,051

LONG-TERM DEBT AND CAPITALIZED LEASE OBLIGATIONS,
    net of current portion                                                     205,416

SUBORDINATED CONVERTIBLE DEBENTURES                                          1,671,000

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
    Preferred stock - par value $.0001 per share; authorized
       5,000,000 shares; none issued                                              --
    Common stock - par value $.0001, per share; authorized,
       40,000,000 shares; 14,046,906, shares issued and outstanding              1,405
    Additional paid-in capital                                              12,232,100
    Accumulated deficit                                                     (7,379,075)
                                                                          ------------
                                                                             4,854,430
                                                                          ------------
                                                                          $  7,559,897
                                                                          ============
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS STATEMENT.

                                       F-2
<PAGE>

                        CDKNET.COM, INC. and Subsidiaries

                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE><CAPTION>
                                                                                 Period
                                                                             October 1, 1997
                                                                                (date of
                                                                              inception) to
                                                               YEAR ENDED       June 30,
                                                                 JUNE 30,         1998,
                                                                  1999         as restated
                                                              ------------    ------------
<S>                                                           <C>             <C>
Net revenues                                                  $    474,344    $    616,137
Cost of revenues                                                   288,762         415,769
                                                              ------------    ------------
         Gross profit                                              185,582         200,368

Selling, general and administrative expenses                     3,304,551       1,580,478
Depreciation and amortization                                    1,981,130         133,776
                                                              ------------    ------------
         Loss from operations                                   (5,100,099)     (1,513,886)

Other expense (income)
    Interest expense (income) , including interest relating
      to beneficial conversion and debt discount of
      $1,038,008 at June 30, 1999                                1,094,501            (461)
    Minority interest in loss of subsidiary                                       (328,950)
                                                              ------------    ------------
         NET LOSS                                             $ (6,194,600)   $ (1,184,475)
                                                              ============    ============

Basic and diluted earnings (loss) per share                   $       (.47)
                                                              ============
Weighted-average shares outstanding -
    basic and diluted                                           13,282,176
                                                              ============
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE STATEMENTS.

                                       F-3
<PAGE>


                        CDKNET.COM, INC. and Subsidiaries

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                   Period October 1, 1997 (date of inception)
                  to June 30, 1998 and year ended June 30, 1999


<TABLE><CAPTION>
                                                     Common stock                         Additional                       Total
                                               ------------------------      Member        paid-in       Accumulated   stockholders'
                                                  Shares        Amount      capital        capital         deficit        equity
                                               -----------    ---------   ------------   ------------   ------------   ------------
<S>                                             <C>             <C>            <C>            <C>            <C>             <C>
Balance, October 1, 1997

Issuance of membership interest in Creative
   Technology, LLC                                                        $  1,735,000                                 $  1,735,000
Common stock issued for exchange of member
   capital of Creative Technology, LLC           6,000,000    $     600     (1,735,000)  $  1,734,400
Common stock issued in merger with
   International Pizza Group, Inc.               3,999,985          400                       222,788                       223,188
Common stock issued for purchase of
   minority interests                            1,300,363          130                     3,146,571                     3,146,701
Compensation related to stock option plan                                                     147,000                       147,000
Net loss, as restated                                                                                   $ (1,184,475)    (1,184,475)
                                               -----------    ---------   ------------   ------------   ------------   ------------


Balance, June 30, 1998                          11,300,348        1,130           --        5,250,759     (1,184,475)     4,067,414

Common stock and stock warrants issued for
   purchase of fixed assets                         75,000            8                       143,742                       143,750
Common stock issued for purchase of minority
   interests                                     1,883,635          188                     4,505,934                     4,506,122
Debt discount                                                                               1,142,008                     1,142,008
Conversion of subordinated debentures              476,358           48                       324,952                       325,000
Common stock and stock warrants issued for
   financing costs                                  16,667            2                        50,898                        50,900
Exercise of stock options                          116,084           12                        69,988                        70,000
Compensation related to stock option plan                                                     248,000                       248,000
Common stock and stock warrants issued for
   services                                        175,000           17                       395,698                       395,715
Common stock issued in lieu of cash interest         3,814                                      9,121                         9,121
Stock warrants issued for termination agreement                                                91,000                        91,000
Net loss                                                                                                  (6,194,600)    (6,194,600)
                                               -----------    ---------   ------------   ------------   ------------   ------------
BALANCE, JUNE 30, 1999                          14,046,906    $   1,405   $         --   $ 12,232,100   $ (7,379,075)  $  4,854,430
                                               ===========    =========   ============   ============   ============   ============
</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS STATEMENT.

                                       F-4
<PAGE>

                        CDKNET.COM, INC. and Subsidiaries

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE><CAPTION>
                                                                                                        Period
                                                                                                    October 1, 1997
                                                                                                       (date of
                                                                                                     inception) to
                                                                                       YEAR ENDED      June 30,
                                                                                         JUNE 30,        1998,
                                                                                          1999        as restated
                                                                                       -----------    -----------
<S>                                                                                    <C>            <C>
Cash flows from operating activities                                                   $(6,194,600)   $(1,184,475)
    Net loss
    Adjustments to reconcile net loss to net
       cash used in operating activities
          Depreciation and amortization                                                  1,981,130        133,776
          Amortization of debt discount                                                  1,038,008
          Uncollectible advances                                                            29,033        160,307
          Compensation related to stock option plan and donated services                   248,000        147,000
          Common stock and stock warrants issued for services                              395,715
          Common stock issued in lieu of cash interest                                       9,121
          Stock warrants issued for termination agreement                                   91,000
          Minority interest in loss of consolidated subsidiary                                           (328,950)
          Changes in assets and liabilities
              (Increase) decrease in accounts receivable                                    86,744       (105,744)
              (Increase) decrease in inventory                                               3,883         (3,883)
              (Increase) in due from officer                                               (11,600)
              (Increase) decrease in prepaid expenses and other
                current assets                                                              16,187        (26,094)
              Increase in accounts payable                                                  42,020        171,258
              Increase in accrued expenses and other
                current liabilities                                                         76,328        344,696
                                                                                       -----------    -----------
                                                                                         4,005,569        492,366
                                                                                       -----------    -----------
          Net cash used in operating activities                                         (2,189,031)      (692,109)
                                                                                       -----------    -----------

Cash flows from investing activities
    Purchase of furniture and equipment                                                   (212,407)       (43,832)
    Advances to related party                                                              (29,033)      (848,541)
                                                                                       -----------    -----------
          Net cash used in investing activities                                           (241,440)      (892,373)
                                                                                       -----------    -----------
Cash flows from financing activities
    Proceeds from notes payable                                                            791,938         93,750
    Repayment of notes payable                                                            (491,465)
    Proceeds from subordinated convertible debentures                                    2,100,000
    Deferred financing costs                                                              (197,250)
    Principal payments on capitalized lease obligations                                    (10,672)
    Proceeds from issuance of common stock                                                              1,959,999
                                                                                       -----------    -----------
          Net cash provided by financing activities                                      2,192,551      2,053,749
                                                                                       -----------    -----------
          NET (DECREASE) INCREASE IN CASH                                                 (237,920)       469,267
                                                                                       -----------    -----------
Cash at beginning of period                                                                469,267             --
                                                                                       -----------    -----------
Cash at end of period                                                                  $   231,347    $   469,267
                                                                                       ===========    ===========
</TABLE>
                                       F-5
<PAGE>


                        CDKNET.COM, INC. and Subsidiaries

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

<TABLE><CAPTION>
                                                                                                        Period
                                                                                                    October 1, 1997
                                                                                                       (date of
                                                                                                     inception) to
                                                                                       YEAR ENDED      June 30,
                                                                                         JUNE 30,        1998,
                                                                                          1999        as restated
                                                                                       -----------    -----------
<S>                                                                                    <C>            <C>
Supplemental disclosures of cash flow information:
    Cash paid during the period for Interest                                           $    36,055             --
Noncash investing and financing transactions:
    Fixed asset acquisitions financed through capitalized
      lease obligations                                                                    113,553
    Common stock and stock warrants issued for purchase
      of fixed assets                                                                      143,750
    Common stock issued for purchase of minority interest                                4,506,122    $ 3,146,701
    Debt discount                                                                        1,142,008
    Issuance of stock upon conversion of subordinated debentures                           325,000
    Common stock and stock warrants issued for financing costs                              50,900
    Exercise of stock options for debt extinguishment                                       70,000
    Purchase of business, net of cash acquired                                                          1,500,000
    Contribution of notes for ownership interest                                                          805,516
    Exchange of ownership interest for outstanding debt advances                                         (800,000)











</TABLE>

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE STATEMENTS.

                                       F-6
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                  June 30, 1999



NOTE 1 - ORGANIZATION AND BASIS OF PRESENTATION

     CDKNET.COM, INC. and Subsidiaries, formerly named Technology Horizons, Inc.
     (collectively the "Company"), is a New York-based Internet company that
     provides products to its worldwide customers utilizing its internally
     developed multimedia technology, CDKTM. The technology provides for the
     enhanced integration of audio, video and Internet connectivity on a
     standard compact disc ("CD").

     The Company's consolidated financial statements include the accounts of
     CDKNET.COM, INC. ("CDK") and its wholly-owned subsidiaries, Creative
     Technology, LLC ("Creative"), a limited liability company, and CDKnet, LLC,
     formerly Technology Applications, LLC, ("CDKnet"), a limited liability
     company. CDKnet became a wholly-owned subsidiary after a series of
     acquisitions completed through July 1998.

     Creative commenced operations on October 1, 1997 with cash capital
     contributions from investors of $1,735,000. On November 11, 1997, Creative,
     Kelly Music & Entertainment, Inc. ("KME"), and certain stockholders of KME
     formed CDKnet, which is the operating entity. Creative acquired a 40%
     capital interest and voting control in CDKnet for $1,500,000. The operating
     agreement for CDKnet provided that Creative would control the management
     committee which governed CDKnet. CDKnet acquired certain assets of KME in
     exchange for issuing KME a 40% ownership interest in CDKnet valued at
     $1,500,000 based on independent appraisal. The assets acquired, including
     fixed assets and intellectual property, represented the principal business
     of KME. No liabilities were assumed in connection with this acquisition.
     The purchase price was allocated based on the estimated fair value of the
     fixed assets and intangible assets of approximately $127,000 and
     $1,373,000, respectively. In addition, key employees of KME became
     employees of CDKnet. CDKnet accounted for the acquisition as a purchase and
     the results of operations of KME were included in the consolidated
     financial statements from date of acquisition. The fair values of the
     intangible assets acquired are being amortized on a straight-line basis
     over five years.

     Certain stockholders of KME contributed certain collateralized notes of KME
     aggregating $712,000 (see Note 2(b)) in exchange for an equivalent dollar
     ownership interests in CDKnet. As substantially all of the assets of KME
     consisted of membership interests in CDKnet, the notes were recorded as a
     reduction of the equity of CDKnet. Such notes were later used to redeem a
     portion of the membership interest of KME (see note 9(c)). On May 7, 1998,
     CDK, which was formed to be the corporate owner of Creative, and the
     members of Creative exchanged their ownership interest for 6 million shares
     of CDK's common stock.

                                       F-7
<PAGE>

                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999


     NOTE 1 (CONTINUED)

     The Company has incurred net losses of $6,194,600 and $1,184,475 during the
     year ended June 30, 1999 and the period October 1, 1997 (date of inception)
     to June 30, 1998, respectively. Since June 30, 1999, the Company has had
     limited revenues. For the year ended June 30, 1999, and the period October
     1, 1997 (date of inception) to June 30, 1998, net cash used in operating
     activities was $2,189,031 and $692,109, respectively. Through June 30,
     1999, the Company's cash requirements were primarily financed though the
     sale of subordinated convertible debentures and common stock of $2,100,000
     and $1,960,000, respectively. The Company does not maintain a credit
     facility with any financial institution. The Company continues to incur
     expenses with respect to new product development. As a result of the
     continued losses, the use of significant cash in operations and the lack of
     sufficient funds to execute its business plan, among other matters, there
     is substantial doubt about the Company's ability to continue as a going
     concern. No adjustments have been made with respect to the consolidated
     financial statements to record the results of the ultimate outcome of this
     uncertainty.

