ECOMMERCIAL COM INC
10-12G, 1999-12-07
BUSINESS SERVICES, NEC
Previous: MELLON RESIDENTIAL FUNDING COR MOR PAS THR TR SER 1999-TBC3, 8-K, 1999-12-07
Next: PNC MORTGAGE SECURITIES CORP MORT PASS THR CERT SER 1999-10, 8-K, 1999-12-07



<PAGE>

                      SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C. 20549

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

                                    FORM 10

                  General Form For Registration of Securities

                      Pursuant to Section 12(b) or (g) of

                      The Securities Exchange Act of 1934



                             ECOMMERCIAL.COM, INC.
- --------------------------------------------------------------------------------
                (Name of small business issuer in its charter)


                 Nevada                            77-0511097
- --------------------------------------------------------------------------------
       (State or jurisdiction of                (I.R.S. Employer
      incorporation or organization)           Identification No.)


   95 Enterprise, Suite 360, Aliso Viejo, California 92656 - (949) 916-8705
- --------------------------------------------------------------------------------
         (Address and telephone number of principal executive offices)


Securities to be registered pursuant to Section 12(b) of the Act:

       Title of each class               Name of each exchange on which
       To be so registered               each class is to be registered

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


- --------------------------------------------------------------------------------
Securities to be registered pursuant to Section 12(g) of the Act:


                                 Common Stock
- --------------------------------------------------------------------------------
                               (Title of class)


- --------------------------------------------------------------------------------
                               (Title of class)
<PAGE>

ITEM 1: BUSINESS

Overview

   We are a global provider of interactive marketing automation systems and
services. Interactive marketing automation is a new category of marketing that
utilizes the Internet to enable businesses to increase revenues by improving
customer relationship management.

   We produce, distribute and track Internet direct marketing brochures and
campaigns based on our proprietary "eCommercial(TM)" authoring software and
patent-pending network configuration. eCommercials are highly compressed
multimedia files that combine audio, video, graphics, chat, animations and
hypertext links with integrated reporting that are sent as email attachments.
We have filed 14 patent applications to protect various proprietary methods and
technologies used to deliver, transact and track eCommercials. Our services
include sending eCommercial messages via our network; activity tracking and
reporting systems; creative design and production services; campaign
consultation; sponsorship and promotions management; and network services for
the download of eCommercials from e-commerce websites.

   Our Internet marketing solutions are primarily in two categories, both
utilizing the proprietary eCommercial technologies:

  . Virtual Prospecting(TM): Salespeople use our "virtualprospector.com"
    website to select and send electronic brochures to prospective customers.

  . Internet Relationship Management: Clients build "clubs" or "networks" of
    interested customers who receive eCommercials on a regular basis.

   Internet marketing has traditionally been passive in nature, requiring the
Internet user to type in a web address before reaching the desired information
offered by a web page. eCommercial.com focuses on Internet direct marketing as
opposed to marketing via direct mail, print media, radio or television. Our
revenue comes from product and/or service promotions to individuals or affinity
groups, primarily the email lists of our customers or members.

   Rapid technological innovation has created a richer Internet environment
capable of delivering rich interactive multimedia content. An eCommercial is an
independent executable file (.exe) that consists of a graphic background,
compressed video and audio files, and interactive web links. Customers can
choose between different video and audio compression levels and graphic data
types to be put into the eCommercial, depending on their marketing objective. A
typical file for an eCommercial ranges in size from 200 to 500 kilobytes.

   eCommercials are delivered as email attachments through our specialized
network of high-bandwidth servers. An eCommercial requires no specialized
software (including a web browser) for receipt or play. eCommercials are self-
contained files that enable email recipients to simply "click" on the
attachment icon to begin viewing, or to save the file for later viewing.

   Due to the visual and audio content, eCommercial introductions are more
personalized and compelling than traditional static text-oriented email
messages. The proactive nature of email also enables e-commerce companies to
"reach out" and deliver messages promoting their products or services directly
to a targeted audience, while enabling the individual recipients to interact
directly with the eCommercial.

   We use our own proprietary eCommercial authoring software and complementary
third party technologies to produce Internet-based direct response advertising
campaigns. These campaigns are modeled on proven and accepted marketing
principles. Any business that is currently implementing traditional (non-
Internet) direct response advertising campaigns or is attempting to market on
the Internet is a prospective customer of ours.

Industry Background

   The Internet. The Internet has grown explosively in recent years, and is
rapidly changing the face of business. Some key Internet statistics include:

  . Access: The number of Americans going online jumped from 45 million to 63
    million in the last year alone, according to a recent study by America
    Online and Roper Starch Worldwide.

                                       1
<PAGE>

  . Use: Email is the most widely used Internet application, with the number
    of emailboxes expected to increase from 240 million worldwide in 1998 to
    590 million in 2003, according to International Data Corporation.

  . Commerce: The amount of merchandise sold over the Internet is expected to
    increase from $43 billion in 1998 to $1.3 trillion in 2003, according to
    Forrester Research.

  . Advertising: Internet advertising is expected to grow from $1 billion in
    1998 to $33 billion in 2003, according to Forrester Research.

   This growth has been spurred by developments such as easy-to-use Web
browsers, the availability of inexpensive multimedia PCs and Internet access,
the adoption of more robust network architectures, and the emergence of
compelling Web-based content and commerce applications. The proliferation of
email accounts has enabled businesses to use email as the primary means to
proactively communicate with their customers online. For example, email is
often used to confirm electronic transactions and to notify customers of
important new developments or product offerings.

   Much of the Internet's rapid evolution towards becoming a mass medium can be
attributed to the accelerated pace of technological innovation, which has
expanded the Web's capabilities and improved users' experiences. Most notably,
the Internet has evolved from a mass of static, text-oriented Web pages and
email services to a much richer environment, capable of delivering graphical,
interactive and multimedia content.

   Direct Marketing. Direct marketing, always a significant portion of overall
advertising spending, is becoming a significant force on the Internet. Some key
statistics:

  . Overall: Businesses and other organizations spent approximately $285
    billion on general advertising in 1998, of which 56% or $160 billion was
    spent on direct marketing, according to the Direct Marketing Association.

  . Internet-based: In 2002, Forrester Research estimates that direct
    marketing will make up 60% of all Internet advertising, up from 15% in
    1998.

   Email marketing allows businesses to cost-effectively target online
customers through customized email campaigns. Email did not initially gain wide
acceptance as a marketing tool because of concerns regarding privacy and
unsolicited communication. With the recent advent of permission-based email,
where individuals sign up or "opt-in" to receive information from specific
sources on topics of interest to them, email has become an increasingly
important direct marketing tool. Email campaigns offer significant advantages
over traditional direct mail, including reduced cost, more rapid delivery, and
a greater degree of personalization. Further, response rates for direct email
campaigns can be much higher than for traditional direct mail campaigns.

Products and Services

   Our technology has significant advantages over Internet-based content
delivery. Internet users can interact with the broadcast content and can view
and respond to an eCommercial when convenient, rather than requiring online
viewing. In addition, our technologies allow us to provide highly specific
feedback on the effectiveness of each campaign to our customers.

   Our competitive advantage arises from our proprietary authoring software,
patent-pending Internet distribution network, and campaign tracking systems.
Rather than providing real-time multimedia content delivery services similar to
that which is provided by companies like Broadcast.com, in which users must
have an online connection to the content provider, we deliver eCommercials in a
manner that allows end users to view them at their leisure. The following is a
list of our revenue sources:

   eCommercial Production. eCommercial production is managed by our eComStudio
production unit. Sound and video production is as complex as the client
requires, and can involve simple editing or more elaborate on-location filming
or special effects.

                                       2

<PAGE>

   Campaign Consultation. Campaign design and implementation is managed by
eComStudio. Consultation charges vary depending on the size, scope and length
of a given campaign.

   eCommercial Network Deliveries. eCommercials are typically delivered as
email attachments and are the responsibility of our eComNetwork business unit.
eCommercial delivery is generally handled in one of three ways:

  . Broadcast to a subscriber base

  . Sent individually using our Virtual Prospector(TM) system

  . Downloaded from e-commerce and other web sites.

   In any case, eCommercial delivery pricing depends on the file size of the
eCommercial and the number of eCommercials sent.

   eCommercial Activity Tracking and Reporting. Activity tracking and reporting
is handled by our eComTracker unit. Pricing for this service is based upon the
number of email addresses tracked, the level of detail captured, reporting
features and campaign duration.

   eCommercial Merchandise Sales Revenue-Sharing. Sales of products or services
through eCommercials may result in variable commission revenues to us depending
on the product or service being sold.

   eCommercial Ad Sponsorship Revenue-Sharing. In certain cases, our customers
choose to sell or have us sell sponsorship ads on their eCommercial. Each
eCommercial can support multiple sponsorships. All customer sponsorships are
subject to revenue sharing with us.

Business Strategy

   We believe that eCommercials provide distinct advantages over more
traditional methods of advertising. Companies who desire to use the Internet to
promote or sell products and services have a turnkey solution available to them
through our team of web programmers, content designers, product managers and
network engineers.

   One of the principal advantages of an eCommercial direct-response
advertising program is the comprehensive, informative nature of eCommercials.
An eCommercial is an executable file (giving it the same functional capability
of a standard Windows program), and each eCommercial has its own unique
identification number, allowing advanced campaign tracking and reporting.
eComTracker software reports on activity by number of video plays, click-
throughs, jump page activity, lead capture and sales transactions.

   Traditional direct marketing programs, which typically include direct mail,
print media ads, or broadcast media ads, can produce "Information Gaps" for
intended recipients that impede the selling process. Information Gaps occur
when the prospective customer requires more information to make a purchasing
decision. A recipient of an eCommercial receives a compelling multimedia
presentation and is led through the sales process seamlessly (via interactive
web links), minimizing friction points and gaps, resulting in shorter selling
cycles, a lower selling cost, and increased marketing effectiveness.

Sales and Marketing

   Our key marketing objective is to brand ourselves as the leading Internet
direct marketing network. To achieve this objective, we have a national team of
sales people and are pursuing direct sales and sales via resellers to market
leaders in several industries, including, but not limited to:

  . Entertainment

  . Electronic Commerce web sites

                                       3

<PAGE>

  . Telecommunications

  . Financial Services

  . Travel

  . Computer Hardware/Software

  . Industrial Products

  . Government

Strategic Relationships

   Currently, we have a strategic relationship agreement with Lockheed Martin
Integrated Business Solutions (IBS), a leading systems integrator, which
provides for joint marketing and service delivery efforts and allows us to
utilize Lockheed Martin in establishing and managing e-commerce projects.

   We are currently negotiating several additional strategic relationships,
primarily with technology companies that provide products or services which
enhance the functionality or marketing of our technologies.

Intellectual Property

   We regard our copyrights, trademarks, trade secrets and similar intellectual
property as critical to our success, and we rely on a combination of copyright
and trademark laws, trade secret protection, confidentiality and non-disclosure
agreements and contractual provisions with our employees and with third parties
to establish and protect our proprietary rights.

Patents and Proprietary Technology

   We have filed fourteen patent applications through the U.S. Patent and
Trademark Office under the Patent Cooperation Treaty designating all member
countries, including the United States, essentially all of Europe, Japan,
Korea, China, Canada and Mexico. These patent applications cover aspects of our
proprietary eCommercial authoring software and our network architecture, as
well as methods of using eCommercials and related media in marketing. We plan
to file additional patent applications in the future with respect to various
additional aspects of these and other technologies. We continue to develop
proprietary computer software. We mark our software with copyright notices, and
intend to file copyright registration applications where appropriate. We have
also filed several federal trademark registration applications for trademarks
and service marks we use. In addition, we seek to protect certain proprietary
aspects of our products through nondisclosure agreements with our employees,
contractors and other third parties. There can, however, be no assurance that
any patents, copyright registrations, or trademark registrations applied for by
us will be issued, or if issued, will sufficiently protect our proprietary
rights.

   We intend to continue to seek patent protection for technologies that we
consider important to the development of our business. We also intend to rely
upon copyright, trademark, trade secrets, know-how, and continuing
technological innovations to develop and maintain a competitive advantage.

Government Regulation

   Although there are currently few laws and regulations directly applicable to
the Internet, it is likely that new laws and regulations will be adopted in the
United States and elsewhere covering issues such as broadcast license fees,
copyrights, privacy, pricing, sales taxes and characteristics and quality of
Internet services. The adoption of restrictive laws or regulations could slow
Internet growth. The application of existing laws and regulations governing
Internet issues such as property ownership, libel and personal privacy is also
subject to substantial uncertainty. There can be no assurance that current or
new government laws and regulations, or the application of existing laws and
regulations (including laws and regulations governing issues such as property

                                       4


<PAGE>

ownership, taxation, defamation and personal injury), will not expose us to
significant liabilities, slow Internet growth or otherwise hurt us financially.

   We currently do not collect nor do we intend to collect sales or other taxes
with respect to the sale of services or products in states and countries where
we believe we are not required to do so. We do collect sales and other taxes in
the states in which we have offices and believe we are required by law to do
so. One or more states or countries have sought to impose sales or other tax
obligations on companies that engage in online commerce within their
jurisdictions. A successful assertion by one or more states or countries that
we should collect sales or other taxes on products and services, or remit
payment of sales or other taxes for prior periods, could have a material
adverse effect on our business, results of operations and financial condition.

   The Communications Decency Act of 1996 (the "CDA") was enacted in 1996.
Although those sections of the CDA that, among other things, proposed to impose
criminal penalties on anyone distributing "indecent" material to minors over
the Internet were held to be unconstitutional by the U.S. Supreme Court, there
can be no assurance that similar laws will not be proposed and adopted.
Although we do not currently distribute the types of materials that the CDA may
have deemed illegal, the nature of such similar legislation and the manner in
which it may be interpreted and enforced cannot be fully determined, and
legislation similar to the CDA could subject us to potential liability, which
in turn could have an adverse effect on our business, financial condition and
results of operations. Such laws could also damage the growth of the Internet
generally and decrease the demand for our products and services, which could
adversely affect our business, results of operations and financial condition.

Competition

   Although asynchronous messaging is a rapidly emerging Internet marketing
technology, the market for Internet advertising services is highly competitive
and we expect that competition will continue to intensify. We compete with (i)
online services, other Web site operators and advertising networks, as well as
traditional media such as television, radio and print, for a share of
advertisers' total advertising budgets and (ii) local radio and television
stations and national radio and television networks for sales of advertising
spots. There can be no assurance that we will be able to compete successfully
or that the competitive pressures faced by us will not harm us financially.

   We believe that the principal competitive factors for attracting advertisers
include the number of users accessing the advertising message, the demographics
of our users, our ability to deliver focused advertising, and interactivity and
the overall cost-effectiveness and value of advertising offered by us. We
believe that the number of companies selling Web-based advertising and the
available inventory of advertising space have recently increased substantially.
Accordingly, we may face increased pricing pressure for the sale of
advertisements. Reduction in our advertising revenues would have a negative
financial impact.

   We also compete for traditional media advertising sales with national radio
and television networks, as well as local radio and television stations. Local
radio and television content providers and national radio and television
networks may have larger and more established sales organizations than us.
These companies may have greater name recognition and more established
relationships with advertisers and advertising agencies than us. Such
competitors may be able to undertake extensive marketing campaigns, obtain a
more attractive inventory of ad spots, adopt more aggressive pricing policies
and devote substantially more resources to selling advertising inventory.

Research and Development

   We have developed several proprietary technologies which are used in a
variety of Internet-related products and services. These products and services
are continually being enhanced to meet the needs of the Internet advertiser and
retailer. The Research and Development department is organized by area of
interest including Multimedia Development, Database Development, Web
Development, and Networking. Each development area requires highly specialized
individuals with extensive backgrounds in their respective disciplines.

   Through September 30, 1999, we had incurred $320,766 of research and
development expenses in the engineering of our software tools and the
eComNetwork.

Employees

   As of October 31, 1999, we had 41 full-time employees. None of our employees
is subject to a collective bargaining agreement and we believe that our
relations with our employees are good.

                                       5

<PAGE>

ITEM 2: FINANCIAL INFORMATION

                            Selected Financial Data

   The following summary financial data should be read together with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and our financial statements and the notes thereto included herein.
The Statement of Operations Data for the period ending September 30, 1999 and
the Balance Sheet Data as of September 30, 1999 are derived from, and are
qualified by reference to, our audited financial statements included elsewhere
herein.

<TABLE>
<CAPTION>
                                                                 For the period
                                                                 from inception
                                                                (March 26, 1999)
                                                                to September 30,
                                                                      1999
                                                                ----------------
   <S>                                                          <C>
   Statement of Operations Data
   Revenues....................................................   $     6,250
                                                                  -----------
   Operating expenses:
     Development...............................................       320,766
     Production................................................       139,674
     Sales and marketing.......................................     1,060,795
     General and administration................................       684,343
     Depreciation and amortization.............................       107,892
                                                                  -----------
       Total operating expenses................................     2,313,470
                                                                  -----------
     Operating loss............................................    (2,307,220)
   Interest income.............................................        24,274
   Provision for income taxes..................................        (1,600)
                                                                  -----------
     Net loss..................................................   $(2,284,546)
                                                                  ===========
   Net loss per common share outstanding.......................   $     (0.26)
                                                                  ===========
   Weighted average common shares outstanding..................     8,751,760
                                                                  ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                   September 30,
                                                                       1999
                                                                   -------------
   <S>                                                             <C>
   Balance Sheet Data
   Cash and cash equivalents......................................  $4,744,741
   Working capital................................................   2,351,053
   Total assets...................................................   6,886,141
   Total liabilities..............................................   2,543,090
   Stockholders' equity...........................................   4,343,051
</TABLE>

                                       6

<PAGE>


   Management's Discussion and Analysis of Financial Condition and Results of
                                   Operations

   The following discussion contains forward-looking statements that involve
risks and uncertainties. Our actual results could differ substantially from
those anticipated in these forward-looking statements as a result of many
factors, including those set forth under "Risk Factors" in our Registration
Statement on Form S-1 (No. 333-91819) filed on November 30, 1999. The following
discussion should be read together with our financial statements and related
notes included herein.

Overview

   Our revenues are derived from the production and delivery of Internet direct
marketing brochures and campaigns developed for each customer utilizing the
proprietary eCommercial technology and patent-pending network. eCommercial
production services include theme development, eCommercial design and layout,
video production, special effects, hyperlink recommendations, hyperlink page
design and creation, reporting and sales cycle consultation. We have also
developed email subscriber programs to promote subscriber registration and to
sponsor advertising coordination, and we offer demographic and list development
as part of our direct marketing programs.

   Revenues are recognized when the services are rendered or eCommercials
delivered. Customers are generally billed in advance of production and delivery
of eCommercials.

   We generate revenues from production fees, for delivery and tracking of
eCommercials, and for consulting. In addition, we may generate revenues from
corporate sponsorships and from revenue-sharing arrangements with our clients.

   We currently sell our products and services through a direct sales force and
are developing a network of resellers.

Results of Operations

   For the period from March 26, 1999 (inception) to September 30, 1999,
revenues from eCommercial broadcast services totaled $6,250, as we focused on
developing our technologies and increasing our ability to serve customers.

   Our net loss of $2,284,546 can be attributed to development, marketing and
selling, and general and administrative expenses incurred during the Company's
development stage.

   Development expenses consist primarily of salaries and related expenses for
design engineers and other technical personnel, including consultants, and were
focused on continued advancements in eCommercial technology and the creation of
the eComNetwork. Total costs through September 30, 1999 amounted to $320,766.
We charge all research and development expenses to operations as incurred. We
believe that continued investment in research and development is critical to
our long-term success. Accordingly, we expect that our research and development
expenses will increase in future periods.

   Production efforts focused on developing the eComStudio, which included
building a team of creative people and producing initial eCommercials and
related websites, in addition to building our own website, eCommercial.com, and
creating in-house marketing and support collateral materials. Total costs
through September 30, 1999 amounted to $139,674.

   Sales and marketing expenses through September 30, 1999 amounted to
$1,060,795 and consisted primarily of salaries and related expenses for
developing our direct and reseller organizations, as well as marketing expenses
designed to create and promote brand awareness for eCommercials. Included in
this amount is a non-cash charge of $240,000, which represents the value of the
common stock issued upon the

                                       7

<PAGE>

signing of a strategic partnership with Lockheed Martin Corporation, and a non-
cash charge of $78,780, which represents compensation expense related to the
issuance of stock options. We intend to pursue aggressive selling and marketing
campaigns and to expand our reseller organization, continue branding efforts
and identifying strategic partners. We therefore expect that our sales and
marketing expenses will increase in future periods.

   General and administrative costs of $684,343 through September 30, 1999
primarily included salaries and related expenses for administrative, finance
and human resources personnel, professional fees and other corporate expenses
related to establishing our operations. Included in this amount is a non-cash
charge of $86,455, which represents compensation expense related to the
issuance of stock options. We expect that, in support of our continued growth
and our operations as a public company, general and administrative expenses
will increase in the foreseeable future.

Recent Financing

   In November 1999, we completed a private placement offering of 1,263,073
shares of series B preferred stock at $8 per share. Gross proceeds amounted to
$10,104,584. The shares were sold to approximately 185 accredited investors.
Net proceeds to us, after selling commissions of $819,242 and direct offering
costs of $121,869, totaled $9,163,473, of which $1,402,981 was received after
September 30, 1999. We intend to use the net proceeds in our continuing
operations.

Liquidity and Sources of Capital

   As of September 30, 1999, we had current assets of $4,894,143 and current
liabilities of $2,543,090. This represents working capital of $2,351,053.
Current liabilities included $2,200,412 of liabilities acquired in
acquisitions, of which $1,800,000 is reserved to pay the judgment in the Voxel
matter. One of our significant shareholders, who is also an officer and
director, has agreed to repay to us in common stock or cash, at his option, any
amounts we must pay to the plaintiffs in this matter. See "Item 1 - Business--
Legal Proceedings."

   For the period from inception (March 26, 1999) to September 30, 1999, we
used $2,013,188 of cash for operating activities, and growing the
organizational infrastructure necessary to be able to service our customers.

   During the same period, $1,263,133 of cash was used in investing activities,
primarily for acquisitions of fixed assets used to expand our technology
infrastructure and the eComNetwork. $8,021,062 was provided by financing
activities, primarily from issuances of common and preferred stock.

Our Plan of Operation for the Next Twelve Months

   While we expect to begin generating significant revenues during the next
twelve months, it is likely that we will need to pursue additional funding in
order to continue the development of our technology infrastructure and add to
our capacity to provide services to our customers. We expect the number of
employees to increase during that time.

   There can be no assurance that additional equity or debt financing, if
required, will be available on terms that are acceptable, or at all.

                                       8

<PAGE>

Year 2000

   There is significant concern that certain computer programs and computers
are not presently configured to recognize the year 2000 or succeeding years.
This defect in computer functions could have a serious adverse impact upon our
industry and other industries if various computer programs and applications
cease to function or function erroneously as we approach the year 2000. We
expect the year 2000 compliance problems we may face to fall within three
general categories:

  1) Our own information technology ("IT").

  2) Failure or malfunction in non-IT systems due to their computer
     components such as telephone systems, security systems, etc.

  3) Failure among third party service providers.

   We believe that we have addressed our year 2000 problems related to our own
IT systems and have determined that our existing, as well as in-development,
internal hardware and software will function past the year 2000 without
modification. We have also addressed our non-IT systems and believe that these
systems also will function past the year 2000, without modification. We do not
believe that there are any feasible plans to adjust operations to potential
industry-wide problems, such as may occur with third party service providers,
suppliers or outsource consultants. We will deal with those problems when and
if they arise on a case-by-case basis.

   Expenses incurred by us related to the year 2000 issue for the period from
March 26, 1999, (inception) to September 30, 1999, were not significant.
Amounts to be spent during the remainder of 1999 and the beginning of 2000 are
also not expected to be significant.


ITEM 3: PROPERTIES

   Our headquarters and production facilities are in Aliso Viejo, California
with a sales office in San Clemente, California. Our monthly rent for these
facilities totals $10,388. The leases for these facilities terminate when we
move into our permanent 12,000 square foot office space at 101 Enterprise,
Suite 340, Aliso Viejo, California 92656, planned for December 1999. The base
rent for the permanent headquarters is $29,642 per month. This lease expires in
November 2004.