     Management's plans to remain a going concern require additional financing
     until such time as sufficient cash flows are generated from operations.
     Financings are anticipated to be in the form of additional debt and equity;
     however, there can be no assurances that the Company will be able to obtain
     sufficient financing to execute its business model, which is still in an
     evolving stage. However, management believes that it will be able to secure
     sufficient funding for operations at least for the next twelve months.
     Further, management believes that operating expenses could be reduced to
     fundable levels, if necessary. Subsequent to June 30, 1999, the Company
     focused primarily on new product development and implemented a marketing
     plan, including the hiring of marketing and sales personnel. Further, the
     Company will need to build its brand name, provide scalable, reliable and
     cost-effective services, continue to grow its infrastructure to accommodate
     customers and increased use of its products and services, expand its
     channels of distribution, and retain and motivate qualified personnel.

     Subsequent to June 30, 1999, the Company issued 332,000 shares of common
     stock and received net proceeds of $310,000 (see Note 12 (e)). Further, the
     Company's CEO and other parties have committed to invest $200,000.



                                       F-8
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



     NOTE 1 (CONTINUED)

     In addition to the above equity financing, the Company also anticipates the
     need to raise additional funds through public or private debt or equity
     financing in order to take advantage of unanticipated opportunities,
     including more rapid expansion or acquisitions of complementary businesses
     or technologies, or to develop new or enhanced services and related
     products, or otherwise respond to unanticipated competitive pressures.
     There can be no assurance that additional financing will be available on
     terms favorable to the Company, or at all. If adequate funds are not
     available or are not available on acceptable terms, the Company may not be
     able to take advantage of unanticipated opportunities, develop new or
     enhanced services and related products, or otherwise respond to
     unanticipated competitive pressures and the Company's business, operating
     results and financial condition could be materially adversely affected.


     NOTE 2 - MERGERS AND ACQUISITIONS

     a.  On May 21, 1998, International Pizza Group, Inc. ("IPGI"), a
         nonoperating public company with net assets (principally cash) of
         approximately $225,000, acquired 100% of the outstanding common stock
         of CDK (the "Acquisition") and changed its name to CDK. The Acquisition
         resulted in the owners and management of CDK having effective control
         of the combined entity. Under generally accepted accounting principles,
         the Acquisition is considered to be a capital transaction in substance,
         rather than a business combination. That is, the Acquisition is
         equivalent to the issuance of stock by CDK for the net monetary assets
         of IPGI, accompanied by a recapitalization, and accounted for as a
         change in capital structure. Accordingly, the accounting for the
         Acquisition is identical to that resulting from a reverse acquisition,
         except that no goodwill is recorded. Under reverse acquisition
         accounting, the post-reverse-acquisition comparative historical
         financial statements of the "legal acquirer," IPGI, are those of the
         "accounting acquiree," CDK. Accordingly, the financial statements of
         CDK for the period from October 1, 1997 (date of inception) to June 30,
         1998 are the historical financial statements of CDK for the same
         period.

     b.  On June 3, 1998, the Company acquired the minority interests of two
         members of CDKnet for $3,146,701. The consideration was paid through
         the issuance of 1,300,363 shares of common stock. As a result of the
         acquisition, the sellers held a reduced percentage ownership interest
         in the Company. The Company accounted for the acquisition as a
         purchase. The Company valued the minority interest based on the shares
         issued at the market price of the stock after considering a 15% market
         discount for the shares that had no stated registration rights
         requirement. The estimated fair value of the tangible assets acquired
         of $476,566 approximated the book value of such assets. The excess of
         the consideration over the estimated fair value of the net assets
         acquired in the amount of $2,670,135 has been recorded as cost in
         excess of fair value of net assets acquired and is being amortized on a
         straight-line basis over five years.


                                       F-9
<PAGE>

                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 2 (CONTINUED)

     c.  On July 8, 1998, the Company entered into an agreement, subsequently
         amended (the "Agreement"), based on terms previously agreed upon with
         KME, to acquire the remaining minority interest for $5,171,122. The
         consideration was (1) the retirement of $600,000 of notes accounted for
         as a stock subscription (2) issuance of 1,883,635 shares of the
         Company's common stock and (3) a cash payment of $65,000. The amendment
         provided for the waiver of previously agreed upon registration rights
         on common stock in excess of 250,000 shares, terminated any and all
         demand registration rights with certain stockholders of KME and
         released the Company from any and all claims, liabilities, demands and
         causes of action known or unknown which KME could assert in the future,
         as defined.

         The Company accounted for the acquisition as a purchase. The Company
         valued the minority interest based on the shares issued at the market
         price of the stock after considering a 15% market discount for the
         shares that had no stated registration rights requirement. The
         estimated fair value of the tangible assets acquired of $700,000
         approximated the book value of such assets. The excess consideration
         over the estimated fair value of the net assets acquired of $4,471,122
         has been recorded as cost in excess of fair value of net assets
         acquired and is being amortized on a straight-line basis over five
         years.

The following (unaudited) pro forma information has been prepared assuming that
the acquisition of KME and the minority interests (see Notes 1, 2(b) and 2(c))
had occurred as of October 1, 1997, after giving effect to certain adjustments,
including amortization of goodwill. The (unaudited) pro forma information is
presented for informational purposes only and is not necessarily indicative of
what would have occurred if the transactions had been made as of October 1,
1997.

                Net revenues        $    616,137
                Net loss              (1,921,645)


                                      F-10
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The following is a summary of the Company's significant accounting
     policies:

     REVENUE RECOGNITION

     The Company recognizes revenue for development and use fees for
     client-specific CD's and custom CD's on the date the product is shipped to
     the customer. Revenues from web links will be recognized in the month
     earned. Revenues from web advertising will be recognized ratably over the
     period in which the advertising is displayed. Revenues from barter
     advertising transactions will be recognized during the period the
     advertising is displayed. Barter transactions will be recorded at the fair
     market value of the goods or services provided or received, whichever is
     more readily determinable. To date, no revenues have occurred from the
     following revenue streams; web links, web advertising and barter
     transactions.

     During the year ended June 30, 1999, two customers accounted for
     approximately 51% and 16% of net revenues, respectively. For the period
     October 1, 1997 (date of inception) to June 30, 1998, one customer
     accounted for approximately 95% of the Company's net revenues.

     RESEARCH AND DEVELOPMENT COSTS

     Research and development costs include expenses incurred by the Company to
     develop new products and enhance the Company's existing products. Research
     and development costs are expensed as incurred. During the year ended June
     30, 1999 and the period October 1, 1997 (date of inception) to June 30,
     1998, such costs aggregated approximately $211,000 and $132,000,
     respectively.

     INCOME TAXES

     CDK files separate Federal, state and city corporate income tax returns.
     Creative and CDKnet file separate Federal, state and city (where
     applicable) partnership income tax returns. Earnings or losses from these
     limited liability companies pass through directly to CDK.

     The Company follows the asset and liability method of accounting for income
     taxes by applying statutory tax rates in effect at the balance sheet date
     to differences among the book and tax bases of assets and liabilities. The
     resulting deferred tax liabilities or assets are adjusted to reflect
     changes in tax laws or rates by means of charges or credits to income tax
     expense. A valuation allowance is recognized to the extent a portion or all
     of a deferred tax asset may not be realizable.


                                      F-11
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999


NOTE 3 (CONTINUED)

     USE OF ESTIMATES

     The Company uses estimates and assumptions in preparing financial
     statements in accordance with generally accepted accounting principles.
     These estimates and assumptions affect the reported amounts of assets and
     liabilities, the disclosures of contingent assets and liabilities, and the
     reported revenues and expenses. Actual results could vary from the
     estimates that the Company uses.

     EARNINGS (LOSS) PER COMMON SHARE

     Basic loss per share is computed using the weighted average number of
     shares of common stock outstanding during the period. Diluted loss per
     share is computed using the weighted average number of shares of common
     stock, adjusted for the dilutive effect of potential common shares issued
     or issuable pursuant to stock options and stock warrants. Loss per share
     has not been shown for the period October 1, 1997 (date of inception) to
     June 30, 1998, as the Company operated as a limited liability
     company/partnership for substantially the entire period. All potential
     common shares have been excluded from the computation of diluted loss per
     share as their effect would be antidilutive and, accordingly, there is no
     reconciliation of basic and diluted loss per share for each of the periods
     presented. Potential common shares that were excluded from the computation
     of diluted loss per share consisted of stock options and stock warrants
     outstanding, aggregating 2,824,914 and 1,200,000 as of June 30, 1999 and
     June 30, 1998, respectively (see Note 8).

     FAIR VALUE OF FINANCIAL INSTRUMENTS

     Due to the substantial doubt as to the Company's ability to continue as a
     going concern, it is not practicable to estimate the fair value of the
     Company's financial liabilities. Information concerning their terms is
     contained in Notes 5 and 6.

     FURNITURE AND EQUIPMENT

     Furniture and equipment are recorded at cost. Maintenance and repairs are
     charged to expenses as incurred; major renewals and betterments are
     capitalized. When items of furniture or equipment are sold or retired, the
     related cost and accumulated depreciation are removed from the accounts and
     any gain or loss is included in the results of operations. Furniture and
     equipment are depreciated using the straight-line method over their
     estimated useful lives, which range from three to seven years. Leasehold
     improvements are amortized over the term of the related lease or the useful
     life of the improvements, whichever is shorter.


                                      F-12
<PAGE>

                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 3 (CONTINUED)

     COST IN EXCESS OF FAIR VALUE OF NET ASSETS ACQUIRED

     The cost in excess of fair value of net assets acquired ("goodwill") is
     being amortized on a straight-line basis over five years.

     INTANGIBLE ASSETS

     Intangible assets, principally intellectual property acquired in connection
     with an acquisition, are being amortized over the estimated useful life of
     five years.

     On an ongoing basis, management reviews the valuation and amortization of
     goodwill and intangible assets to determine the possible impairment by
     considering current operating results and comparing the carrying value to
     the anticipated undiscounted cash flows of the related assets.

     DEFERRED FINANCING COSTS

     The costs associated with completed financings are being amortized ratably
     over the term of the financing.

NOTE 4 - FURNITURE AND EQUIPMENT

     Furniture and equipment consist of the following at June 30, 1999:

     Furniture                                               $   5,295
     Equipment                                                 629,751
     Leasehold improvements                                      6,293
                                                             ---------
                                                               641,339
     Less accumulated depreciation and amortization            152,286
                                                             ---------
                                                             $ 489,053
                                                             =========

     Depreciation expense for the year ended June 30, 1999 and the period
     October 1, 1997 (date of inception) to June 30, 1998 was $123,999 and
     $28,287, respectively.


                                      F-13
<PAGE>

                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 5 - LONG-TERM DEBT AND CAPITALIZED LEASE OBLIGATIONS

     TERM LOAN

     In June 1999, the Company entered into a term loan with a lender.
     Borrowings aggregating $175,000 under the agreement, which are
     collateralized by the equipment and $145,000 in cash collateral provided by
     the Company's CEO, are repayable in monthly installments of approximately
     $3,500 including interest at 7.86% through March 2004.

     CAPITALIZED LEASE OBLIGATIONS

     The Company leases certain equipment under leases accounted for as capital
     leases. The obligations require the Company to make monthly payments of
     approximately $3,000 through May 2002.

     The following is a summary of aggregate annual maturities of long-term debt
     and capitalized lease obligations as of June 30, 1999.

        Year ending June 30,
        2000                                    $ 83,418
        2001                                      78,745
        2002                                      75,719
        2003                                      42,440
        2004                                      31,826
                                                --------
                                                 312,148
        Less amounts representing interest        38,793
                                                --------
                                                 273,355
        Less current portion                      67,939
                                                --------
                                                $205,416
                                                ========


     Interest paid for the year ended June 30, 1999 was approximately $2,500.

                                      F-14
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 6 - SUBORDINATED CONVERTIBLE DEBENTURES

     6.00% SUBORDINATED CONVERTIBLE DEBENTURES

     During the period September 4, 1998 through January 21, 1999, the Company
     issued $600,000 in 6% Subordinated Convertible Debentures due September 1,
     2003 with detachable five-year warrants (the "Notes") to purchase 60,000
     shares of common stock of the Company at an exercise price of $3.00 per
     share. The Notes are immediately convertible into common stock of the
     Company at an effective conversion price of the lower of (i) 70% of the
     average current market price of the Company's common stock during the five
     days preceding the date of the original issuance, or (ii) 75% of the
     average current market price during the five-day trading period ending one
     trading day preceding the date the Notes are converted. The agreement
     contains antidilution provisions whereby the conversion price is subject to
     (downward) adjustment in certain circumstances. The Company may redeem the
     Notes at any time for 120% of the principal amount of the Notes plus
     accrued interest. The Notes are subordinated to the claims and rights of
     all Senior Debt, as defined by the underlying agreement. In addition, the
     agreement contains covenants limiting the Company's ability to pay
     dividends, incur new debt, enter into certain transactions and reacquire
     common or preferred stock of the Company. If an event of default occurs
     beyond a stated cure period the notes shall become payable at the option of
     the holder. An event of default includes, among others, the Company having
     its common stock suspended from an exchange or over-the-counter market (see
     Note 12(d)).

     In connection with the agreement, the Company recorded a discount on the
     Notes in the aggregate amount of $238,000 resulting from the allocation of
     proceeds of $203,000 to a beneficial conversion feature and the fair value
     of the underlying warrants of $35,000. Due to the immediate conversion
     rights under the agreement, the discount attributed to the beneficial
     conversion feature was expensed on the date of issuance. The carrying value
     of the Notes is being accreted to the face value of $600,000 using the
     interest method over the life of the Notes. The accretion in fiscal 1999
     was $20,000.

     During the period from issuance to June 30, 1999, $325,000 in debentures
     plus accrued interest of $2,500 was converted into 480,172 shares of the
     Company's common stock.

     In connection with the sale of the Notes, the Company incurred fees of
     $60,000 and issued five-year warrants to purchase 30,000 shares of the
     Company's common stock at $3.00 per share. The Company computed the
     approximate fair value of the warrants issued to be $19,650 using the
     Black-Scholes method.

                                      F-15
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 6 (CONTINUED)

     5.75% SUBORDINATED CONVERTIBLE DEBENTURE

     On February 2, 1999, the Company issued a $1,500,000, 5.75% Subordinated
     Convertible Debenture due February 1, 2009 with detachable four-year
     warrants (the "Debenture") to purchase 100,000 shares of common stock of
     the Company at an exercise price of $1.75 per share. The Debenture is
     immediately convertible into common stock of the Company at an effective
     conversion price of the lower of (i) $1.30, or, (ii) subsequent to November
     1, 1999, 75% of the average current market price during the five-day
     trading period ending one trading day preceding the date the Debenture is
     converted (limited to a minimum conversion price of $.60 through July 1,
     2000). The agreement contains antidilution provisions whereby the
     conversion price is subject to (downward) adjustment in certain
     circumstances. The Company may redeem the Debenture at any time for 150% of
     the principal amount of the Debenture plus accrued interest. In addition,
     the Company, at its option, may convert the Debenture into shares of 5.75%
     Convertible Preferred Stock having the same rights as the Debenture. The
     Debenture is subordinated to the claims and rights of all Senior Debt, as
     defined by the underlying agreement. In addition, the agreement contains
     covenants limiting the Company's ability to pay dividends, incur new debt,
     enter into certain transactions and reacquire common or preferred stock of
     the Company. If an event of default occurs beyond a stated cure period the
     notes shall become payable at the option of the holder. An event of default
     includes, among others, the Company having its common stock suspended from
     an exchange or over-the-counter market (see Note 12(d)).

     In connection with the agreement, the Company recorded a discount on the
     Debenture in the aggregate amount of $756,000, resulting from the
     allocation of proceeds of $663,000 to a beneficial conversion feature and
     the fair value of the underlying warrants of $93,000. The fair value
     allocated to the warrants was determined based on the estimated fair value
     of the debt using an effective interest rate of 14% and the fair value of
     the warrants using the Black-Scholes option-pricing model. Due to the
     immediate conversion rights under the agreement, the discount attributed to
     the beneficial conversion feature was expensed on the date of issuance. The
     carrying value of the Debenture is being accreted to the fair value of
     $1,500,000 using the interest method over the life of the Debenture. The
     accretion in fiscal 1999 was $4,000.

     In connection with the sale of the Debenture, the Company incurred fees of
     $135,000 and issued 16,667 shares of the Company's common stock having a
     market value of $31,250.

                                      F-16
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 6 (CONTINUED)

     Under terms of a registration rights agreement, the Company was required to
     have an effective registration statement for the shares issuable upon
     conversion of the Debentures by July 25, 1999 or incur daily penalties, as
     stated. Effective July 26, 1999, the Company is incurring such penalties
     payable monthly with the issuance of common stock.


NOTE 7 - INCOME TAXES

     Temporary differences which give rise to deferred taxes are summarized as
     follows:

                                                            1999        1998
                                                         ----------  ----------
     Deferred tax assets
        Net operating loss and other carryforwards       $1,510,000  $  377,000
                                                         ----------  ----------

     Net deferred tax assets before valuation allowance   1,510,000     377,000
     Less valuation allowance                            (1,510,000)   (377,000)
                                                         ----------  ----------

        Net deferred tax asset                           $       --  $       --
                                                         ==========  ==========

     The Company has recorded a full valuation allowance to reflect the
     estimated amount of deferred tax assets which may not be realized.

     The Company's effective income tax rate differs from the statutory Federal
     income tax rate as a result of the following:

                                                            1999        1998
                                                         ----------  ----------
     Tax benefit at statutory rate                      $(2,106,000) $ (403,000)
     Nondeductible expense/nontaxable (income) - net      1,219,000      73,000
     State benefit, net of Federal tax effect              (246,000)    (47,000)
     Valuation allowance on net operating loss            1,133,000     377,000
                                                         ----------  ----------
                                                         $       --  $       --
                                                         ==========  ==========


                                      F-17
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 7 (CONTINUED)

     The provision for Federal income taxes has been determined on the basis of
     a consolidated tax return. At June 30, 1999, the Company had a net
     operating loss carryforward for Federal income tax reporting purposes
     amounting to approximately $3,975,000, expiring from 2018 through 2019. The
     Internal Revenue Code of 1986, as amended, limits the amount of taxable
     income the Company may offset with net operating loss carryforwards in any
     single year. No Federal taxes were paid in the year ended June 30, 1999 and
     the period October 1, 1997 (date of inception) to June 30, 1998.


NOTE 8 - STOCKHOLDERS' EQUITY

     On February 2, 1999, the Company's Board of Directors amended the
     certificate of incorporation, increasing the number of authorized shares
     from 20 million to 45 million, of which 5 million are preferred shares.

     WARRANTS

     Warrant activity for the year ended June 30, 1999 is summarized as follows:

                                                                      Weighted-
                                                                       average
                                                                      exercise
                                                           Shares       price
                                                         ----------  ----------
     Outstanding at the beginning of the year                    --          --
        Issued                                           1,328,498   $      .96
        Exercised                                         (116,084)  $      .66
                                                         ----------
     Outstanding at the end of the year                   1,212,414  $      .99
                                                         ==========
     Warrants exercisable at year-end                     1,212,414  $      .99
                                                         ==========
     Weighted-average fair value of warrants
     granted during the year                                         $      .59


                                      F-18
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999


NOTE 8 (CONTINUED)

     Information, at date of issuance, regarding stock warrant grants during the
     year ended June 30, 1999 is summarized as follows:

                                                           Weighted-   Weighted-
                                                            average     average
                                                           exercise      fair
                                                 Shares      price       value
                                                 -------    -------     -------
     Exercise price exceeds market price          90,000    $  3.00     $   .66

     Exercise price equals market price          418,498    $   .61     $   .35

     Exercise price is less than market price    820,000    $   .91     $   .70


     The following table summarizes information about warrants outstanding and
     exercisable June 30, 1999:

                                                   Outstanding
                                                 and exercisable
                                     ---------------------------------------
                                                    Weighted-
                                                     average      Weighted-
                                                    remaining      average
                                       Number        life in      exercise
                                     outstanding      years         price
                                     -----------   -----------   -----------
     Range of exercise prices
        $.60 to $.85                     877,414          3.69   $       .69
        $1.00 to $1.25                   145,000          4.33          1.03
        $1.75                            100,000          4.58          1.75
        $3.00                             90,000          4.17          3.00
                                     -----------
                                       1,212,414
                                     ===========


     Certain warrant agreements contain a cashless exercise provision, whereby
     the warrants may be exercised solely by the surrender of the warrants, and
     without the payment of the exercise price in cash, for that number of
     warrant shares determined by dividing the difference of the market price of
     the shares of common stock issuable upon exercise of the warrants and the
     warrant exercise price by the market price of the common stock on the date
     of exercise. At June 30, 1999, 677,500 warrants were outstanding with
     cashless exercise provisions.

                                      F-19
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 8 (CONTINUED)

     STOCK OPTION PLAN

     In 1998, the Company adopted the 1998 Equity Incentive Plan (the "Plan")
     for employees, officers, consultants and directors of the Company, pursuant
     to which the Company may grant incentive stock options, nonqualified stock
     options, stock appreciation rights, restricted stock or deferred stock. The
     Plan provides for each director to be granted (a) director stock options to
     acquire 20,000 shares of common stock upon the initial acceptance to serve
     as a member of the Board and (b) director options to acquire additional
     shares immediately following the date of each annual meeting of
     shareholders ranging from 10,000 shares in year one to 50,000 shares in
     year five and thereafter. The total number of shares of the Company's
     common stock available for distribution under the Plan is 3,000,000. The
     Plan is administered by the stock option committee of the board, whose
     members are appointed by the board of directors, which has the authority to
     designate the number of shares to be covered by each award, the vesting
     schedule of such award and cashless exercise rights, among other terms. The
     option period during which an option may be exercised shall not exceed ten
     years from the date of grant and will be subject to such other terms and
     conditions of the Plan. In addition, the Plan contains certain acceleration
     provisions in the event of a "change in control," as defined by the
     underlying agreement. Unless the stock option committee provides otherwise,
     option awards terminate when a participant's employment or services end,
     except that a participant may exercise an option to the extent that it was
     exercisable on the date of termination for a period of time thereafter if
     the participant was involuntarily terminated without cause. The Plan will
     terminate automatically on June 30, 2008.

     Incentive stock option awards are granted at prices equal to or above the
     fair market value of the stock on the date of grant. Nonqualified stock
     option awards and director options are granted at prices equal to 80% and
     85%, respectively, of the fair market value of the stock on the date of
     grant. As of June 30, 1999, 1,387,500 shares were available for granting of
     options under the Plan.