   We also lease an office in Cupertino, California at a current monthly rent
of $10,091, a portion of which will be subleased to an unrelated party. This
lease expires September 1, 2004.

   In addition, effective December 1, 1999, we will be opening an office in New
York City, in space we will be subleasing for $2,883 per month. We anticipate
that we will require additional space within the next 12 months and that
suitable additional space will be available on commercially reasonable terms,
although there can be no assurance in this regard. We do not own any real
estate.


                                       9
<PAGE>

ITEM 4: SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

   The following sets forth certain information as of October 31, 1999 (the
"Reference Date") with respect to the beneficial ownership of our common stock,
(i) by each person known by us to own beneficially more than five percent of
our common stock, (ii) by each executive officer and director, and (iii) by all
officers and directors as a group. Unless otherwise indicated, all persons have
sole voting and investment powers over such shares, subject to community
property laws. As of the Reference Date, there were 9,536,623 shares of common
stock and 1,231,823 shares of preferred stock outstanding.

<TABLE>
<CAPTION>
                                                            Number of Percent
               Name and Address of Owner(1)                 Shares(2) of Class
               ----------------------------                 --------- --------
<S>                                                         <C>       <C>
Thomas J. Blakeley, CEO, President, Chairman............... 2,000,000   21.0%
Mark Grundy, COO, EVP, Director............................   120,000    1.2
Eric A. McAfee, EVP, Corporate Secretary, Director......... 2,036,567   21.4
John Troiano, Director(3)..................................    24,500    0.3
 c/o @ONEX LLC, 712 Fifth Avenue, 40th Floor
 New York, NY 10019
Michael R. Friedl, CFO, Treasurer..........................    60,000    0.6
Ross Teasley, VP, Marketing................................       --     --
All directors and executive officers taken as a group...... 4,431,733   44.7
Clyde Berg.................................................   933,333    9.8
 10050 Bandley Drive
 Cupertino, CA 95014
@ONEX LLC(4)...............................................   525,000    5.2
 712 Fifth Avenue, 40th Floor
 New York, NY 10019
Joseph McCarthy............................................   480,000    5.0
 PO Box 361256
 Milpitas, CA 95036-1256
</TABLE>
- --------
(1) Except as otherwise noted, the address for each person is c/o
    eCommercial.com, Inc., 95 Enterprise Suite 360, Aliso Viejo, CA 92656.

(2) Unless otherwise noted, we believe that all persons named in the table have
    sole voting and investment power with respect to all shares of common stock
    listed as beneficially owned by them. A person is deemed to be the
    beneficial holder of securities that can be acquired within 60 days from
    the Reference Date upon the exercise of warrants or options. Each
    beneficial owner's percentage ownership is determined by including shares,
    underlying options or warrants which are exercisable currently, or within
    60 days following the Reference Date, and excluding shares underlying
    options and warrants held by any other person.

(3) Mr. Troiano is a manager of @ONEX LLC. He disclaims beneficial ownership of
    shares owned by @ONEX LLC.

(4) @ONEX LLC is wholly-owned by Onex Corporation. Mr. Gerald W. Schwartz is
    the Chief Executive Officer of Onex Corporation and owns stock having a
    majority of the voting power of Onex Corporation's outstanding stock. Onex
    Corporation and Mr. Schwartz may also be deemed beneficial owners of the
    shares owned by @ONEX LLC. The business address of Onex Corporation and Mr.
    Schwartz is 161 Bay Street, Toronto, Ontario M5J 2S1, Canada.

                                       10

<PAGE>

ITEM 5: DIRECTORS AND EXECUTIVE OFFICERS

Directors and Executive Officers

   The directors and executive officers of the company, their respective ages
and positions with us are as follows:

<TABLE>
<CAPTION>
   Name                     Age                          Position
   ----                     ---                          --------
   <S>                      <C> <C>
   Thomas J. Blakeley......  40 Chief Executive Officer, President, Chairman of the Board
   Mark Grundy.............  38 Chief Operating Officer, Executive Vice President, Director
   Eric A. McAfee..........  37 Executive Vice President, Corporate Secretary, Director
   John Troiano............  29 Director
   Michael R. Friedl.......  36 Chief Financial Officer, Treasurer
   Rick McEwan.............  35 Executive Vice President of Engineering
   Michael Briola..........  29 Vice President, Creative Director
   Ross Teasley............  36 Vice President of Marketing
</TABLE>

   Thomas J. Blakeley, 40, CEO, President and Chairman of the Board. Mr.
Blakeley founded eCommercial.com, and currently serves as President, Chief
Executive Officer and Chairman of the Board. Prior to joining us, Mr. Blakeley
was involved with several companies producing leading edge Internet products.
As director of marketing and sales for San Diego-based Cubic Videocomm, Mr.
Blakeley was responsible for the introduction of CVideo-Mail, one of the first
video email products and currently one of the most popular video email programs
in the retail software industry. In 1992, Mr. Blakeley founded Travel Edge
Solutions, a company that developed the first Internet-based airline
reservation processing system. Mr. Blakeley served as the Vice President of
marketing and sales for QSA Technology in 1983, and was responsible for the
introduction of the airline industry's first PC-based airline reservation
systems for United Airlines, Trans World Airlines and Texas Air's SystemOne
starting in 1985.

   Mark Grundy, 38, Executive Vice President, Chief Operating Officer and
Director. Mr. Grundy joined the Company in May 1999 as Executive Vice
President, Chief Operating Officer and a director. In 1990, he founded
Destination America, Inc. a company that provided English language tours of the
United States. Mr. Grundy served as President of Destination America from its
inception until joining eCommercial.com in May 1999. From 1981 to 1990, he
developed sales and marketing strategies for Americantours International, Inc.,
the largest wholesale inbound travel company in the United States, where he
served as Vice President, Sales and Marketing.

   Eric A. McAfee, 37, Executive Vice President and Director. Mr. McAfee is the
co-founder of eCommercial.com and currently serves as Executive Vice President,
Corporate Secretary and a Director of the company. Mr. McAfee is also a
principal at Berg McAfee Companies, a Silicon Valley venture capital
partnership based in Cupertino, California, with investments in Internet,
software and telecommunications companies. Mr. McAfee currently serves on the
board of directors of several companies, including Breakthrough Software, an e-
commerce software company. Prior to joining us, Mr. McAfee founded several
other companies, including PC-card manufacturer New Media Corporation and
Global Digital Technologies, an Internet software company which provides the
San Jose Mercury News, Los Angeles Times and other newspapers with system
software for Internet applications. Mr. McAfee has also served for six years as
a member of the Board of Directors of the California Manufacturer's
Association. Mr. McAfee is a graduate of Fresno State University with a B.S. in
Management (with an emphasis in statistics) and the Stanford Graduate School of
Business Executive Program.

   John Troiano, 29, Director. Mr. Troiano, who joined our Board in November
1999, is the Managing Director of @ONEX LLC, a significant shareholder of the
Company. @ONEX LLC is wholly-owned by Onex Corporation, Canada's ninth largest
company. Mr. Troiano has led Onex' strategic investments in a number of

                                       11

<PAGE>

areas, particularly e-commerce and the Internet. He has also initiated and
developed value creation ideas in a number of other industry sectors where Onex
may now invest, specifically telecommunications, financial services and
consumer products. Before joining Onex, he was employed by Donaldson, Lufkin &
Jenrette in both the Investment Banking and Merchant Banking Groups. He also
worked in corporate finance for Gleacher & Co. in New York. Mr. Troiano
received his B.S. in Economics (summa cum laude) from the Wharton School,
University of Pennsylvania; and his M.B.A. from the Harvard Graduate School of
Business Administration.

   Michael R. Friedl, CPA, 36, Chief Financial Officer. Mr. Friedl joined the
company as Chief Financial Officer and Treasurer in May 1999. Prior to joining
us, Mr. Friedl served as President of DialRight Software, Inc., a database
utility company he co-founded and a company for which he continues to serve as
a member of its board of directors. Prior to joining DialRight, Mr. Friedl was
the Chief Financial Officer of V-Systems, Inc., a software company that spun
out DialRight as a separate venture. From 1995 to 1997, Mr. Friedl served as
Chief Financial Officer for publicly-held Grip Technologies, Inc., an Irvine,
California, manufacturer of golf club components. From 1993 to 1995, Mr. Friedl
served as Corporate Controller for New Media Corporation, a high-tech
manufacturing company. From 1986 to 1993, Mr. Friedl worked in public
accounting, most recently for Arthur Andersen & Co. where he served as an Audit
Manager. Mr. Friedl is a graduate of Kent State University and is a Certified
Public Accountant licensed in Ohio and California.

   Richard R. McEwan, 35, Executive Vice President of Engineering. Mr. McEwan
joined the company in April 1999 as Vice President of Engineering. Prior to
joining us, Mr. McEwan served as President, CEO, and a co-founder of Zap
International, a video compression technology company which was acquired by the
Company in April 1999. Prior to co-founding Zap International, Mr. McEwan was a
manager with Fourth Communications Network from 1993 through 1998, where he
managed the development of Internet systems for the hotel industry based on
Microsoft Windows NT Server, Windows 3.1/95, and NT Workstation as well as the
database systems for statistical gathering for all of Fourth Communications'
Internet-related advertising and commerce information. Prior to joining Fourth
Communications, Mr. McEwan ran his own consulting business where he created
custom sales information databases for various organizations including Agenda
Sales Inc., Pilot Pen Corporation, and Media and Creative Services. Before
entering the consulting field, Mr. McEwan spent over eight years in several
technical and marketing duties for technology companies such as SuperMac
Technology, RasterOps Corporation, and Ramtek Corporation.

   Michael Briola, 29, Vice President, Creative Director. Mr. Briola joined the
company in April 1999 as Vice President, Creative Director. Prior to joining
us, Mr. Briola founded and served as Vice President of Marketing and a director
of Zap International, where he played a major role in the development of the
Zap Media Messenger technology. Prior to his work at Zap International, Mr.
Briola co-founded Cameo International (now AnTares Systems) where he served as
Vice President of Technology and Marketing. Prior to founding Cameo, Mr. Briola
was responsible for the North American launch of MegaChips Corporation, a
$200 million Japanese semiconductor design firm specializing in audio/video
codec and systems technologies. Previously, Mr. Briola served as Technical
Sales Director, Professional Products Division for InVision Interactive, Inc.
and was responsible for developing and maintaining sales channels in the United
States and abroad. From 1993 to 1996, Mr. Briola maintained a consulting
practice dedicated to supplying high-end computer-based multimedia design and
production equipment where he designed facilities and equipment systems for
clients such as Texas Instruments, J.C. Penny, Sonic Media, West End Post, and
Dallas Sound Labs.

   Ross Teasley, 36, Vice President of Marketing. Mr. Teasley joined the
company as Vice President of Marketing in August 1999. Prior to joining us, Mr.
Teasley developed many of the unique, integrated marketing programs at
Autobytel.com, including broadcast television campaigns, affiliate marketing,
and rich-media programs. During his tenure there, Autobytel.com brand awareness
increased to the seventh most recognized e-commerce brand on the Internet. In
1993, Mr. Teasley co-founded HyperHead New Media, an award-winning content
publishing venture to produce CD-ROMs and Internet-based publications for the
music, sports and entertainment industries. Clients included Warner Brothers
Records, Sony Music, the Motion Picture Corp. of

                                       12

<PAGE>

America, Young & Rubicam, Cole & Weber, and National Video Subscriptions-TV.
Prior to that, Mr. Teasley co-founded Infoscan, Inc., a publishing, data
conversion and information management consultancy which supplied complex,
artificial intelligence knowledge based systems to clients like the U.S.
Library of Congress, Ford Motor Company, EuroDisney, the Central Intelligence
Agency and Unisys. Mr. Teasley graduated from the University of Michigan with
a dual-concentration honors degree in Slavic Languages and East European
History.

Other Significant Employees

   Other significant employees of the company, their respective ages and
positions with us are as follows:

<TABLE>
   <S>                            <C> <C>
   Serge Herring.................  50 Vice President of Research & Development

   Adrian Turcotte...............  48 Vice President of Media Development

   Edward Roberts................  33 Vice President of Information Technologies
</TABLE>

   Serge Herring, 50, Vice President of Research & Development. Mr. Herring
joined the company in April 1999 as Director of Program Development, and was
named Vice President of Research & Development in November 1999. Prior to
joining us, Mr. Herring was Senior Software Engineer for Zap International, a
video compression technology company which was acquired by the company in
April 1999. Prior to Zap International, Mr. Herring worked in research and
development for Innovacom, Inc., a video compression company serving the
broadcast industry. Prior to Innovacom, he worked as a Principle Engineer for
Intellect Electronics, Inc., a developer of point-of-sale terminals for the
retail and banking industries.

   Adrian Turcotte, 48, Vice President of Media Development. Mr. Turcotte
joined the company as Vice President of Media Development in April 1999. Mr.
Turcotte's professional experience includes success in many different areas of
the Computer Services and Entertainment industries. His knowledge of
international consumer markets has contributed to the worldwide success of
Odyssey Productions where, as Executive Producer of the immensely popular and
critically acclaimed "Mind's Eye Series", he coordinated the business side of
feature film production and marketing. As a founder of Test Drive, Inc., Mr.
Turcotte was involved in the development of the first "try before you buy"
electronic software distribution and sales system. Test Drive was later
acquired by R.R. Donnelley. Previously, he was involved with marketing and
sales of the world's first dial-up access to airline reservation systems at
QSA Technology. Mr. Turcotte holds a Master's Degree from UCLA.

   Edward Roberts, 33, Vice President of Information Technologies. Mr. Roberts
joined the company as Director of Information Technologies in May 1999, and
was named Vice President of Information Technologies in August 1999. Prior to
joining us, Mr. Roberts was the technical lead for the planning and deployment
of the worldwide implementation of Microsoft Windows NT and Microsoft Exchange
for Ingram Micro, Inc., a $22 billion computer distributor. Mr. Roberts' prior
experience also includes six years in the U.S. Navy working with Computers and
Radio Communications, and service as the Regional Systems Manager for
Intergraph Corporation, managing the internal systems for 12 offices in a 7-
state area. Mr. Roberts has also created two successful Microsoft-based
systems consulting practices, the first with an Orange County-based value-
added reseller and then with Inacom Corporation, the leading supplier of
hardware and software technologies to Fortune 1000 companies. Mr. Roberts'
professional activities include service as President of the Orange County
Microsoft NT Users Group, co-author of Que's "Special Edition Using Microsoft
Exchange Server 4.0", guest speaker at SoftBank Expo's Windows NT Intranet
Solutions on "Exchange Tuning and Optimization" and "Supporting Nomadic Users
in an NT Environment." Mr. Roberts is also the Messaging/Collaboration Track
chair for the IDG WorldExpo/Microsoft Windows 2000 Conference and Expo in San
Francisco.


                                      13
<PAGE>

ITEM 6: EXECUTIVE COMPENSATION

   The following table sets forth the total compensation for each of our most
highly compensated executive officers whose total salary and bonus for the year
ended September 30, 1999 would have exceeded $100,000 on an annualized basis
(collectively, the "Named Executive Officers"):

                           Summary Compensation Table

<TABLE>
<CAPTION>
Name and Principal Position                              Salary   Bonus  Options
- ---------------------------                             -------- ------- -------

<S>                                                     <C>      <C>     <C>
Thomas Blakeley, Chief Executive Officer(1)............ $178,000 $   --      --

Mark Grundy, Chief Operating Officer(1)................  168,000  10,000 225,000

Eric A. McAfee, Executive Vice President(1)............  172,000     --      --

Michael Friedl, Chief Financial Officer................  110,000   3,000 100,000

Deborah Olinto, Vice President of Sales(2).............  130,000     --  100,000

Ross Teasley, Vice President of Marketing..............  120,000     --   85,000
</TABLE>
- --------
(1) Effective October 1, 1999, we entered into employment contracts with these
    executives specifying levels of compensation, duties and cause for
    termination.

(2) Effective October 2, 1999, Ms. Olinto left the company. No severance was
    paid, and all of her options were forfeited.

Fiscal 1999 Stock Option Grants to Executives

   The following table sets forth for each of the Named Executive Officers
certain information concerning stock options granted during fiscal 1999.

<TABLE>
<CAPTION>
                                                     % of  Exercise
Name and Principal Position             Options      Total  Price   Expiration
- ---------------------------             -------      ----- -------- ----------

<S>                                     <C>          <C>   <C>      <C>
Thomas Blakeley, Chief Executive
 Officer...............................     --         --     --        --

Mark Grundy, Chief Operating Officer... 175,000(1)      8%   $ 1       2005

                                         50,000(2)      2      8       2005

Eric A. McAfee, Executive Vice
 President.............................     --         --     --        --

Michael Friedl, Chief Financial
 Officer............................... 100,000(3)      5      1       2004

Deborah Olinto, Vice President of
 Sales................................. 100,000(4,5)    5      8       2005

Ross Teasley, Vice President of
 Marketing.............................  85,000(4)      4      8       2005
</TABLE>
- --------
(1) This option was granted in April 1999 and vests one-third in April 2000
    with the remainder vesting quarterly over the following two years.

(2) This option was granted in September 1999 and vests one-third in September
    2000 with the remainder vesting quarterly over the following two years.

(3) This option was granted in April 1999. 60,000 shares of which are
    immediately vested, 40,000 shares of which vest one-third in April 2000
    with the remainder vesting quarterly over the following two years.

(4) These options were granted in August 1999 and vest one-third in August 2000
    with the remainder vesting quarterly over the following two years.

(5) Effective October 2, 1999, Ms. Olinto left the company. No severance was
    paid, and all of her options were forfeited.

                                      14

<PAGE>

Stock Option Exercises And Year-End Value Table

   The following table reflects the number of shares covered by both
exercisable and non-exercisable stock options as of September 30, 1999 for the
Named Executive Officers. Values for "in-the-money" options represent the
spread between the exercise price of existing options and the market value for
our common stock on September 30, 1999, which was $8.125 per share.

<TABLE>
<CAPTION>
                                                             Value of
                              Options Outstanding      In-the-Money Options
                           ------------------------- -------------------------
Name and Principal
Position                   Exercisable Unexercisable Exercisable Unexercisable
- ------------------         ----------- ------------- ----------- -------------
<S>                        <C>         <C>           <C>         <C>
Thomas Blakeley, Chief
 Executive Officer........      --            --           --            --

Mark Grundy, Chief
 Operating Officer........      --        225,000          --     $1,603,125

Eric A. McAfee, Executive
 Vice President...........      --            --           --            --

Michael Friedl, Chief
 Financial Officer........   60,000        40,000     $427,500       285,000

Deborah Olinto, Vice
 President of Sales(1)....      --        100,000          --         12,500

Ross Teasley, Vice
 President of Marketing...      --         85,000          --         10,625
</TABLE>
- --------
(1) Effective October 2, 1999, Ms. Olinto left the company. No severance was
    paid, and all of her options were forfeited.

Compensation of Directors

   We may reimburse directors for reasonable expenses pertaining to attending
meetings, including travel, lodging and meals but we do not pay directors for
their service as directors, as all of our directors are either executive
officers or significant shareholders.

Employment Agreements

   As of September 30, 1999, each of the Named Executive Officers was a party
to a Change in Control Agreement with us, which provides for payment of one
year salary to the executive if we are acquired by another company and he (or
she) loses his (or her) job.

   In addition, effective October 1, 1999, we entered into three-year
employment contracts with Messrs. Blakeley, Grundy and McAfee, setting forth
terms of their employment, as follows:

<TABLE>
<CAPTION>
                                                       Year Base Salary Bonus(1)
                                                       ---- ----------- --------
   <S>                                                 <C>  <C>         <C>
   Thomas Blakeley, Chief Executive Officer........... 2000   198,000     3.7%
                                                       2001   248,000
                                                       2002   298,000
   Mark Grundy, Chief Operating Officer............... 2000   178,000     1.9%
                                                       2001   228,000
                                                       2002   278,000
   Eric A. McAfee, Executive Vice President........... 2000   182,000     2.4%
                                                       2001   232,000
                                                       2002   282,000
</TABLE>
- --------
(1) Bonus is based upon a percentage of operating income.

   Each of these employment agreements provides for payment in the amount of
two years salary if we terminate their employment. In addition, each contract
provides a $1 million life insurance policy, a car allowance of $750 per month,
and a car down payment reimbursement of $5,000 every two years.

Stock Option Plans

   Our Board of Directors adopted our 1999 Stock Option Plan (the "Plan") in
April 1999. The Plan was established to furnish incentives for employees,
consultants and other participants to continue their service to us. We reserved
2,400,000 shares of common stock for issuance upon exercise of options granted
under the Plan, which have vesting schedules up to 3 years. However, in the
event we undergo a change in control, as defined in the Plan, all unvested
options immediately become fully vested.

   As of November 5, 1999, 2,191,500 options to purchase our Shares at exercise
prices ranging from $1 to $8 had been issued under the Plan. Our Board of
Directors administers the Plan. We intend to issue additional options or other
incentives to attract and retain qualified management and directors. Such plans
and incentives could have a dilutive effect on our common stock.


                                      15

<PAGE>

ITEM 7: CERTAIN RELATIONSHIPS AND TRANSACTIONS

   Certain executive officers and directors of the company are former
shareholders of eCommercial.com, Inc., a California corporation ("eCommercial
California"). Pursuant to the terms of the Merger Agreement dated as of April
19, 1999, between us and the shareholders of eCommercial California, those
executive officers and directors acquired an aggregate of 4,000,000 shares of
our common stock in exchange for their eCommercial California shares.

   In September 1999, the Company entered into a non-cancelable five-year
sublease for a satellite office in Cupertino, California. The sublease calls
for minimum monthly rental payments ranging from $10,091 per month at the start
of the lease and gradually increasing to $13,358 per month by the end of the
lease. The sublessor is a company related to Clyde Berg, a significant
stockholder and Eric McAfee, an officer, director and significant stockholder.
The sublease terms are identical to the terms of the sublessor's lease with the
landlord, and are favorable to the terms we would have been able to acquire on
our own.

ITEM 8: LEGAL PROCEEDINGS

   Although we have not become a party to any material legal proceeding since
eCommercial.com was founded, we are named as a defendant in a lawsuit filed in
connection with an Asset Purchase Agreement, dated November 25, 1998, pursuant
to which our predecessor, Wireless Netcom had proposed to acquire the assets of
Voxel, Inc. On October 27, 1999, the trial judge granted a summary judgment
motion in favor of the plaintiffs in the amount of $1.8 million. We plan to
request reconsideration of the summary judgment decision and aggressively
pursue a resolution of this matter.

   Pursuant to an indemnity agreement, one of our significant shareholders, who
is also an officer and director, has agreed to reimburse to us in common stock
or cash, at his option, any amounts we must pay to the plaintiffs. Accordingly,
we have included the entire amount with acquired liabilities as of September
30, 1999, and will record any reductions in the balance due or amounts received
in repayment as additional paid-in capital at the time such amounts are
received.

ITEM 9: MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S COMMON EQUITY AND
        RELATED STOCKHOLDER MATTERS

   The principal United States market for our common stock is the OTC Bulletin
Board. Our common stock began trading on the OTC Bulletin Board on April 29,
1999. The high and low bid prices for shares of our common stock for each
quarter since April 29, 1999 were as follows:

<TABLE>
<CAPTION>
                                                                       Low  High
                                                                      ----- ----
       <S>                                                            <C>   <C>
       Quarter ended June 30, 1999:.................................. 6 1/2  16
       Quarter ended September 30, 1999:............................. 7      10
</TABLE>
- --------
Source: www.otcbb.com

   These quotations represent inter-dealer prices, without retail mark-up,
markdown or commission, and may not represent actual transactions. On October
31, 1999, there were approximately 250 holders of record of our common stock
and 185 holders of record of our preferred stock.