     The Company's stock option awards granted to employees, consultants and
     directors for the year ended June 30, 1999 and the period October 1, 1997
     (date of inception) to June 30, 1998 are summarized as follows:


                                      F-20
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 8 (CONTINUED)
<TABLE><CAPTION>
                                                         1999                      1998
                                                -----------------------   -----------------------
                                                              WEIGHTED-                Weighted-
                                                              AVERAGE                   average
                                                              EXERCISE                  exercise
                                                  SHARES       PRICE        Shares       price
                                                ----------   ----------   ----------   ----------
     <S>                                        <C>          <C>          <C>          <C>
     Outstanding at beginning of year            1,200,000   $      .60           --           --
         Awards granted                            412,500   $      .85    1,200,000   $      .60
                                                ----------                ----------

     Outstanding at end of year                  1,612,500   $      .67    1,200,000   $      .60
                                                ==========                ==========

     Options exercisable at year-end             1,612,500   $      .67    1,200,000   $      .60
                                                ==========                ==========
     Weighted-average fair value
         of options granted during the year                  $      .57                $      .42
</TABLE>

     The following information applies to options outstanding and exercisable at
     June 30, 1999:

                                          Outstanding
                                        and exercisable
                              ------------------------------------
                                           Weighted-
                                            average      Weighted-
                                           remaining      average
                                Number      life in      exercise
                             outstanding     years         price
                              ----------   ----------   ----------

     $    .60                  1,350,000         8.94   $      .60
     $   1.00                    262,500         4.42   $     1.00
                              ----------
                               1,612,500
                              ==========

     At June 30, 1999, there were approximately 5,738,000 shares of common stock
     reserved for issuance pursuant to outstanding stock warrants, the stock
     option plan and subordinated convertible debentures.

     The Company accounts for stock-based compensation under the guidelines of
     APB Opinion No. 25 ("APB No. 25"), "Accounting for Stock Issued to
     Employees," as allowed by Statement of Financial Accounting Standards No.
     123 ("SFAS No. 123"), "Accounting for Stock-Based Compensation."
     Accordingly, no compensation expense was recognized concerning stock
     options granted to key

                                      F-21
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 8 (CONTINUED)

     employees and to members of the board of directors, as such stock options
     were granted to board members in their capacity as directors, because the
     exercise price of the options equaled the fair market value at date of
     grant. Compensation expense of $450,870 and $147,000 was recognized for the
     year ended June 30, 1999 and the period October 1, 1997(date of inception)
     to June 30, 1998, respectively, for stock warrants and stock options
     granted to consultants.

     During the year ended June 30, 1999, the Company issued 175,000 stock
     warrants to CDKnet's former president in connection with a termination and
     severance agreement. In addition to severance payments, the Company
     recorded an expense of $91,000, representing the fair value of the stock
     warrants with a credit to paid-in capital.

     If the Company had elected to recognize compensation expense based upon the
     fair value at the grant date for options granted to key employees and to
     members of the board of directors consistent with the "fair value"
     methodology prescribed by SFAS No. 123, the Company's net loss and net loss
     per share for the year ended June 30, 1999 and net loss for the period
     October 1, 1997 (date of inception) to June 30, 1998 would be reduced to
     the pro forma amounts indicated below:

                                                        1999           1998
                                                     -----------    -----------
     Net loss
         As reported                                 $(6,194,600)   $(1,184,475)
         Pro forma                                    (6,230,225)    (1,541,475)

     Net loss per common share - basic and diluted
         As reported                                 $      (.47)
         Pro forma                                          (.47)


     The fair value of each stock warrant or option grant is estimated on the
     date of grant using the Black-Scholes option pricing model with the
     following weighted-average assumptions for: dividend yields of zero in 1999
     and 1998; risk-free interest rates ranging from 4.30% to 5.40% in 1999 and
     5.70% in 1998; expected terms of 1 to 5 years in 1999 and 5 years in 1998;
     and expected stock price volatility of 85% in 1999 and 1998.

                                      F-22
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 9 - RELATED PARTY TRANSACTIONS

a.       During the year ended June 30, 1999 and the period October 1, 1997
         (date of inception) to June 30, 1998, legal services of $168,393 and
         $201,039, respectively, were provided by a firm (the "Firm") in which
         the Company's CEO and principal stockholder is the managing partner.
         Further, the Firm provided office space and accounting services for
         which no fees were paid. During the year ended June 30, 1999 the
         Company recorded an expense of $47,000 for such donated services with a
         corresponding credit to paid-in capital.

         In fiscal 1999, the Company entered into a $150,000 demand loan with
         the Firm at an interest rate of 11% and issued 150,000 stock warrants
         at $.66 exercisable through October 1, 2003. The detachable warrants
         with a fair value of $42,000 were accounted for as additional interest
         cost with a credit to paid-in capital. At June 30, 1999,the outstanding
         loan balance is $60,000.

         On May 15, 1998, the Company granted 150,000 stock options issued under
         the Plan (see Note 8) with an exercise price of $.60 to a partner in
         the aforementioned law firm for legal services rendered. The fair value
         of such services was $63,000, which was computed using the
         Black-Scholes option-pricing model (see Note 8).

b.       During fiscal 1999, certain stockholders of the Company provided loans
         to the Company aggregating $150,000. In connection with the loans, the
         Company granted 150,000 stock warrants with an exercise price of $.66,
         exercisable through October 1, 2003. The detachable warrants with fair
         value of $42,057 was accounted for as additional interest cost with a
         corresponding credit to paid-in capital. The fair value of stock
         warrants was computed using the Black-Scholes option-pricing model (see
         Note 8). After the partial repayment of these loans, the stockholders
         used the remaining loan balances to effectuate the exercise of certain
         of the aforementioned stock warrants.

c.       During the year ended June 30, 1999 and the period October 1, 1997(date
         of inception) to June 30, 1998, CDKnet provided noninterest-bearing
         advances to KME of $29,033 and $848,541, respectively. Such advances
         plus the notes from KME of $712,000 which was accounted for as a
         subscription receivable (see Notes 1 and 2(c)) were extinguished as
         follows: 1) $600,000 was deemed consideration in the purchase of KME's
         interest in CDKnet, 2) $800,000 was accounted for as settlement by
         CDKnet of a portion of KME's ownership interest in CDKnet and 3) the
         remaining amounts of $29,033 in 1999 and $160,307 in 1998 were deemed
         uncollectible and recorded as uncollectible advances since KME no
         longer held a membership interest in CDKnet.

                                      F-23
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 9 (CONTINUED)

d.       In June 1999, the Company entered into a finder's agreement with a
         consultant, who became CDKnet's president effective as of August 1,
         1999, and a third party whereby the Company issued 100,000 stock
         warrants at an exercise price of $1.00 to the third party upon
         execution of the agreement and agreed to pay both parties future fees
         upon consummation of financing, purchase or venture transactions with
         entities introduced by them, as defined. During the year ended June 30,
         1999, the Company recorded an expense of $100,000 representing the fair
         value of the stock warrants, which was computed using the Black-Scholes
         option-pricing model (see Note 8).


NOTE 10 - COMMITMENTS AND CONTINGENCIES

     A.  FACILITY AND EQUIPMENT

         The Company occupies its New York City office space under a
         month-to-month lease with KME. In addition, the Company is leasing
         telephone equipment on a month-to-month lease with KME. Rent expenses
         for the office space and equipment for the year ended June 30, 1999 and
         the period October 1, 1997 (date of inception) to June 30, 1998 were
         approximately $145,000 and $124,000, respectively.

     B.  LITIGATION MATTERS

         The Company is involved in claims and disputes which arise in the
         normal course of business. Management believes that the resolution of
         these matters will not have a material adverse effect of the Company's
         financial position or results of operations.


NOTE 11 - RESTATEMENT

     The Company engaged Grant Thornton LLP to reaudit the consolidated
     financial statements as of June 30, 1998 and for the period October 1, 1997
     (date of inception) to June 30, 1998. In connection with the reaudit,
     management restated such financial statements to record adjustments
     relating to, among others, the accounting for: stock warrants and options
     granted, merger and acquisition transactions, and minority interests. The
     effect of the adjustments increased the net loss, as previously reported
     from $707,527 to $1,184,475, as restated.

                                      F-24
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                                  June 30, 1999



NOTE 12 - SUBSEQUENT EVENTS

     a.  On August 1, 1999, the Company issued an aggregate of 1,030,000 stock
         options to the Company's CEO and an employee at an exercise price of
         $1.00. The quoted market price of the Company's stock at the date of
         grant ranged from $1.00 - $1.50.

     b.  On August 1, 1999, CDKnet entered into a two-year employment agreement
         with its president. The agreement provides for a minimum annual salary
         of $150,000 and the issuance of 750,000 stock options, expiring in five
         years, with an exercise price of $1.00 vesting over the term of the
         agreement or earlier if a change in control or CDKnet terminates the
         agreement without cause. The quoted market value of the Company's stock
         on the date of grant was $1.50. The agreement provides for six months
         of severance pay. All payments under the agreement are guaranteed by
         CDK.

         On August 1, 1999, CDKnet entered into a two-year employment agreement
         with an executive vice president. The agreement provides for a minimum
         annual salary of $150,000 and the issuance of 1,000,000 stock options,
         expiring in five years, with an exercise price of $1.00 vesting over
         the term of the agreement or earlier if a change in control or CDKnet
         terminates the agreement without cause. The quoted market value of the
         Company's stock on the date of grant was $1.50. The agreement provides
         for severance payments, under certain conditions, for the unexpired
         term of the agreement. All payments under the agreement are guaranteed
         by CDK.

     c.  On October 1, 1999, the Company gave notice to the holders of the 5.75%
         Subordinated Convertible Debentures (see Note 6) and exercised its
         right to call the outstanding Debentures in exchange for 5.75%
         Convertible Preferred Stock. Under the terms of the Debentures, the
         Convertible Preferred Stock shall have: (1) liquidation preferences
         equal to the principal amount of the Debenture, (2) a 5.75% cumulative
         annual dividend payable quarterly, (3) rights to convert into shares of
         Common Stock at the same conversion rate as the Debentures and (4) the
         same redemption rights at the option of the Company.

     d.  On October 5, 1999, the Company obtained a sixty-day waiver from the
         holders of the 6% and 5.75% Subordinated Convertible Debentures to
         waive any event of default relating to the common stock of the Company
         being suspended from an exchange or over-the-counter market.

     e.  During August and September 1999, the Company issued 332,000 shares of
         common stock to an unrelated investor and received net proceeds of
         $310,000. In connection with the transaction, the investor was given a
         30-day option, which expired September 17, 1999, to purchase up to an
         additional 2,668,000 shares of common stock for approximately
         $3,410,000.