                                       16

<PAGE>

ITEM 10: RECENT SALES OF UNREGISTERED SECURITIES

   Transactions prior to April 1999 were initiated by Wireless Netcom and its
predecessor company, Rubicon Sports. In connection with the merger of Wireless
Netcom and eCommercial California in April 1999, all preferred shares and
convertible debt balances were converted into common stock. As of November 12,
1999, we have only series B preferred stock and common stock outstanding.

   On May 23, 1997, we undertook a private debt offering of $130,000 (the
"Bridge Financing"), pursuant to the exemption from registration provided by
Rule 506 of the Act. The Bridge Financing related to the sale of Promissory
Common Shares (the "Bridge Common Shares"). The Bridge Common Shares had a term
of six (6) months, bear simple interest at the rate of 8.5% per annum, payable
at maturity. Investors in the Bridge Financing were issued warrants to purchase
an aggregate of 5,000 shares of our common stock ("Bridge Financing Investor
Warrants"). Bridge Financing Investor Warrants are exercisable for a term of
three (3) years at an exercise price of the lesser of (i) $.10 per share, or
(ii) 50% of the initial public offering price of the common stock. The Bridge
Common Shares were secured by our assets as evidenced by the filing of a
Financing Statement pursuant to the Uniform Commercial Code. In addition, the
Placement Agent received warrants to purchase 5,000 shares of common stock,
exercisable on terms equivalent to the Bridge Financing Investor Warrants. The
Bridge Common Shares have been paid in full.

   In June 1997, we undertook a private offering of 9% Series A Cumulative
Convertible Preferred Stock ("Series A Preferred") at the price of $2.50 per
share. The June 1997 Offering was made pursuant to the exemptions from
registration provided by Rule 506 of Regulation D and Section 4(2) of the Act
and applicable Blue Sky laws. We sold 892,400 shares of Series A Preferred and
received gross proceeds of $2,231,000. We issued warrants to purchase 7,428
shares of common stock at a price of $0.10 in connection with this Offering.
Concurrent with the merger of Wireless Netcom and eCommercial California, all
Series A Preferred shares were converted into 743,658 shares of our common
stock.

   In June 1998, we undertook a private offering of non-interest bearing
Promissory Notes (the "Notes") maturing twelve (12) months from the date of
issuance. Originally, the Notes were convertible into common stock by each
investor no earlier than thirty (30) days following commencement of trading of
our common stock on the OTC Bulletin Board. We received subscriptions totaling
$500,000. Concurrent with the merger of Wireless Netcom and eCommercial
California, these Notes were converted into 166,667 shares of our common stock.

   In July 1998, we undertook a private offering of 6% Convertible Promissory
Notes maturing twelve (12) months from the date of issuance. Originally, the
Notes were convertible into common stock thirty (30) days following
commencement of trading of our common stock on the OTC Bulletin Board. The
number of shares into which the Notes were convertible was determined by
dividing the dollar amount of such amount by the preceding five (5) day average
closing bid price of the Shares, discounted by twenty percent (20%), as quoted
on the OTC Bulletin Board. Concurrent with the merger of Wireless Netcom and
eCommercial California, these Notes were converted into 166,667 shares of our
common stock.

   In April 1999, we undertook a private placement of our common stock, at a
price of from $1 to $4 per share ("April 1999 Offering"). The April 1999
Offering was made pursuant to the exemptions from registration provided by
Section 4(2) of the Act, and Rule 505 promulgated thereunder, and the
applicable blue sky laws. We received proceeds of $942,404 and issued 475,118
shares of common stock thereunder. The April 1999 Offering closed in May 1999.

   In July 1999, we undertook a private placement of our Series B Preferred
Stock, at a price of $8 per share ("July 1999 Offering"). The July 1999
Offering was made pursuant to the exemptions from registration provided by
Section 4(2) of the Act, and Rule 505 promulgated thereunder, and the
applicable Blue Sky laws. We received proceeds of $9,163,463 and issued
1,263,073 shares of Series B Preferred Stock and 622,591 warrants thereunder.
We also issued an option to purchase an additional 125,000 shares of Series B
Preferred at $8.00 per share, expiring March 31, 2000. The July 1999 Offering
closed in November 1999.

                                      17
<PAGE>

ITEM 11: DESCRIPTION OF REGISTRANT'S SECURITIES TO BE REGISTERED

   We are authorized to issue up to 20,000,000 shares of common stock, par
value $.001 per share, and 2,000,000 shares of preferred stock, par value $.001
per share. We have designated 1,750,000 shares as series B preferred stock. As
of November 5, 1999, there were issued and outstanding 9,536,623 shares of
common stock, 1,231,823 shares of series B preferred stock, options to purchase
2,191,500 shares of common stock and warrants to purchase 740,965 shares of
common stock.

Common Stock

   Common stockholders are entitled to one vote per share. Subject to the
preferences of outstanding preferred stock, common stockholders are entitled to
receive dividends, if and when they are declared by our Board of Directors. If
we go out of business and are liquidated, common stockholders will receive
their proportionate share of our assets that are available to be distributed,
after all other debts have been paid and the Preferred stockholders receive
their distribution. The common shares have no preemptive, subscription or
conversion rights nor may we redeem them.


                                      18
<PAGE>

Warrants

   We have outstanding warrants to purchase common stock at from $0.10 to
$11.25 per share, expiring at various dates through October 2004. The warrants
for shares registered under this Registration Statement include warrants for
138,836 shares issuable at $8 per share expiring at various dates from August
through November 2001, and 250,000 shares issuable at $7 per share expiring in
October 2004.

Transfer Agent and Registrar

   The Transfer Agent and Registrar for our common stock is RTT Transfers, Inc.

                                      19

<PAGE>

ITEM 12: INDEMNIFICATION OF OFFICERS AND DIRECTORS

   Our Bylaws provide for indemnification of our directors, officers and
employees as follows: Any person made a party to an action, suit or proceeding,
by reason of the fact that he/she, his/her testator or intestate representative
is or was a director, officer or general manager of the Corporation, or of any
Corporation in which he/she served as such at the request of the Corporation,
shall be indemnified by the Corporation against the reasonable expenses,
including attorney's fees, actually and necessarily incurred by him/her in
connection with any appeal therein, except in relation to matters as to which
it shall be adjudged in such action, suit or proceeding, or in connection with
any appeal therein that such officer, director or general manager is liable for
negligence or misconduct in the performance of his/her duties.

   Our Bylaws further state that the foregoing right of indemnification shall
not be deemed exclusive of any other rights to which any officer or director or
general manager may be entitled apart from the provisions of this section.

   The amount of indemnity to which any officer, director or general manager
may be entitled shall be fixed by the board of directors, except that in any
case where there is no disinterested majority of the board available, the
amount shall be fixed by arbitration pursuant to the then existing rules of the
American Arbitration Association. In the event that whatever liability
insurance is procured for the protection of the company, its officers,
directors or management, then the indemnification shall not exceed the maximum
percent of policy coverage procured. We have also entered into indemnification
agreements with each of our directors.

                                       20

<PAGE>
ITEM 13: FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

                      eCommercial.com, Inc. and Subsidiary

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<S>                                                                         <C>
Report of Independent Certified Public Accountants......................... F-2
Financial Statements:
  Consolidated Balance Sheet, September 30, 1999........................... F-3
  Consolidated Statement of Operations, Period from Inception (March 26,
   1999) to September 30, 1999............................................. F-4
  Consolidated Statement of Changes in Stockholders' Equity, Period from
   Inception (March 26, 1999) to September 30, 1999........................ F-5
  Consolidated Statement of Cash Flows, Period from Inception (March 26,
   1999) to September 30, 1999............................................. F-6
  Notes to Consolidated Financial Statements............................... F-7
</TABLE>

                                      F-1
<PAGE>

               Report of Independent Certified Public Accountants

Board of Directors
eCommercial.com, Inc. and Subsidiary

   We have audited the accompanying consolidated balance sheet of
eCommercial.com, Inc. and Subsidiary (a development stage company) as of
September 30, 1999, and the related consolidated statements of operations,
stockholders' equity, and cash flows for the period from inception (March 26,
1999) through September 30, 1999. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audit.

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

   In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of
eCommercial.com, Inc. and Subsidiary as of September 30, 1999, and the
consolidated results of their operations and their consolidated cash flows for
the period from inception (March 26, 1999) through September 30, 1999 in
conformity with generally accepted accounting principles.

   The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note B, the Company
has a very limited operating history, is in the development stage, and has
generated losses since its inception on March 26, 1999. If the Company is not
successful in generating revenues sufficient to cover costs, it will need to
raise additional capital to fund operations. These factors raise substantial
doubt about the Company's ability to continue as a going concern. Management's
plans regarding those matters also are described in Note B. The financial
statements do not include any adjustments that might result from the outcome of
this uncertainty.

Grant Thornton LLP
Reno, Nevada
October 25, 1999 (Except for Note H,
 as to which the date is November 5, 1999)

                                      F-2
<PAGE>

                      eCommercial.com, Inc. and Subsidiary
                         (a development stage company)

                           CONSOLIDATED BALANCE SHEET

                               September 30, 1999

<TABLE>
<S>                                                                <C>
                              ASSETS
                              ------
Current Assets:
  Cash............................................................ $ 4,744,741
  Accounts receivable.............................................      25,500
  Prepaid expenses................................................     108,961
  Other current assets............................................      14,941
                                                                   -----------
    Total current assets..........................................   4,894,143
Cash, Pledged.....................................................     233,890
Fixed Assets, at cost, net of accumulated depreciation of
 $58,463..........................................................     936,336
Intangible Assets, at cost, net of accumulated amortization of
 $49,429..........................................................     744,797
Deposits..........................................................      76,975
                                                                   -----------
                                                                   $ 6,886,141
                                                                   ===========
               LIABILITIES AND STOCKHOLDERS' EQUITY
               ------------------------------------
Current Liabilities:
  Accounts payable and accrued liabilities........................ $   312,178
  Customer deposits...............................................      30,500
  Acquired liabilities............................................   2,200,412
                                                                   -----------
    Total current liabilities.....................................   2,543,090
                                                                   -----------

Stockholders' Equity:
  Series B Convertible Preferred Stock, $0.001 par value;
   2,000,000 shares authorized; 1,085,573 shares issued and
   outstanding; $8,684,584 aggregate liquidation preference.......       1,086
  Common Stock, $0.001 par value; 20,000,000 shares authorized;
   9,536,623 shares issued and outstanding........................       9,537
  Additional paid-in capital......................................   7,211,449
  Deficit accumulated during the development stage................  (2,284,546)
  Unearned stock-based compensation...............................    (594,475)
                                                                   -----------
                                                                     4,343,051
                                                                   -----------
                                                                   $ 6,886,141
                                                                   ===========
</TABLE>

         The accompanying notes are an integral part of this statement.

                                      F-3
<PAGE>

                      eCommercial.com, Inc. and Subsidiary
                         (a development stage company)

                      CONSOLIDATED STATEMENT OF OPERATIONS

      For the period from inception (March 26, 1999) to September 30, 1999

<TABLE>
   <S>                                                            <C>
   Revenues...................................................... $     6,250
                                                                  -----------
   Operating expenses:
     Development.................................................     320,766
     Production..................................................     139,674
     Sales and marketing.........................................   1,060,795
     General and administration..................................     684,343
     Depreciation and amortization...............................     107,892
                                                                  -----------
                                                                    2,313,470
                                                                  -----------
   Operating loss................................................  (2,307,220)
   Interest income...............................................      24,274
   Provision for income taxes....................................      (1,600)
                                                                  -----------
       Net loss.................................................. $(2,284,546)
                                                                  ===========
   Basic and diluted loss per share.............................. $     (0.26)
                                                                  ===========
   Shares used in computation of basic and diluted loss per
    share........................................................   8,751,760
                                                                  ===========
</TABLE>


         The accompanying notes are an integral part of this statement.