                                      F-25
<PAGE>

                        CDKNET.COM, INC. and Subsidiaries

                           CONSOLIDATED BALANCE SHEETS



<TABLE>
<CAPTION>
                                                                                 December 31,             June 30,
                                     ASSETS                                          1999                   1999
                                                                                 ------------           ------------
                                                                                  (unaudited)             (audited)
<S>                                                                              <C>                    <C>
CURRENT ASSETS
    Cash                                                                         $    147,349           $    231,347
    Accounts receivable                                                                27,754                 19,000
    Due from officer                                                                     --                   11,600
    Prepaid expenses and other current assets                                           1,594                  9,907
                                                                                 ------------           ------------
         Total current assets                                                         176,697                271,854

FURNITURE AND EQUIPMENT - at cost,
    less accumulated depreciation and amortization of $217,982 and
    $152,286 at December 31, 1999 and June 30, 1999, respectively                     487,159                489,053

COST IN EXCESS OF FAIR VALUE OF NET ASSETS ACQUIRED,
    less accumulated amortization of $ 2,186,879 and $1,472,753
    at December 31, 1999 and June 30, 1999, respectively                            4,954,378              5,668,504

INTANGIBLE ASSETS, less accumulated amortization of $ 589,687 and
    $452,467 at December 31, 1999 and June 30, 1999, respectively                     782,516                919,736

OTHER ASSETS
    Deferred financing costs, less accumulated amortization of $52,511
    and $37,400 at December 31, 1999 and June 30, 1999, respectively                   29,389                210,750
                                                                                 ------------           ------------

                                                                                 $  6,430,139           $  7,559,897
                                                                                 ============           ============
                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
    Accounts payable                                                             $     67,000           $    220,778
    Accrued expenses and other current liabilities                                    739,376                415,334
    Due to related party                                                              102,519                125,000
    Current portion of long-term debt and capitalized lease obligations                62,837                 67,939
                                                                                 ------------           ------------
          Total current liabilities                                                   971,732                829,051

LONG-TERM DEBT AND CAPITALIZED LEASE OBLIGATIONS,
    net of current portion                                                            178,221                205,416

SUBORDINATED CONVERTIBLE DEBENTURES                                                   275,000              1,671,000

COMMITMENTS AND CONTINGENCIES                                                            --                     --

STOCKHOLDERS' EQUITY
    Preferred stock - par value $.0001 per share; authorized
       5,000,000 shares; (redemption value $1,500,000)                              1,251,680                   --
    Common stock - par value $.0001, per share; authorized
       40,000,000 shares; 17,360,979 and 14,046,906 shares issued and
       outstanding at December 31, 1999 and June 30, 1999                               1,736                  1,405
    Additional paid-in capital                                                     13,947,412             12,232,100
    Accumulated deficit                                                           (10,195,642)            (7,379,075)
                                                                                 ------------           ------------
                                                                                    5,005,186              4,854,430
                                                                                 ------------           ------------
                                                                                 $  6,430,139           $  7,559,897
                                                                                 ============           ============
</TABLE>
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE STATEMENTS.

                                      F-26
<PAGE>

                        CDKNET.COM, INC. and Subsidiaries

                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                          Three months ended December 31,        Six month ended December 31,
                                                          -------------------------------       -------------------------------
                                                             1999               1998               1999                1998
                                                          ------------       ------------       ------------       ------------
                                                          ----------(unaudited)----------
<S>                                                       <C>                <C>                <C>                <C>
Net revenues                                              $     16,491       $    183,660       $     40,154       $    342,053
Cost of revenues                                                22,647             13,127             37,605            108,943
                                                          ------------       ------------       ------------       ------------
         Gross profit                                           (6,156)           170,533              2,549            233,110

Selling, general and administrative expenses                 1,128,048            638,288          1,815,081          1,423,019
Depreciation and amortization                                  459,106            468,953            942,403            998,538
                                                          ------------       ------------       ------------       ------------
         Loss from operations                               (1,593,310)          (936,708)        (2,754,935)        (2,188,447)

Other expense
    Interest expense, including interest relating to
      beneficial conversion and debt discount                   34,379              7,186             61,633            109,632

         NET LOSS                                         $ (1,627,689)      $   (943,894)      $ (2,816,568)      $ (2,298,079)
                                                          ============       ============       ============       ============

Basic and diluted earnings (loss) per share               $       (.10)      $       (.08)           $(.19 )            $(.19 )
                                                          ============       ============       ============       ============
Weighted-average shares outstanding -
    basic and diluted                                       16,085,979         11,945,424         15,216,376         11,912,924
                                                          ============       ============       ============       ============
</TABLE>











THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE STATEMENTS.

                                      F-27
<PAGE>

                        CDKNET.COM, INC. and Subsidiaries

                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

                       Six months ended December 31, 1999

<TABLE>
<CAPTION>
                                                  Preferred Stock                    Common stock
                                           -----------------------------     -----------------------------
                                              Shares           Amount           Shares           Amount
                                           ------------     ------------     ------------     ------------
<S>                                        <C>              <C>              <C>              <C>
Balance, June 30, 1999                             --               --         14,046,906     $      1,405

Issuance of common stock                           --               --          2,782,000              278
Exercise of stock options                          --               --            317,073               31
Compensation related to stock option
   plan and donated services                       --               --               --               --
Common stock and stock warrants
   issued for services                             --               --            215,000               22
Conversion of 5.75% debentures to
    5.75% preferred stock                     1,500,000        1,251,680             --               --
Net loss                                           --               --               --               --
                                           ------------     ------------     ------------     ------------
Balance, December 31, 1999 (unaudited)        1,500,000     $  1,251,680       17,360,979     $      1,736
                                           ============     ============     ============     ============
</TABLE>

<TABLE>
<CAPTION>
                                             Additional                          Total
                                              paid-in       Accumulated       stockholders'
                                              capital         deficit            equity
                                           ------------     ------------      ------------
<S>                                        <C>              <C>               <C>
Balance, June 30, 1999                     $ 12,232,100     $ (7,379,075)     $  4,854,430

Issuance of common stock                      1,301,722             --           1,302,000
Exercise of stock options                        11,737             --              11,768
Compensation related to stock option
   plan and donated services                    123,875             --             123,875
Common stock and stock warrants
   issued for services                          277,978             --             278,000
Conversion of 5.75% debentures to
    5.75% preferred stock                          --               --           1,251,680
Net loss                                           --         (2,816,567)       (2,816,567)
                                           ------------     ------------      ------------
Balance, December 31, 1999 (unaudited)     $ 13,947,412     $(10,195,642)     $  5,005,186
                                           ============     ============      ============
</TABLE>
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS STATEMENT.

                                      F-28
<PAGE>
                        CDKNET.COM, INC. and Subsidiaries

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE><CAPTION>
                                                                         Six months December 31,
                                                                      1999                   1998
                                                                    -----------(unaudited)-----------
<S>                                                                 <C>                   <C>
Cash flows from operating activities
   Net loss                                                         $(2,816,568)          $(2,298,079)
   Adjustments to reconcile net loss to net
     cash used in operating activities
       Depreciation and amortization                                    970,755             1,101,167
       Compensation related to stock option plan and
         donated services                                               123,875                  --
       Common stock and stock warrants issued for services              278,000               117,150
       Changes in assets and liabilities
         (Increase) decrease in accounts receivable                      (8,754)               30,897
         Decrease (increase) in due from officer                         11,600                (9,229)
         (Increase) decrease in prepaid expenses and other
           current assets                                                (8,313)               20,727
         Decrease in accounts payable                                  (153,778)             (128,148)
         Increase (decrease) in accrued expenses and other
           current liabilities                                          301,561               (13,246)
                                                                    -----------           -----------
                                                                      1,514,946             1,119,318
                                                                    -----------           -----------
         Net cash used in operating activities                       (1,301,622)           (1,178,761)
                                                                    -----------           -----------
Cash flows from investing activities
   Purchase of furniture and equipment                                  (63,802)               (8,068)
                                                                    -----------           -----------
         Net cash used in investing activities                          (63,802)               (8,068)
                                                                    -----------           -----------
Cash flows from financing activities
   Proceeds from notes payable                                             --                 450,000
   Proceeds from subordinated convertible debentures                       --                 300,000
   Principal payments on long-term debt and capitalized
     lease obligations                                                  (32,342)                 --
   Proceeds from issuance of common stock                             1,313,768                  --
                                                                    -----------           -----------
         Net cash provided by financing activities                    1,281,426               750,000
                                                                    -----------           -----------
         NET (DECREASE) INCREASE IN CASH                                (83,998)             (436,829)
                                                                    -----------           -----------
Cash at beginning of period                                             231,347               469,266
                                                                    -----------           -----------
Cash at end of period                                               $   147,349           $    32,437
                                                                    ===========           ===========
</TABLE>
THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS STATEMENT.

                                      F-29
<PAGE>

                        CDKNET.COM, INC. and Subsidiaries

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

<TABLE>
<CAPTION>
                                                                      Six months December 31,
                                                                      1999                1998
                                                                   ----------          ----------
                                                                   ----------(unaudited)---------
<S>                                                                <C>                 <C>
Supplemental disclosures of cash flow information:
    Cash paid during the period for
       Interest                                                    $    7,602          $    8,552
Noncash investing and financing transactions:
    Common stock and stock warrants issued for purchase
      of fixed assets                                                 110,000                --
    Common stock issued for purchase of minority interest                               4,506,122
    Debt discount                                                        --               130,318
    Issuance of stock upon conversion of subordinated
      debentures                                                         --                70,000
    Common stock and stock warrants issued for financing
      Costs and services                                              105,000              10,000

</TABLE>




















THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE STATEMENTS.

                                      F-30
<PAGE>

                        CDKNET.COM, INC. and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (unaudited)

     The accompanying consolidated financial statements of CDKNET.COM, Inc. (the
     "Company") and for the periods ended December 31, 1999 and the periods
     ended December 31, 1998 are unaudited and include all adjustments which, in
     the opinion of management have been prepared on the same basis as the
     audited financial statements. In the opinion of management, all adjustments
     (consisting only of normal recurring adjustments) necessary to present
     fairly the financial information set forth therein have been included, in
     accordance with generally accepted accounting principles. The results of
     operations for the six months ended December 31, 1999 are not necessarily
     indicative of the results to be expected for the full year. For further
     information, refer to the consolidated financial statements and footnotes
     thereto included in the annual financial statements for the year ended June
     30, 1999 on Form 10-SB12/G.



NOTE 1 - EQUITY TRANSACTIONS

     a.  On August 1, 1999, the Company issued an aggregate of 1,030,000 stock
         options to the subsidiary's CEO and an employee at an exercise price of
         $1.00. The quoted market price of the Company's stock at the date of
         grant ranged from $1.00 - $1.50.

     b.  On August 1, 1999, CDKnet entered into a two-year employment agreement
         with its president. The agreement provides for a minimum annual salary
         of $150,000 and the issuance of 750,000 stock options, expiring in five
         years, with an exercise price of $1.00 vesting over the term of the
         agreement or earlier if a change in control or CDKnet terminates the
         agreement without cause. The quoted market value of the Company's stock
         on the date of grant was $1.50. The agreement provides for six months
         of severance pay. All payments under the agreement are guaranteed by
         CDK. During the three months ended September 30, 1999 the Company
         recorded compensation expense relating to the stock options of $46,875.

         On August 1, 1999, CDKnet entered into a two-year employment agreement
         with an executive vice president. The agreement provides for a minimum
         annual salary of $150,000 and the issuance of 1,000,000 stock options,
         expiring in five years, with an exercise price of $1.00 vesting over
         the term of the agreement or earlier if a change in control or CDKnet
         terminates the agreement without cause. The quoted market value of the
         Company's stock on the date of grant was $1.50. The agreement provides
         for severance payments, under certain conditions, for the unexpired
         term of the agreement. All payments under the agreement are guaranteed
         by CDK. During the three months ended September 30, 1999, the Company
         recorded a compensation expense relating to the stock options of
         $65,000.