                                      F-4
<PAGE>

                      eCommercial.com, Inc. and Subsidiary
                         (a development stage company)

            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS EQUITY

                 For the period from inception (March 26, 1999)
                             to September 30, 1999

<TABLE>
<CAPTION>
                                                                                         Deficit
                        Series B                                                       Accumulated    Unearned
                     Preferred Stock     Common Stock       Additional                 During the      Stock-
                    ----------------- --------------------    Paid-In    Subscriptions Development     Based
                      Shares   Amount   Shares     Amount     Capital     Receivable      Stage     Compensation    Total
                    ---------- ------ -----------  -------  -----------  ------------- -----------  ------------ -----------
<S>                 <C>        <C>    <C>          <C>      <C>          <C>           <C>          <C>          <C>
Balance, March
 26, 1999.......           --  $  --          --   $   --   $       --     $    --     $       --    $     --    $       --
Sale of common
 stock, net of
 issuance
 costs..........           --     --    4,000,000    4,000          595         --             --          --          4,595
Issuance of
 common stock
 for acquisition
 of Zap
 International,
 Inc............           --     --    2,640,000    2,640          --          --             --          --          2,640
Reclassifications
 of $.001 common
 stock..........           --     --   (6,640,000)  (6,640)        (595)        --             --          --         (7,235)
Issuance of
 $.001 common
 stock in
 connection with
 reclassification
 of equity......           --     --    8,758,033    8,758          595         --             --          --          9,353
Assumption of
 liabilities and
 subscription
 receivable in
 connection with
 recapitalization..        --     --          --       --    (2,570,000)    (47,000)           --          --     (2,617,000)
Sale of common
 stock, net of
 issuance
 costs..........           --     --      475,118      475      941,929         --             --          --        942,404
Issuance of
 common stock
 pursuant to
 exercise of
 warrants.......           --     --      233,613      234       23,123         --             --          --         23,357
Issuance of
 common stock at
 a discount as
 compensation
 for services...           --     --       39,859       40       54,028         --             --          --         54,068
Issuance of
 common stock as
 compensation
 for services...           --     --       30,000       30      239,970         --             --          --        240,000
Sales of
 preferred
 stock, net of
 issuance
 costs..........     1,085,573  1,086         --       --     7,759,406         --             --          --      7,760,492
Compensation
 expense on
 option and
 warrant
 grants.........           --     --          --       --       167,923         --             --          --        167,923
Unearned
 compensation on
 option and
 warrant
 grants.........           --     --          --       --       594,475         --             --     (594,475)          --
Collection of
 subscriptions
 receivable.....           --     --          --       --           --       47,000            --          --         47,000
Net loss........           --     --          --       --           --          --      (2,284,546)        --     (2,284,546)
                    ---------- ------ -----------  -------  -----------    --------    -----------   ---------   -----------
Balance,
 September 30,
 1999...........     1,085,573 $1,086   9,536,623  $ 9,537  $ 7,211,449    $    --     $(2,284,546)  $(594,475)  $ 4,343,051
                    ========== ====== ===========  =======  ===========    ========    ===========   =========   ===========
</TABLE>


         The accompanying notes are an integral part of this statement.

                                      F-5
<PAGE>

                      eCommercial.com, Inc. and Subsidiary
                         (a development stage company)

                      CONSOLIDATED STATEMENT OF CASH FLOWS

                 For the period from inception (March 26, 1999)
                             to September 30, 1999

<TABLE>
<S>                                                                <C>
Cash flows from operating activities:
  Net loss........................................................ $(2,284,546)
  Adjustments to reconcile net loss to net cash used in
   operations:
    Depreciation and amortization.................................     107,892
    Non-cash charges due to stock issuances.......................     294,068
    Non-cash charges due to stock option and warrant grants.......     167,923
    Increase in accounts receivable...............................     (24,500)
    Increase in prepaid expenses..................................     (98,743)
    Increase in other current assets..............................     (14,941)
    Increase in deposits..........................................     (76,975)
    Decrease in accounts payable and accrued liabilities..........    (113,866)
    Increase in customer deposits.................................      30,500
                                                                   -----------
      Net cash used in operations.................................  (2,013,188)
                                                                   -----------
Cash flows from investing activities:
  Increase in cash--pledged.......................................    (233,890)
  Cash acquired in acquisition....................................       2,898
  Purchases of fixed assets.......................................    (987,915)
  Purchases of patents and trademark..............................     (44,226)
                                                                   -----------
      Net cash used in investing activities.......................  (1,263,133)
                                                                   -----------
Cash flows from financing activities:
  Principal payments on notes payable.............................    (756,786)
  Payment received on subscriptions receivable....................      47,000
  Proceeds from issuance of Convertible Preferred stock...........   7,760,492
  Proceeds from issuance of common stock..........................     970,356
                                                                   -----------
      Net cash provided by financing activities...................   8,021,062
                                                                   -----------
Net Increase in Cash..............................................   4,744,741
Cash, March 26, 1999..............................................         --
                                                                   -----------
Cash, September 30, 1999.......................................... $ 4,744,741
                                                                   ===========
Cash paid for income taxes........................................ $       --
                                                                   ===========
Cash paid for interest............................................ $       --
                                                                   ===========
Supplemental disclosure of noncash investing and financing
 activities:
  The Company acquired its subsidiary (Zap International, Inc.)
   for 2,640,000 shares of common stock........................... $     2,640
                                                                   ===========
  Assumption of liabilities in connection with recapitalization... $(2,570,000)
                                                                   ===========
</TABLE>

         The accompanying notes are an integral part of this statement.

                                      F-6
<PAGE>

                    eCommercial.com, Inc. and SubsidiaryInc.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                               September 30, 1999

Note A--The Company and Summary of Significant Accounting Policies

   eCommercial.com, Inc., a Nevada corporation ("eCommercial.com" or the
"Company"), is engaged in the business of producing electronic
"eCommercials(TM)" in the form of highly compressed multimedia files that
combine audio, video, graphics, hypertext links and chat with integrated
reporting. eCommercials are delivered to targeted customers of companies
marketing via the Internet.

   The Company was founded on March 26, 1999 and incorporated as
eCommercial.com, Inc., a California corporation, on April 9, 1999.

   On April 16, 1999, the Company acquired all of the outstanding common stock
of Zap International, ("Zap"), in exchange for 2,640,000 shares of Common
Stock. The transaction was recorded using the purchase method of accounting
(see Note E). Pro forma disclosures are not meaningful as Zap did not have
significant operations.

   On April 19, 1999, Wireless Netcom, Inc. (a Nevada corporation) acquired all
of the outstanding shares of the Company. For accounting purposes, the
acquisition is treated as a recapitalization with the Company as the acquirer
(a reverse acquisition). Pro forma information is not presented since the
transaction is not a business combination (see Note E).

1. Principles of Consolidation

   The consolidated financial statements include the accounts of the Company
and its wholly owned subsidiary. All significant intercompany balances and
transactions have been eliminated.

2. Revenue Recognition

   The Company's revenues are derived from the production and delivery of
eCommercials as a part of comprehensive direct-response advertising campaigns
developed for each of its customers. eCommercials are delivered to targeted
email subscribers through email subscriber programs utilizing the Company's
unique personalization technology. The Company's eCommercial production
services include theme development, eCommercial design and layout, video
production, special effects, link recommendations, hyperlink page design and
creation, reporting and sales cycle consultation. The Company also has
developed email subscriber programs to promote subscriber registration and to
sponsor advertising coordination. The Company also offers demographic and list
development as part of its direct marketing programs. Revenue for all of the
Company's services is recognized when the services are rendered or eCommercials
delivered.

   Customers are generally billed in advance of production and delivery of
eCommercials. Accordingly, customer deposits include the customer prepayments
less the portion of service that has been completed.

3. Product Development

   Costs incurred in the development of new products and enhancements to
existing products are charged to expense as incurred.

4. Depreciation and Amortization

   Property and equipment, including leasehold improvements, are stated at cost
and depreciated using the straight-line method over the estimated useful lives
of the assets, generally two to five years. Goodwill, patents,

                                      F-7
<PAGE>

                      eCommercial.com Inc. and Subsidiary

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

and trademarks are included in intangible assets and carried at cost less
accumulated amortization, which is being provided on a straight-line basis over
the economic lives of the respective assets, generally seven years. The Company
periodically evaluates the recoverability of its long-lived assets based on
expected undiscounted cash flows and recognizes impairments, if any, based on
expected discounted future cash flows.

5. Income Taxes

   Income taxes are computed using the asset and liability method. Under the
asset and liability method, deferred income tax assets and liabilities are
determined based on the differences between the financial reporting and tax
bases of assets and liabilities and are measured using the currently enacted
tax rates and laws. A valuation allowance is provided for the amount of
deferred tax assets that, based on available evidence, are not expected to be
realized.

   At September 30, 1999, the Company has a deferred tax asset of approximately
$342,000 resulting from net operating loss for the period March 26, 1999
through September 30, 1999. The Company has provided for a valuation allowance
of $342,000 at September 30, 1999. The Provision for Income taxes on the
accompanying Consolidated Statement of Operations represents the minimum
California franchise tax.

6. Stock-Based Compensation

   The Company accounts for stock-based employee compensation arrangements in
accordance with the provisions of Accounting Principles Board Opinion ("APB")
No. 25, "Accounting for Stock Issued to Employees," and complies with the
disclosure provisions of Statement of Financial Accounting Standards ("SFAS")
No. 123, "Accounting for Stock-Based Compensation." Under APB 25, compensation
expense is recognized over the vesting period based on the difference, if any,
on the date of grant between the fair value of the Company's stock and the
amount an employee must pay to acquire the stock.

7. Basic and Diluted Net Income (Loss) Per Share

   Basic net income (loss) per share is computed using the weighted average
number of common shares outstanding during the period. Diluted net income
(loss) per share is computed using the weighted average number of common and
common equivalent shares outstanding during the period. Common equivalent
shares consist of the incremental common shares issuable upon conversion of
convertible preferred stock (using the if-converted method) and shares issuable
upon the exercise of stock options and warrants (using the treasury stock
method). Common equivalent shares for the period from inception (March 26,
1999) to September 30, 1999 were excluded from the computation as their effect
was anti-dilutive (see Note H).

8. Use of Estimates

   The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities,
disclosure of contingent assets and liabilities at the date of the financial
statements, and the reported amounts of revenues and expenses during the
reported period. Actual results could differ from those estimates.

9. Cash and Cash Equivalents

   All highly liquid instruments with an original maturity of three months or
less are considered cash equivalents, those with original maturities greater
than three months and current maturities less than twelve months from the
balance sheet date are considered short-term investments, and those with
maturities greater than twelve months from the balance sheet date are
considered long-term investments.

                                      F-8
<PAGE>

                      eCommercial.com Inc. and Subsidiary

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


9. Cash and Cash Equivalents--continued

   As of September 30, 1999, the Company had a Certificate of Deposit account
that was pledged to collateralize an irrevocable letter of credit related to
the lease for the Company's headquarters. The letter of credit amount will
decrease by 50% in December 2000 and expire in December 2001. The pledged cash
is carried as a long-term asset on the accompanying consolidated balance sheet.

10. Concentration of Credit Risk

   Financial instruments that potentially subject the Company to significant
concentration of credit risk consist primarily of cash, cash equivalents, and
accounts receivable. Substantially all of the Company's cash and cash
equivalents are held in one financial institution. As of September 30, 1999,
the carrying amount of cash in bank was $4,978,631, and the bank balance was
$5,239,321, of which $100,000 was FDIC insured. Accounts receivable are
typically unsecured and are derived from revenues earned from customers
primarily located in the United States. The Company performs ongoing credit
evaluations of its customers and will maintain reserves for potential credit
losses as the need arises.

11. Comprehensive Income

   In June 1997, the Financial Accounting Standards Board ("FASB") issued SFAS
130, "Reporting Comprehensive Income," which has been adopted by the Company.
SFAS 130 establishes standards for reporting comprehensive income and its
components in a financial statement. Comprehensive income as defined includes
all changes in equity (net assets) during a period from non-owner sources.
Examples of items to be included in comprehensive income, which are excluded
from net income, include foreign currency translation adjustments and
unrealized gains and losses on available-for-sale securities. As none of these
components have impacted the Company, adjustments for comprehensive income have
not been made to the accompanying consolidated financial statements.

12. Segments

   In June 1997, the FASB issued SFAS 131, "Disclosures About Segments of an
Enterprise and Related Information," which establishes standards for the way
companies report information about operating segments in annual financial
statements. It also establishes standards for related disclosures about
products and services, geographic areas, and major customers. The Company
believes that it does not operate in more then one segment.