                                      F-31
<PAGE>
     c.  On October 1, 1999, the Company gave notice to the holders of the
         $1,500,000 5.75% Subordinated Convertible Debentures and exercised its
         right to call the outstanding Debentures in exchange for $1,500,000 of
         5.75% Convertible Preferred Stock. Under the terms of the Debentures,
         the Convertible Preferred Stock shall have: (1) liquidation preferences
         equal to the principal amount of the Debenture, (2) a 5.75% cumulative
         annual dividend payable quarterly, (3) rights to convert into shares of
         Common Stock at the same conversion rate as the Debentures and (4) the
         same redemption rights at the option of the Company.

     d.  On October 5, 1999, the Company obtained a sixty-day waiver from the
         holders of the 6% and 5.75% Subordinated Convertible Debentures to
         waive any event of default relating to the common stock of the Company
         being suspended from an exchange or over-the-counter market.

     e.  During August and September 1999, the Company issued 332,000 shares of
         common stock to an unrelated investor and received net proceeds of
         $310,000. In connection with the transaction, the investor was given a
         30-day option, which expired September 17, 1999 to purchase up to an
         additional 2,668,000 shares of common stock for approximately
         $3,410,000.

     f.  In August 1999, stock options to purchase 400,000 shares of common
         stock were exercised, using cashless exercises pursuant to which
         300,000 shares of common stock were issued.

     g.  An individual exercised options to purchase 17,073 shares of common
         stock for $11,768 for the quarter ended September 30, 1999.

     h.  On November 1, 1999, pursuant to a securities purchase agreement, the
         Company issued 1,000,000 shares of common stock and received net
         proceeds of $500,000. Further, in connection with the agreement, the
         Company issued 200,000 stock warrants, expiring May 2002, with an
         exercise price of $1.25 per share and granted the purchasers the option
         to purchase an additional 2,000,000 shares of common stock for $.50 per
         share which were extended to February 15, 2000. In January 2000, the
         Company received $500,000 from the exercise of 1,000,000 of the
         aforementioned options.

     i.  On November 2, 1999, the Company issued 1,250,000 shares of common
         stock and received net proceeds of $437,500. In connection with the
         transaction, in which the Company's CEO and other shareholders
         fulfilled a commitment to invest $200,000 in the Company, the Company
         issued 125,056 stock warrants, expiring November 2, 2001, at an
         exercise price of $.75 per share. The warrants include provisions for
         cashless exercises and adjustments to the purchase price and the number
         of shares, as defined. Further, the Company and the purchasers executed
         a registration rights agreement which requires mandatory registration
         of the shares issued within a specified period.

     j.  On November 16, 1999, the Company's CEO rescinded 750,000 options
         granted on August 1, 1999 to purchase the Company's common stock for no
         future consideration.

                                      F-32
<PAGE>

     k.  On November 16, 1999, pursuant to a Subscription Agreement with a third
         party, the Company issued 200,000 shares of common stock and received
         net proceeds of $100,000. In connection with the agreement, the
         investor agreed to purchase an additional 1.6 million shares of common
         stock at $.50 per share through May 2000. In addition, the Company and
         the investor entered into a Technology and Licensing Agreement which
         will give the Company a 4.89% interest in the investor and additional
         fees upon completion of specified services and further, grants a
         license to use certain of CDK's technology. Another $150,000 has been
         received for the sale of 300,000 shares of common stock through
         February 3, 2000 pursuant to the aforementioned stock subscription
         agreement.



NOTE 2 - VALUEFLASH.COM, INC. TRANSACTIONS

     a.  The Company recently completed the V-Flash software, a communication
         module which provides a real-time, direct communication vehicle for
         marketers to reach their customers, such software is to be distributed
         through a separate newly formed subsidiary ValueFlash.com, Inc. The
         Company has raised an additional $900,000 through the sale of stock and
         options in the ValueFlash subsidiary.














                                      F-33

<PAGE>

                  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                  ---------------------------------------------
                     ON ACCOUNTING AND FINANCIAL DISCLOSURE
                     --------------------------------------

On January 27, 1999, we replaced our auditors Wagner, Zwerman & Steinberg LLP
with Grant Thornton LLP. During the past two years, their report did not contain
an adverse opinion or disclaimer of opinion or was qualified or modified as to
uncertainty, audit scope or accounting principles. During the same two period,
and subsequent period up to January 29, 1999, there were no disagreements with
the former accountant on any matter of accounting principles or practices,
financial statement disclosure, or auditing scope or procedure, which
disagreements if not resolved to their satisfaction would have caused them to
make reference in connection with their opinion to the subject matter of the
disagreement. Wagner, Zwerman reviewed our disclosure of its termination and
agreed in all respects with our characterization of our switch to a new
accounting firm to provide audited reports. (See Exhibit 16.1 to our Form
10-SB/A-3.)

On February 10, 2000, we dismissed Grant Thornton LLP, our former independent
certified public accountants. During the past two years, Grant Thornton added an
emphasis paragraph to their report on our consolidated financial statements as
of June 30, 1999 and for the year ended June 30, 1999, and in the period October
1, 1997 (date of inception) to June 30, 1998, relating to factors that
substantial doubt about our ability to continue as a going concern. The factors
cited by them included the following: (1) continued losses; (2) use of
significant cash in operations and, and (3) lack of sufficient funds to execute
our business plan. The decision to dismiss Grant Thornton as our independent
certified public accountants was approved by the Board of Directors of the
Company. During our two most recent fiscal years and subsequent period up to
February 14, 2000, there were no disagreements with the former accountant on any
matter of accounting principles or practices, financial statement disclosure, or
auditing scope or procedure, which disagreements if not resolved to their
satisfaction would have caused them to make reference in connection with their
opinion to the subject matter of the disagreement.

Also, on February 10, 2000, we terminated our relationship with Grant Thornton
LLP and retained Radin, Glass & Co., LLP as our new independent accountants.
This change was disclosed in our Form 10-QSB for the quarter ending December 31,
1999.


                                     PART II
                                     -------

                     INFORMATION NOT REQUIRED IN PROSPECTUS

                    INDEMNIFICATION OF DIRECTORS AND OFFICERS
                    -----------------------------------------

Delaware law sets forth our powers to indemnify officers, directors, employees
and agents. Our Articles of Incorporation provide as follows:

         "A director of the Corporation shall not be personally liable to the
         Corporation or its stockholders for monetary damages for breach of
         fiduciary duty as a director, except for liability (i) for any breach
         of the director's duty of loyalty to the Corporation or its
         stockholders, (ii) for acts or omissions not in good faith or which
         involve intentional misconduct or a knowing violation of the law, (iii)

                                      II-1
<PAGE>

         under Section 174 of the Delaware General corporation law, or (iv) for
         any transaction from which the director derived any improper personal
         benefit. If the Delaware General Corporation Law is amended after the
         date of incorporation of the Corporation to authorize corporate action
         further eliminating or limiting the personal liability of directors,
         then the liability of a director of the Corporation shall be eliminated
         or limited to the fullest extent permitted by the Delaware General
         Corporation law as so amended.

         Any repeal or modification of the foregoing paragraph by the
         stockholders of the Corporation shall no adversely affect any right or
         protection of a director of the Corporation existing at the time of the
         repeal or modification.

         The Corporation shall, to the fullest extent permitted by Section 145
         (or any other provision) of the Delaware general corporation Law, as
         the same may be amended and supplemented, or by any successor thereto,
         indemnify any and all officers and directors of the corporation form
         and against any and all of the expenses, liabilities or other mattes
         referred to in or converted by said Section. Such right to
         indemnification provided for herein shall not be deemed exclusive of
         any other rights to which those seeking indemnification may be entitled
         under any By-law, agreement, vote of stockholders or disinterested
         directors or otherwise."

Except as mentioned above, there is no charter provision, bylaw, contract,
arrangement or statute pursuant to which any director or officer is indemnified
in any manner against any liability which he may incur in his capacity as such.
We do not maintain director and officer liability policy to fund our obligations
as stated herein above.

                   OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
                   -------------------------------------------

The following expenses in connection with the issuance and distribution of the
securities being registered will be borne by us and are estimated to be as
follows:

Filing Fee ................................................    $   658.36
Legal Fees ................................................    $30,000.00
Transfer Agent ............................................    $ 1,000.00
Accounting Fees ...........................................    $ 7,500.00
Printing Fee ..............................................    $ 3,000.00
Miscellaneous .............................................    $ 2,000.00
                                                               ----------
         Total ............................................    $44,158.36
                                                               ==========

                     RECENT SALES OF UNREGISTERED SECURITIES
                     ---------------------------------------

As of March 14, 2000, there are issued and outstanding 19,576,157 shares of
common stock which were issued or sold in reliance upon the exemptions from
registration provided by the Securities Act as follows:

     o   During the period July 1, 1999 to present, we issued 2,947,000 shares
         of common stock for cash or services of $1,502,500, issued 317,073
         common shares for exercise of stock options and issued 325,056 warrants
         to purchase common stock in private placements, as follows:

     o   During the last three years, we have issued or sold the following
         securities without registering them under the Securities Act of 1933 in

                                      II-2
<PAGE>
         reliance upon the exemptions from registration provided by the
         Securities Act as follows:

         o   300,000 shares to Great Wizard Investments Limited on February 14,
             2000, pursuant to a subscription agreement entered into between us
             and Asia Pioneer Limited. We issued stock to the purchaser in
             reliance upon the exemption provided by Regulation D and/or Section
             4(2) because the purchaser is an accredited investor who purchased
             the stock for investment purposes.

         o   50,000 shares to Energenic, LLC on February 7, 2000, together with
             the issuance 50,000 one-year options exercisable at $1.00 per share
             for the purchase of common stock for services and options valued at
             $60,000 pursuant to the software Agreement between us and
             Energenic, LLC. We issued stock and options to the purchaser in
             reliance upon the exemption provided by Regulation D and/or Section
             4(2) because the purchaser is an accredited investor who purchased
             the stock for investment purposes.

         o   125,000 shares of common stock of our subsidiary, ValueFlash.com
             Incorporated, to Michael Vasinkevich for $250,000 on February 7,
             2000, together with 62,500 eight-month options to purchase common
             stock of ValueFlash.com Incorporated, at an exercise price of $2.00
             per share. We issued stock and options to the purchaser in reliance
             upon the exemption provided by Regulation D and/or Section 4(2)
             because the purchaser is an accredited investor who purchased the
             stock for investment purposes.

         o   500,000 shares of common stock of our subsidiary, ValueFlash.com
             Incorporated, to Amro International for $500,000 on February 2,
             2000, together with 250,000 eight-month options to purchase common
             stock of ValueFlash.com Incorporated, at an exercise price of $2.00
             per share. We issued stock and options to the purchaser in reliance
             upon the exemption provided by Regulation D and/or Section 4(2)
             because the purchaser is an accredited investor who purchased the
             stock for investment purposes.

         o   75,000 shares of common stock of our subsidiary, ValueFlash.com
             Incorporated to Alvin Pock for $150,000 on January 31, 2000,
             together with 75,000 eight-month options to purchase common stock
             of ValueFlash.com Incorporated, at an exercise price of $2.00 per
             share. We issued stock and options to the purchaser in reliance
             upon the exemption provided by Regulation D and/or Section 4(2)
             because the purchaser is an accredited investor who purchased the
             stock for investment purposes.

         o   1,250,000 five-year options to purchase common stock of
             ValueFlash.com Incorporated, at an exercise price of $2.00 per
             share to Michael Vasinkevich on January 28, 2000, in accordance of
             a Finder's Agreement between ValueFlash.com Incorporated and
             Michael Vasinkevich. We issue options to the purchaser in reliance
             upon the exemption provided by Regulation D and/or Section 4(2)
             because the purchaser is an accredited investor who purchased the
             options for investment purposes.

         o   1,250,000 five-year options to purchase common stock of
             ValueFlash.com Incorporated, at an exercise price of $2.00 per
             share to Shai Bar Lavi on January 28, 2000, in accordance of an
             Employment Agreement between ValueFlash.com Incorporated and Shai
             Bar Lavi. We issue options to the purchaser in reliance upon the
             exemption provided by Regulation D and/or Section 4(2) because the
             purchaser is an accredited investor who purchased the options for
             investment purposes.

         o   750,000 five-year options to purchase common stock of
             ValueFlash.com Incorporated, at an exercise price of $2.00 per
             share to Steven A. Horowitz on January 28, 2000, in accordance of a
             Finder's Agreement between ValueFlash.com, Incorporated and Steven
             A. Horowitz. We issue options to the purchaser in reliance upon the
             exemption provided by Regulation D and/or Section 4(2) because the
             purchaser is an accredited investor who purchased the options for
             investment purposes.