13. Fair Value of Financial Instruments

    The fair value of financial instruments approximates their carrying amounts.

14. Recent Accounting Pronouncements

   In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standard No. 133, "Accounting for Derivative Instruments
and Hedging Activities" (SFAS 133), and in July 1999 issued Financial
Accounting Standard No. 137,"Accounting for Derivative Instruments and Hedging
Activities--Deferral of the Effective Date of FASB Statement No. 133, an
Amendment of FASB Statement No. 133" (SFAS 137). SFAS 137 delayed the effective
date for SFAS 133 to fiscal years beginning after June 15, 2000. The Company
does not believe that this statement will have a material effect on its
financial position or results of operations.

                                      F-9
<PAGE>

                      eCommercial.com Inc. and Subsidiary

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Note B--Realization of Assets

   The accompanying consolidated financial statements have been prepared
assuming that the Company will continue as a going concern. As shown in the
accompanying financial statements, the Company incurred a net loss of
$2,284,546 for the period ended September 30, 1999 and had no significant
revenues. The future of the Company is dependent upon its ability to generate
sufficient cash flows from revenues to cover operating costs. Until such time,
however, the Company expects to seek financing through a combination of private
placements and/or public offerings. There is no assurance, however, that such
plans will be completed or, if completed, will generate sufficient funds to
enable the Company to meet its obligations as they come due. The accompanying
consolidated financial statements do not include any adjustments relating to
the recoverability and classification of recorded assets, or the amounts and
classification of liabilities that might be necessary in the event the Company
cannot continue as a going concern.

Note C--Fixed Assets

   Fixed assets, at cost, consist of the following, at September 30, 1999:

<TABLE>
     <S>                                                               <C>
     Computer equipment............................................... $668,361
     Office equipment.................................................   10,723
     Furniture and fixtures...........................................  118,246
     Software.........................................................   21,451
                                                                       --------
                                                                        818,781
     Less accumulated depreciation....................................  (58,463)
                                                                       --------
                                                                        760,318
     Construction in progress.........................................  176,018
                                                                       --------
                                                                       $936,336
                                                                       ========

Note D--Intangible Assets

   Intangible assets consist of the following, at September 30, 1999:

     Patents and trademarks........................................... $ 44,226
     Goodwill.........................................................  750,000
                                                                       --------
                                                                        794,226
     Less accumulated amortization....................................  (49,429)
                                                                       --------
                                                                       $744,797
                                                                       ========
</TABLE>

Note E--Commitments and Contingencies

1. Operating Leases

   In June 1999, the Company entered into a non-cancelable five-year operating
lease for its primary facilities in Aliso Viejo, California. The Company
currently occupies temporary facilities which are leased for minimum monthly
rental payments of $6,713 per month through November 1999. When the permanent
office space is occupied, rent expense will increase to $29,642 per month
through May 2002 and $30,878 per month through the remaining term of the lease,
which expires in November 2004. The lease contains a five-year renewal option
from the date of expiration.

   In addition to the lease mentioned above, the Company entered into a lease
for additional temporary facilities in August 1999. The lease, as extended,
calls for minimum monthly rental payments of $3,675 per

                                      F-10
<PAGE>

                      eCommercial.com Inc. and Subsidiary

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

month until December 15, 1999, at which time the Company expects to be
occupying the primary facilities described above.

   In September 1999, the Company entered into a non-cancelable five-year
sublease for a satellite office in Cupertino, California. The lease calls for
minimum monthly rental payments ranging from $10,091 per month at the start of
the lease and gradually increasing to $13,358 per month by the end of the
lease. The sublessor is a company related to two significant stockholders, one
of whom is an officer and director of the Company. The sublease terms are
identical to the terms of the sublessor's lease with the landlord, and are
favorable to the terms the Company would have been able to acquire on its own.

   The minimum lease payments for operating leases for the years ending
September 30 are as follows:

<TABLE>
     <S>                                                             <C>
     Year ending September 30,
         2000....................................................... $  459,896
         2001.......................................................    506,972
         2002.......................................................    518,305
         2003.......................................................    529,629
         2004.......................................................    519,668
         Thereafter.................................................     61,755
                                                                     ----------
                                                                     $2,596,225
                                                                     ==========
</TABLE>

   Rent expense for the period from inception (March 26, 1999) to September
30, 1999 amounted to $43,148.

2. Legal Proceedings

   From time to time the Company is subject to legal proceedings and claims in
the ordinary course of business, including claims of alleged infringement of
trademarks, copyrights and other intellectual property rights. Except as
described below, the Company is not currently aware of any legal proceedings
or claims that the Company believes will have, individually or in the
aggregate, a material adverse effect on the Company's consolidated financial
position or results of operations.

   The Company has been named as a defendant in an action seeking damages,
(the "Voxel Claim") in connection with an Asset Purchase Agreement, dated as
of November 25, 1998, pursuant to which Wireless Netcom, Inc. had proposed to
acquire the assets of Voxel, Inc. The Company has accrued $1.8 million in
estimated damages as a portion of the liabilities assumed during the
recapitalization (see Note J).

Note F--Acquisition

1. Acquisition of Zap International, Inc.

   On April 16, 1999, the Company completed the acquisition of all outstanding
shares of Zap International, Inc. ("Zap"), for 2,640,000 shares of Common
Stock. Zap was a software company which had developed technology that enabled
generation of highly compressed multimedia files that combine audio, video,
graphics and hypertext links, and form the foundation of eCommercials. The
acquisition was accounted for as a purchase. Under the purchase method of
accounting, the purchase price is allocated to the assets acquired and
liabilities assumed based on their estimated fair values at the date of the
acquisition. Zap is now a wholly owned subsidiary of the Company.

                                     F-11
<PAGE>

                      eCommercial.com Inc. and Subsidiary

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


   The total purchase price of the acquisition was $2,640, which is 2,640,000
shares at a value of $.001. The purchase price was allocated to the assets
acquired and liabilities assumed based on their estimated fair values. Goodwill
has resulted from the excess costs over fair value of net assets acquired.

<TABLE>
     <S>                                                              <C>
     Goodwill........................................................ $ 750,000
     Tangible assets acquired........................................     1,000
     Liabilities assumed.............................................  (748,360)
                                                                      ---------
                                                                      $   2,640
                                                                      =========
</TABLE>

   Goodwill is being amortized on a straight-line basis over seven years.
Amortization expense of goodwill was $49,107 for the period from inception
(March 26, 1999) to September 30, 1999.

2. Recapitalization

   On April 19, 1999, Wireless Netcom, Inc. (a Nevada corporation) acquired all
of the outstanding common stock of the Company. For accounting purposes, the
acquisition is treated as a recapitalization with the Company as the acquirer
(a reverse acquisition). Pro forma information is not presented since the
transaction is not a business combination. The founding stockholders of
eCommercial.com., Inc. exchanged their common stock for 6,640,000 shares of
common stock (approximately 76% of the outstanding common stock) of Wireless
Netcom, Inc. In connection with the recapitalization, Wireless Netcom, Inc.
changed its name to eCommercial.com, Inc., and the Company assumed liabilities
of $2,570,000.

   At the time of the recapitalization described above, Wireless Netcom had
178,502 common stock warrants outstanding. The exercise price of the warrants
was $0.10 per share, and they generally expire on May 15, 2000.

Note G--Strategic Alliances

   In July 1999, the Company entered into a strategic alliance with Lockheed
Martin ("Lockheed"), whereby, Lockheed and the Company will work together to
serve mutual customers. Lockheed was issued 30,000 shares of common stock as
part of the agreement, for which the Company recognized a non-cash charge of
$240,000.

Note H--Stockholders' Equity

1. Series B Convertible Preferred Stock

   As of September 30, 1999, the Company had issued 1,085,573 shares of Series
B Preferred Stock for $8 per share in a private placement which closed in
November 1999 (see Note J). Net proceeds were $7,760,492.

   Dividends are payable to holders of Series B Preferred Stock when and if
declared by the Company and will be non-cumulative. No dividends (other than
those payable solely in Common Stock) will be declared or paid with respect to
shares of Common Stock until dividends in the aggregate amount of at least
$0.90 per share have been paid or declared on the Series B Preferred.

   Holders of shares of Series B Preferred are entitled to vote on all matters
submitted to a vote of the stockholders. Each share of Series B Preferred
entitles the holder to the number of votes equal to the number of shares of
Common Stock into which the Series B Preferred is convertible as of the record
date established for the vote of the stockholders.

                                      F-12
<PAGE>

                      eCommercial.com Inc. and Subsidiary

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


   Each share of Series B Preferred may be converted into one share of common
stock at any time upon the stockholder's election. The shares of Series B
Preferred will be automatically converted into shares of common stock upon (i)
the effective date of a firm commitment, underwritten public offering of common
stock pursuant to an effective registration statement under the Securities Act,
other than a registration relating solely to a transaction under Rule 145 of
the Securities Act or to any employee benefit plan of the Company, generating
aggregate proceeds to the Company of not less than $15,000,000 (after deducting
underwriters' discounts and all expenses relating to the offering) and with a
per share offering price (prior to underwriters' discounts and expenses) of not
less than $15.00 per share, as such per share price may be adjusted to reflect
stock subdivisions, combinations or dividends with respect to such shares, or
(ii) the date specified by affirmative vote or written consent or agreement of
the holders of not less than two-thirds (2/3) of the then outstanding shares
of Series B Preferred.

   In the event of liquidation, the holders of the Series B Preferred shall be
entitled to receive, prior to and in preference to any distributions to the
holders of common stock, $8.00 per share of Series B Preferred plus any accrued
but unpaid dividends if and when declared by the Board of Directors.

   In connection with the private placement of Series B Preferred stock,
warrants to purchase 341,251 shares of common stock at $8 per share were
granted to investors and the placement agent. These warrants expire in August
2001.

   If the Company fails to file a registration statement with the SEC by
November 30, 1999, the holders of the Series B preferred shares and related
warrants will be entitled to receive an additional number of preferred shares
and warrants equal to 5% of the shares and warrants purchased in the offering.

2. Common Stock

   Upon initial incorporation, the Company issued 4,000,000 shares of common
stock with a par value of $0.001 to its founders at par. It subsequently issued
475,118 shares in a private placement. Net proceeds from both transactions were
$946,999.

   During the period from inception (March 26, 1999) to September 30, 1999, a
total of 233,613 shares of common stock were issued upon warrant exercises.
Total proceeds amounted to $23,357.

   During the period from inception (March 26, 1999) to September 30, 1999, a
total of 69,859 shares were issued as compensation for services. The Company
recorded compensation expense in the amount of $294,068. Such amounts are
inclusive of the shares issued to Lockheed (see Note G).

3. Warrants

   At the time of its acquisition of Zap, warrants to purchase 5,200 shares of
common stock at $5 per share were granted to a former Zap creditor. These
warrants expire in April 2004. In connection with the issuance of the warrants,
the Company recognized an expense of $1,508, which was the fair value of the
warrants at the time of issuance.

   In connection with the private placement of common stock, warrants to
purchase 183,500 shares were granted at exercise prices ranging from $0.10 per
share and $0.50 per share, and expire in May 2000.

   Warrants to purchase 15,000 shares of common stock at $11.25 per share have
been granted to a customer. They expire in May 2001. In connection with the
issuance of the warrants, the Company recognized an expense of $25,950, which
was the fair value of the warrants at the time of issuance.

                                      F-13
<PAGE>

                      eCommercial.com Inc. and Subsidiary

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


   As of September 30, 1999, a total of 476,340 warrants are outstanding, with
exercise prices ranging from $0.10 to $11.25 and expiring at various times
through April 2004.

4. Options

   In April 1999, the Company adopted the 1999 Stock Option Plan (the "Plan").
The Plan reserves 2,400,000 shares of common stock for grants to employees.

   Pursuant to the consummation of the reverse merger of Wireless Netcom, the
Company assumed and discontinued the Wireless Netcom 1997 Stock Option Plan
(the "Wireless Plan"). There were no outstanding options under the Wireless
Plan.