                                      II-3
<PAGE>

         o   750,000 five-year options to purchase common stock of
             ValueFlash.com Incorporated, at an exercise price of $2.00 per
             share to Shlomo Shur on January 28, 2000, in accordance of an
             Employment Agreement between ValueFlash.com, Incorporated and
             Shlomo Shur. We issue options to the purchaser in reliance upon the
             exemption provided by Regulation D and/or Section 4(2) because the
             purchaser is an accredited investor who purchased the options for
             investment purposes.

         o   20,000 shares of common stock to Cabaret Software, Inc. on January
             20, 2000 for services valued at $20,000. We issued stock to the
             purchaser in reliance upon the exemption provided by Regulation D
             and/or Section 4(2) because the purchaser is an accredited investor
             who purchased the stock for investment purposes.

         o   On January 6, 2000, we raised $500,000 through the exercise of
             options by Erno and Rachel Bodek to purchase 1,000,000 shares of
             common stock at the exercise price of $0.50 per share. We issued
             stock to the purchaser in reliance upon the exemption provided by
             Regulation D and/or Section 4(2) because the purchaser is an
             accredited investor who purchased the stock for investment
             purposes.

         o   On November 16, 1999, we entered into a Subscription Agreement with
             Asia Pioneer where we raised $100,000 from Asia Pioneer through the
             issuance of 200,000 share of common stock, along with six
             allotments to purchase an additional 300,000 shares of common stock
             per month at $150,000 per allotment. The allotments will be
             fulfilled in May 2000. We issued stock to the purchaser in reliance
             upon the exemption provided by Regulation D and/or Section 4(2)
             because the purchaser is an accredited investor who purchased the
             stock for investment purposes.

         o   714,286 shares The Gross Foundation for $250,000 on November 2,
             1999 along with 71,486 two-year warrants to purchase common stock
             for $.75 per share. We issued stock to the purchaser in reliance
             upon the exemption provided by Regulation D and/or Section 4(2)
             because the purchaser is an accredited investor who purchased the
             stock for investment purposes.

         o   On November 16, 1999, we entered into a Subscription Agreement with
             Asia Pioneer where we raised $100,000 from Asia Pioneer through the
             issuance of 200,000 share of common stock, along with six
             allotments to purchase an additional 300,000 shares of common stock
             per month at $150,000 per allotment. The allotments will be
             fulfilled in May 2000. We issued stock to the purchaser in reliance
             upon the exemption provided by Regulation D and/or Section 4(2)
             because the purchaser is an accredited investor who purchased the
             stock for investment purposes.

         o   30,000 shares to Cabaret Software, Inc. on August 10, 1999, and
             10,000 shares on September 18, 1999 for services valued at $30,000.
             We issued stock to the purchaser in reliance upon the exemption
             provided by Regulation D and/or Section 4(2) because the purchaser
             is an accredited investor who purchased the stock for investment
             purposes.

         o   216,000 shares to Y2G.Com, Inc. for $155,000. On September 8, 1999,
             the Company sold Y2G an additional 116,000 shares of common stock
             for $155,000. We issued stock to the purchaser in reliance upon the
             exemption provided by Regulation D and/or Section 4(2) because the
             purchaser is an accredited investor who purchased the stock for
             investment purposes.

         o   150,000 shares to Lawrence Adams Ltd. through the exercise of
             cashless options on September 14, 1999. We issued stock to the

                                      II-4
<PAGE>

             purchaser in reliance upon the exemption provided by Regulation D
             and/or Section 4(2) because the purchaser is an accredited investor
             who purchased the stock for investment purposes.

         o   40,000 shares to Michael Sonnenberg through the exercise of
             cashless options on September 14, 1999. We issued stock to the
             purchaser in reliance upon the exemption provided by Regulation D
             and/or Section 4(2) because the purchaser is an accredited investor
             who purchased the stock for investment purposes.

         o   17,073 shares to Alexander Zemel through the exercise of stock
             options. We issued stock to the purchaser in reliance upon the
             exemption provided by Regulation D and/or Section 4(2) because the
             purchaser is an accredited investor who purchased the stock for
             investment purposes.

         o   110,000 shares to Steven Wildstein through the exercise of cashless
             options on September 14, 1999. We issued stock to the purchaser in
             reliance upon the exemption provided by Regulation D and/or Section
             4(2) because the purchaser is an accredited investor who purchased
             the stock for investment purposes.

         o   75,000 shares to Lawrence Adams Ltd. for services valued at
             $75,000 on September 14, 1999. We issued stock to the purchaser in
             reliance upon the exemption provided by Regulation D and/or Section
             4(2) because the purchaser is an accredited investor who purchased
             the stock for investment purposes.

         o   50,000 shares to Energenic, LLC for services valued at $50,000 on
             October 29, 1999, in addition to an agreement to issue 50,000
             shares of common stock to Energenic upon the completion of
             milestones pursuant to the Software Agreement between us and
             Energenic and the issuance of an additional 50,000 one-year options
             exercisable at $1.00 per share for the purchase of shares of common
             stock upon the completion of the project as set forth in the
             Software Agreement. We issued stock to the purchaser in reliance
             upon the exemption provided by Regulation D and/or Section 4(2)
             because the purchaser is an accredited investor who purchased the
             stock for investment purposes.

         o   1,000,000 shares to Erno and Rachel Bodek for $500,000 from Erno
             and Rachel Bodek on November 1, 1999 through the issuance of
             1,000,000 shares of common stock, along with 30-month Warrants to
             purchase an additional 200,000 shares of common stock at $1.25 per
             share, and an option to purchase another 2,000,000 shares of common
             stock at $.50 per share which shall expire on December 31, 1999. We
             issued stock to the purchaser in reliance upon the exemption
             provided by Regulation D and/or Section 4(2) because the purchaser
             is an accredited investor who purchased the stock for investment
             purposes.

         o   285,714 shares to Steven A. Horowitz for $100,000 on November 2,
             1999 along with 28,571 two-year warrants to purchase common stock
             for $.75 per share. We issued stock to the purchaser in reliance
             upon the exemption provided by Regulation D and/or Section 4(2)
             because the purchaser is an accredited investor who purchased the
             stock for investment purposes.

         o   107,143 shares Fox Distribution, Inc. for $37,500 on November 2,
             1999 along with 10,714 two-year warrants to purchase common stock
             for $.75 per share. We issued stock to the purchaser in reliance

                                      II-5
<PAGE>

             upon the exemption provided by Regulation D and/or Section 4(2)
             because the purchaser is an accredited investor who purchased the
             stock for investment purposes.

         o   142,857 shares Michael Sonnenberg for $50,000 on November 2, 1999
             along with 14,285 two-year warrants to purchase common stock for
             $.75 per share. We issued stock to the purchaser in reliance upon
             the exemption provided by Regulation D and/or Section 4(2) because
             the purchaser is an accredited investor who purchased the stock for
             investment purposes.

         o   714,286 shares The Gross Foundation for $250,000 on November 2,
             1999 along with 71,486 two-year warrants to purchase common stock
             for $.75 per share. We issued stock to the purchaser in reliance
             upon the exemption provided by Regulation D and/or Section 4(2)
             because the purchaser is an accredited investor who purchased the
             stock for investment purposes.

    o   During the period from July 1, 1998 to June 30, 1999, we issued
        2,746,558 common shares, 600,000 Convertible Class A Debentures,
        1,500,000 Convertible Class B Debentures for cash of $2,100,000, net of
        issuance costs of $248,150. During the year ended June 30, 1999, we also
        issued 1,328,498 Warrants to purchase common shares from the following
        transactions: (1) 75,000 common shares and 100,000 Warrants were issued
        to Bandai Holdings USA for the purchase of equipment used in our
        MixFactory.com(TM) E-Commerce facility, and (2) 1,883,635 common shares
        were issued to Kelly Music for the purchase of its 26.15% interest in
        CDKnet, LLC which resulted in securing for us 100% of the equity
        interests of CDKnet, LLC. We issued stock to the purchaser in reliance
        upon the exemption provided by Regulation D because the purchaser is an
        accredited investor who purchased the stock for investment purposes.

    o   During the period October 1, 1997 (date of inception) to June 30, 1998,
        our predecessor, International Pizza Group, issued 2,999,985 common
        shares $224,986 as part of a private placement. We issued 7,300,363
        common shares in connection with the acquisition of 73.85% of the equity
        interests in CDKnet, LLC. We issued stock to the purchaser in reliance
        upon the exemption provided by Regulation D because the purchaser is an
        accredited investor who purchased the stock for investment purposes.

                                    EXHIBITS
                                    --------

3.1*              Articles of Incorporation of the Registrant.
3.2*              Amendment to the Articles of Incorporation.
3.3*              By-Laws of the Registrant.
3.4*              Certificate of Merger of the Registrant.
3.5*              Amendment to the Articles of Incorporation.
3.6*              Designation of Series A Preferred Stock.
4.1*              Specimen of Common Stock Certificate.
4.2*              Technology Horizons Corp. Stockholders Agreement dated May 7,
                  1998.
5.1               Opinion of Foley, Hoag & Eliot LLP
10.1*             Technology Horizons Corp. 1998 Equity Incentive Plan.
10.2*             Convertible Subordinated Debenture Due February 1, 2009.
10.2.1**          Amendment No. 1 to Convertible Subordinated Debenture due
                  February 1, 2009
10.3*             Registration Rights Agreement between Technology Horizons
                  Corp. and Kelly Music & Entertainment Corp. dated September 4,
                  1998.
10.4*             Assignment Agreement between Kelly Music & Entertainment Corp.
                  and Technology Horizons Corp. dated September 4, 1998.

                                      II-6
<PAGE>

10.5*             Amendment to Registration Rights Agreement between Technology
                  Horizons Corp. and Alvin Pock dated October 15, 1998.
10.6*             Amendment to Registration Rights Agreement between Technology
                  Horizons Corp. and Robert L. Kelly dated October 15, 1998.
10.7*             Registration Rights Agreement between Technology Horizons
                  Corp. and Robert L. Kelly dated June 3, 1998.
10.8*             Registration Rights Agreement between Technology Horizons
                  Corp. and Alvin Pock dated June 3, 1998.
10.9*             Assignment Agreement between Robert L. Kelly and Technology
                  Horizons Corp. dated June 3, 1998.
10.10*            Assignment Agreement between Alvin Pock and Technology
                  Horizons Corp. dated June 3, 1998.
10.11*            Assignment Agreement between Kelly Music & Entertainment Corp.
                  and CDKnet, LLC, dated June 3, 1998.
10.12*            Employment Agreement, dated August 1, 1999, by and between
                  CDKNET.COM, INC. and Shai Bar-Lavi.
10.13****         Finder's Agreement between the Registrant and Shai Bar-Lavi
                  and Frederick Smithline dated June 1, 1999.
10.14**           Employment Agreement dated August 1, 1999, by and between
                  CDKNET, LLC and Tom Ross.
10.15****         Stock Purchase Agreement between the Company and the Gross
                  Foundation, Inc., Steven A. Horowitz, Shai Bar-Lavi, and
                  Michael Sonnenberg dated November 2, 1999.
10.16###          Subscription Agreement between CDKNET.COM, INC. and Asia
                  Pioneer Limited dated November 16, 1999.
10.17###          Technology and License Agreement CDKNET.COM, INC. and Asia
                  Pioneer Limited dated November 16, 1999.
10.18****         Agreement dated March 19, 1999 between Peterson's and CDKnet,
                  LLC.
10.19****         Undated Registration Rights Agreement between Spiga Limited
                  and CDKNET.COM, INC.
10.20###          Agreement dated October 25, 1999, between CDKnet, LLC and
                  Atomic Pop, LLC.
10.21****         Agreement dated March 29, 1999, between Central Park Media
                  Corp. and CDKnet LLC.
10.22****         Purchase Agreement dated August 9, 1999 between CDKNET.COM,
                  INC. and Y2G.COM.
10.23****         Convertible Subordinated Debenture Due September 1, 2003.
10.24****         Letter Agreement dated May 4, 1998, between Megaforce
                  Entertainment and CDKnet, LLC regarding the use of CDK
                  technology.
10.25###          Agreement dated August 5, 1999 between the Company and
                  DreamWorks Records.
10.26###          Agreement dated September 16, 1999 between the Company and
                  CollegeMusic, Inc.
16#               Letter from former accountant Grant Thornton LLP
16.1##            Letter from former Accountant, Wagner, Zwerman & Steinberg LLP
21*               Subsidiaries of the Registrant
23.1              Consent of Grant Thornton LLP
23.2***           Consent of Foley, Hoag & Eliot LLP
27                Financial Data Schedule
99.1****          Chart of the signatories to the Company's Stockholder's
                  Agreement (and their interest in the Company).

                  *        Incorporated by reference from our Registration
                           Statement filed on Form 10-SB on October 7, 1999.

                  **       Incorporated by reference from our Registration
                           Statement filed on Form 10-SB Amendment No. 2 on
                           November 26, 1999.

                  ***      Incorporated in the Opinion of Foley, Hoag & Eliot
                           LLP in Exhibit 5 hereto.

                                      II-7
<PAGE>

                  ****     Incorporated by reference from our Registration
                           Statement filed on Form SB-2 on December 21, 1999.

                  #        Incorporated by reference from our report on Form
                           10-QSB Amendment No. 1, filed on February 25, 2000.

                  ##       Incorporated by reference from our Registration
                           Statement on Form 10-SB Amendment No. 3 filed on
                           December 28, 1999.

                  ###      Incorporated by reference from our Registration
                           Statement filed on Form 10-SB Amendment No. 4 on
                           March 6, 2000.


                                  UNDERTAKINGS
                                  ------------

(a) We undertake to file, during any period in which offers or sales are being
made, a post-effective amendment to this Registration Statement (i) to include
any Prospectus required by Section 10 (a) (3) of the Securities Act of 1933;
(ii) to reflect in the Prospectus any facts or events arising after the
effective date of the Registration Statement (or the most recent post-effective
amendment thereof) which, individually or in the aggregate, represent a
fundamental change in the information set forth in the Registration Statement;
notwithstanding the foregoing, any increase or decrease in volume of securities
offered (if the total dollar value of securities offered would not exceed that
which was registered) may be reflected in the form of Prospectus filed with the
Commission pursuant to Rule 424 (b) if, in the aggregate, the changes in volume
and price represent no more than a 20% change in the maximum aggregate offering
price set forth in the "Calculation of Registration Fee" table in the effective
Registration Statement; and (iii) to include any material information with
respect to the plan of distribution not previously disclosed in the Registration
Statement or any material change to such information in the Registration
Statement.

(b) We undertake that, for the purpose of determining any liability under the
Securities Act of 1933, each post-effective amendment shall be deemed to be a
new registration statement relating to the securities offered therein, and the
offering of these securities at that time shall be deemed to be the initial bona
fide offering thereof.

(c) We undertake to remove from registration by means of a post-effective
amendment any of the securities being registered, which remain unsold at the
termination of the offering.

(d) Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to our directors, officers, and controlling persons, we
have been advised that in the opinion of the Commission this indemnification is
against public policy as expressed in the Act and is, therefore, unenforceable.
in the event that a claim for indemnification against such liabilities (other
than the payment by the company of expenses incurred or paid by one of our
directors, officers or controlling persons in the successful defense of any
action suit or proceeding) is asserted by such director, officer or controlling
person in connection with the securities being registered, we will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit to a court of appropriate jurisdiction the question whether such
indemnification by it is against public policy as expressed in the Securities
Act of 1933 and will be governed by the final adjudication of such issue.

(e) For purposes of determining any liability under the Securities Act of 1933,
the information omitted from the form of Prospectus filed as part of this
Registration Statement in reliance upon Rule 430A and contained in a form of
Prospectus filed by the registrant pursuant to Rule 424 (b) (1) or (4) or 497

                                      II-8
<PAGE>

(h) under the Securities Act shall be deemed to be part of this Registration
Statement as of the time it was declared effective.

(f) For the purpose of determining any liability under the Securities Act of
1933, each post-effective amendment that contains a form of Prospectus shall be
deemed to be a new registration statement relating to the securities offered,
and the offering of these securities at that time shall be deemed to be the
initial bona fide offering.






























                                      II-9
<PAGE>

                                   SIGNATURES

         In accordance with the requirements of the Securities Act of 1933, the
registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form SB-2 and authorized this registration
statement to be signed on its behalf by the undersigned, in the city of Garden
City, State of New York, on March 17, 2000.


                                         CDKNET.COM, INC.
                                         (Registrant)


                                         By: /s/ Steven A. Horowitz
                                            ---------------------------------
                                             Steven A. Horowitz
                                             Chairman, Chief Executive Officer
                                             Chief Financial Officer and
                                             Secretary



         In accordance with the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities and on the dates stated.

<TABLE>
<CAPTION>
<S>                                          <C>                                        <C>
                                                   Chairman, Chief Executive
                                                    Officer, Chief Financial
/s/ Steven A. Horowitz                               Officer and Secretary                  March 17, 2000
- ------------------------------------        ----------------------------------------    -------------------------
         Steven A. Horowitz                              (Title)                                 (Date)



/s/ Andrew J. Schenker                                    Director                          March 17, 2000
- ------------------------------------        ----------------------------------------    -------------------------
         Andrew J. Schenker                              (Title)                                 (Date)



/s/ Anthony J. Bonomo                                     Director                         March 17, 2000
- -----------------------------------         ----------------------------------------    -------------------------
         Anthony J. Bonomo                               (Title)                                 (Date)

</TABLE>


                                      II-10


                             FOLEY, HOAG & ELIOT LLP
                     1747 PENNSYLVANIA AVE., N.W. SUITE 1200
                             WASHINGTON, D.C. 20006

                             TELEPHONE 202-223-1200       ONE POST OFFICE SQUARE
                             FACSIMILE 202-785-6687       BOSTON, MASSACHUSETTS
                               http://www.fhe.com                    02109-2170
                                                            TEL:  617-832-1000
                                                            FAX:  617-832-7000

                                 March 17, 2000

Board of Directors
CDKNET.COM, INC.
595 Stewart Avenue
Suite 710
Garden City, New York 11530

                   Re:      CDKNET.COM, INC.
                            Registration Statement on Form SB-2
                            -----------------------------------
Gentlemen:

         We are familiar with the Registration Statement on Form SB-2 to be
filed by CDKNET.COM, INC., a Delaware corporation (the "Company"), with the
Securities and Exchange Commission under the Securities Act of 1933, as amended
(the "Registration Statement"). The Registration Statement relates to the
offering by certain Selling Security Holders of up to 7,610,578 shares of the
Company's common stock (the "Shares").

         We are familiar with the Company's Articles of Incorporation and all
amendments thereto, its By-Laws and all amendments thereto, records of meetings
and consents of its Board of Directors and of its stockholders provided to us by
the Company, and its stock records. In addition, we have examined and relied on
the originals or copies certified or otherwise identified to our satisfaction of
all such corporate records of the Company and such other instruments and other
certificates of public officials, officers and representatives of the Company
and such other persons, and we have made such investigations of law, as we have
deemed appropriate as a basis for the opinions expressed below.

         Based on the foregoing, it is our opinion that the Company has
corporate power adequate for the issuance of the Shares in accordance with the
Registration Statement. The Company has taken all necessary corporate action
required to authorize the issuance and sale of the Shares. When certificates for
the Shares have been duly executed and countersigned, and delivered against due
receipt of consideration therefor as described in the Registration Statement,
the Shares will be legally issued, fully paid and non-assessable.
<PAGE>

Board of Directors
March 17, 2000
Page 2



         We consent to the filing of this opinion as an exhibit to the
Registration Statement and to the incorporated reference to us under the heading
"Legal Matters" in the prospectus forming a part of the Registration Statement.







                                            Very truly yours,

                                            FOLEY, HOAG & ELIOT LLP

                                            By: /s/ Dave Broadwin
                                            ------------------------
                                            A Partner



                                                                    EXHIBIT 23.1
                                                                    ------------



               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We have issued our report dated September 21, 1999, except for Note 12(c) and
(d), as to which the date is October 5, 1999, accompanying the consolidated
financial statements of CDKNET.COM, INC. contained in the Registration Statement
and Prospectus. We consent to the use of the aforementioned report in the
Registration Statement and Prospectus and to the use of our name as it appears
under the caption "Experts".




GRANT THORNTON LLP

Melville, New York
March 16, 2000





<TABLE> <S> <C>


<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED BALANCE SHEETS AT DECEMBER 31, 1999 AND JUNE 30, 1999 AND THE
CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE 6 MONTHS ENDED DECEMBER 31, 1999
AND DECEMBER 31, 1998, YEAR ENDED JUNE 30, 1999 AND PERIOD OCTOBER 1, 1997
(DATE OF INCEPTION) TO JUNE 30, 1998 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH CONSOLIDATED FINANCIAL STATEMENTS.
</LEGEND>

<S>                             <C>                     <C>                     <C>                     <C>
<PERIOD-TYPE>                   6-MOS                   6-MOS                   YEAR                   8-MOS
<FISCAL-YEAR-END>                          JUN-30-2000             JUN-30-1999             JUN-30-1999             JUN-30-1998
<PERIOD-START>                             JUL-01-1999             JUL-01-1998             JUL-01-1998             OCT-01-1997
<PERIOD-END>                               DEC-31-1999             DEC-31-1998             JUN-30-1999             JUN-30-1998
<CASH>                                         147,349                       0                 231,347                       0
<SECURITIES>                                         0                       0                       0                       0
<RECEIVABLES>                                   27,754                       0                  19,000                       0
<ALLOWANCES>                                         0                       0                       0                       0
<INVENTORY>                                          0                       0                       0                       0
<CURRENT-ASSETS>                               176,697                       0                 271,854                       0
<PP&E>                                         705,141                       0                 641,339                       0
<DEPRECIATION>                                 217,982                       0                 152,286                       0
<TOTAL-ASSETS>                               6,430,139                       0               7,559,897                       0
<CURRENT-LIABILITIES>                          971,732                       0                 829,051                       0
<BONDS>                                        453,221                       0               1,876,416                       0
                                0                       0                       0                       0
                                          0                       0                       0                       0
<COMMON>                                         1,736                       0                   1,405                       0
<OTHER-SE>                                   5,003,450                       0               4,853,025                       0
<TOTAL-LIABILITY-AND-EQUITY>                     6,430                       0               7,559,897                       0
<SALES>                                         40,154                 342,053                 474,344                 616,137
<TOTAL-REVENUES>                                40,154                 342,053                 474,344                 616,137
<CGS>                                           37,605                 108,943                 288,762                 415,769
<TOTAL-COSTS>                                   37,605                 108,943                 288,762                 415,769
<OTHER-EXPENSES>                             2,757,484               2,421,557               5,100,099               1,513,886
<LOSS-PROVISION>                                     0                       0                       0                       0
<INTEREST-EXPENSE>                              61,633                 109,632               1,094,501                   (461)
<INCOME-PRETAX>                            (2,816,568)             (2,298,079)             (6,194,600)             (1,184,475)
<INCOME-TAX>                                         0                       0                       0                       0
<INCOME-CONTINUING>                                  0                       0                       0                       0
<DISCONTINUED>                                       0                       0                       0                       0
<EXTRAORDINARY>                                      0                       0                       0                       0
<CHANGES>                                            0                       0                       0                       0
<NET-INCOME>                               (2,816,568)             (2,298,079)             (6,194,600)             (1,184,475)
<EPS-BASIC>                                      (.19)                   (.19)                   (.47)                       0
<EPS-DILUTED>                                    (.19)                   (.19)                   (.47)                       0



</TABLE>


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