   Under the Plan, incentive stock options may be granted to employees,
directors, and officers of the Company and non-qualified stock options and
stock purchase rights may be granted to consultants, employees, directors, and
officers of the Company. Options granted under the Plan are for periods not to
exceed ten years and must be issued at prices not less than 100% and 85%, for
incentive and nonqualified stock options, respectively, of the fair market
value of the stock on the date of grant, as determined by the Board of
Directors. Options granted to shareholders who own greater than 10% of the
outstanding stock are for periods not to exceed five years and must be issued
at prices not less than 110% of the fair market value of the stock on the date
of grant, as determined by the Board of Directors. Options granted under the
Stock Plan generally vest 33% after the first year of service and ratably each
quarter over the remaining twenty-four month period.

   The Company has adopted the disclosure-only provisions of SFAS No. 123,
Accounting for Stock-Based Compensation, but applies Accounting Principles
Board Opinion No. 25 and related interpretations in accounting for its plans.
If the Company had elected to recognize compensation cost on the fair market
value at the grant dates for awards under the stock option plan, consistent
with the method prescribed by SFAS No. 123, net income and income per share
would have been changed to the pro forma amounts indicated below:

<TABLE>
<CAPTION>
                                                                 Period ended
                                                              September 30, 1999
                                                              ------------------
     <S>                                                      <C>
     Net loss--As reported...................................    $(2,284,546)
       Pro forma.............................................     (2,434,063)
     Basic and diluted loss per share--As reported...........          (0.26)
       Pro forma.............................................          (0.28)
</TABLE>

   The fair value of the Company's stock options was estimated as of the grant
date using the Black-Scholes option pricing model with the following weighted
average assumptions for the period ended September 30, 1999: dividend yield of
0.0%, expected volatility of 50%, risk free interest rate of 6.5%, and an
expected holding period from 1 to 3 years. The following table summarizes
activity under the Company's stock option plan for the year ended September 30,
1999:

<TABLE>
<CAPTION>
                                                                       Weighted
                                                                       Average
                                                                       Exercise
                                                             Shares     Price
                                                            ---------  --------
     <S>                                                    <C>        <C>
     Outstanding at inception (March 26, 1999)............        --      --
     Granted..............................................  2,131,500   $3.08
       Exercised..........................................        --      --
       Forfeited/expired..................................    (61,000)   1.11
                                                            ---------   -----
     Outstanding at September 30, 1999....................  2,070,500    3.13
                                                            =========   =====
     Weighted average fair value of options granted during
      1999................................................  $    1.03
                                                            =========
</TABLE>

                                      F-14
<PAGE>

                      eCommercial.com Inc. and Subsidiary

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

                               September 30, 1999

<TABLE>
<CAPTION>
                                      Stock Options          Stock Options
                                       Outstanding            Exercisable
                                  -----------------------  -------------------
                                   Weighted     Weighted             Weighted
                                    Average     Average              Average
      Range of                    Contractual   Exercise             Exercise
   Exercise Prices     Shares        Life        Price     Shares     Price
   ---------------    ---------   -----------   --------   -------   --------
   <S>                <C>         <C>           <C>        <C>       <C>
   $1.00 to $4.00     1,503,000       5.0        $1.20     359,666    $1.33
   $7.00 to $10.00      567,500       5.6         8.26      31,000     8.65
                      ---------                            -------
                      2,070,500       5.1        $3.08     390,666    $1.91
                      =========                            =======
</TABLE>

   Through September 30, 1999, the Company recorded compensation expense in the
amount of $167,923 related to certain stock options and warrants. Approximately
$594,000 remains to be amortized over the remaining vesting periods of the
options.

Note I--Employment Contracts

   The Company has employment agreements and arrangements with certain
executive officers. The agreements generally continue until terminated by the
executive or the Company, and provide for severance payments under certain
circumstances. As of September 30, 1999, if all of the employees under these
contracts were to be terminated by the Company, the Company's liability would
be approximately $1.3 million.

Note J--Subsequent Events

   In November 1999, the Company completed the private placement of Series B
Convertible Preferred Stock. Subsequent to September 30, 1999, the Company
issued 177,500 shares and 293,840 warrants for net proceeds of $1,402,981,
including $1,000,000 received from Onex, as described below. The total offering
netted $9,163,473 after expenses.

   In October 1999, the Company entered into a strategic investment agreement
with @ONEX LLC, ("Onex"). Under the terms of the agreement, Onex made a
$1,000,000 investment into the private placement of Series B Convertible
Preferred Stock, and has the option to invest another $1,000,000 under the same
terms. The option expires on March 31, 2000. Further, Onex received warrants to
purchase 250,000 shares of common stock at the price of $7 per share.

   Effective October 1, 1999, the Company implemented a 401(k) Profit Sharing
Plan (the "Plan") for its full-time employees. Each participant in the Plan may
elect to contribute from 1% to 17% of his or her annual compensation to the
Plan. The Company does not yet make matching contributions. However, at its
option, the Company may match employee contributions at a rate of 25%, up to 6%
of the Employee's salary. Employee contributions are fully vested, whereas
vesting in matching Company contributions occurs at a rate of 33.3% per year of
employment.

   In connection with the Voxel, Inc. claim on October 27, 1999, the court
ruled in favor of the plaintiffs and awarded them $1.8 million in damages. The
Company intends to appeal the decision.

                                      F-15
<PAGE>

ITEM 15: EXHIBITS

<TABLE>
<CAPTION>
 Exhibit
   No                                     Title
 -------                                  -----
 <C>     <S>
  3.1    Articles of Incorporation of the Registrant (Filed as Exhibit 3.1 to
         Registration Statement on Form S-1, File No. 333-91819 and incorporated
         herein by reference)

  3.2*   Amended and Restated Bylaws of the Registrant

  4.1    Investor Rights Agreements (Filed as Exhibit 4.1 to Registration
         Statement on Form S-1, File No. 333-91819 and incorporated herein by
         reference)

  4.2*   Form of Registrant's Specimen Common Stock Certificate

  4.3*   Form of Registrant's Series B Preferred Stock Certificate

  4.4    Form of Common Stock Warrants (Filed as Exhibit 4.4 to Registration
         Statement on Form S-1, File No. 333-91819 and incorporated herein by
         reference)

  4.5    Certificate of Designation--Series B Preferred (Filed as Exhibit 4.5 to
         Registration Statement on Form S-1, File No. 333-91819 and incorporated
         herein by reference)

 10.1    Stock Purchase Agreement, dated as of April 16, 1999 between the
         Company and Shareholders of Zap International (Filed as Exhibit 10.1 to
         Registration Statement on Form S-1, File No. 333-91819 and incorporated
         herein by reference)

 10.2    Merger Agreement, dated as of April 19, 1999, between Wireless Netcom,
         Inc. and the shareholders of eCommercial.com, Inc. (Filed as Exhibit
         10.2 to Registration Statement on Form S-1, File No. 333-91819 and
         incorporated herein by reference)

 10.3    Employment Agreement--Thomas Blakeley (Filed as Exhibit 10.3 to
         Registration Statement on Form S-1, File No. 333-91819 and incorporated
         herein by reference)

 10.4    Employment Agreement--Mark Grundy (Filed as Exhibit 10.4 to
         Registration Statement on Form S-1, File No. 333-91819 and incorporated
         herein by reference)

 10.5    Employment Agreement--Eric A. McAfee (Filed as Exhibit 10.5 to
         Registration Statement on Form S-1, File No. 333-91819 and incorporated
         herein by reference)

 10.6    Form of Change in Control Executive Retention Agreement (Filed as
         Exhibit 10.6 to Registration Statement on Form S-1, File No. 333-91819
         and incorporated herein by reference)

 10.7    Registrant's 1999 Stock Option Plan (Filed as Exhibit 10.7 to
         Registration Statement on Form S-1, File No. 333-91819 and incorporated
         herein by reference)

 10.8    Agreement between Registrant and Eric McAfee regarding Voxel (Filed as
         Exhibit 10.8 to Registration Statement on Form S-1, File No. 333-91819
         and incorporated herein by reference)

 10.9    Form of Indemnification Agreement between Registrant and each of its
         directors (Filed as Exhibit 10.9 to Registration Statement on Form S-1,
         File No. 333-91819 and incorporated herein by reference)

 10.10   Lease Agreement--Aliso Viejo, CA (Filed as Exhibit 10.10 to
         Registration Statement on Form S-1, File No. 333-91819 and incorporated
         herein by reference)

 10.11*  Sublease Agreement--Cupertino, CA

 10.12   Strategic Relationship Agreement between Registrant and ONEX Ventures
         LLC. (Filed as Exhibit 10.12 to Registration Statement on Form S-1,
         File No. 333-91819 and incorporated herein by reference)

 10.13   Strategic Relationship Agreement between Registrant and Lockheed Martin
         Corporation (Filed as Exhibit 10.13 to Registration Statement on Form
         S-1, File No. 333-91819 and incorporated herein by reference)

 24.1    Power of Attorney (included on signature page)

 27.1    Financial Data Schedule
</TABLE>
- --------
*  to be filed by Amendment

                                     II-1
<PAGE>

                               POWER OF ATTORNEY

   KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints Thomas J. Blakeley, Mark Grundy, and Michael R.
Friedl and each of them, his true and lawful attorneys-in-fact and agents, with
full power of substitution and resubstitution, for him and in his name, place
and stead, in any and all capacities, to sign any and all amendments (including
post-effective amendments) to this Registration Statement, and any subsequent
registration statements pursuant to Section 12 of the Securities Exchange Act of
1934, and to file the same, with all exhibits thereto, and other documents in
connection therewith, with the Securities and Exchange Commission, granting unto
said attorneys-in-fact and agents, and each of them, full power and authority to
do and perform each and every act and thing requisite and necessary to be done
in and about the premises, as fully to all intents and purposes as he might or
could do in person, hereby ratifying and confirming all that each said attorney-
in-fact, or his substitute or substitutes, may lawfully do or cause to be done
by virtue hereof.

   IN WITNESS WHEREOF, each of the undersigned has exercised this power of
attorney as of the date indicated.

   In accordance with the requirements of Section 12 of the Securities Exchange
Act of 1934, this Registration Statement has been signed by the following
persons in the capacities and on the dates stated.

<TABLE>
<CAPTION>
             Signature                           Title                   Date
             ---------                           -----                   ----

<S>                                  <C>                           <C>
     /s/ Thomas J. Blakeley          Chairman of the Board         December 1, 1999
____________________________________  Chief Executive Officer
         Thomas J. Blakeley           President (Principal
                                      Executive Officer)

        /s/ Mark Grundy              Chief Operating Officer       December 1, 1999
____________________________________  Executive Vice President
            Mark Grundy               Director

       /s/ Eric A. McAfee            Executive Vice President      December 1, 1999
____________________________________  Secretary, Director
           Eric A. McAfee

     /s/ Michael R. Friedl           Chief Financial Officer       December 1, 1999
____________________________________  Treasurer (Principal
         Michael R. Friedl            Finance and Accounting
                                      Officer)

        /s/ John Troiano             Director                      December 1, 1999
____________________________________
            John Troiano
</TABLE>



<TABLE> <S> <C>

<PAGE>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE BALANCE
SHEET AS OF SEPTEMBER 30, 1999 AND THE STATEMENT OF OPERATIONS FROM INCEPTION
(MARCH 31, 1999) TO SEPTEMBER 30, 1999 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   OTHER
<FISCAL-YEAR-END>                          SEP-30-1999
<PERIOD-START>                             MAR-26-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                       4,744,741
<SECURITIES>                                         0
<RECEIVABLES>                                   25,500
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                             4,894,143
<PP&E>                                         994,799
<DEPRECIATION>                                  58,463
<TOTAL-ASSETS>                               6,886,141
<CURRENT-LIABILITIES>                        2,543,090
<BONDS>                                              0
                                0
                                      1,086
<COMMON>                                         9,537
<OTHER-SE>                                   4,332,428
<TOTAL-LIABILITY-AND-EQUITY>                 6,886,141
<SALES>                                          6,250
<TOTAL-REVENUES>                                 6,250
<CGS>                                                0
<TOTAL-COSTS>                                2,313,470
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                            (2,282,946)
<INCOME-TAX>                                     1,600
<INCOME-CONTINUING>                        (2,284,546)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (2,284,546)
<EPS-BASIC>                                     (0.26)
<EPS-DILUTED>                                   (0.26)


</TABLE>


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