SPECTRUM INFORMATION TECHNOLOGIES INC
8-K/A, 1999-09-07
HELP SUPPLY SERVICES
Previous: SPECTRUM INFORMATION TECHNOLOGIES INC, 8-K, 1999-09-07
Next: DESIGNS INC, DFAN14A, 1999-09-07




                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                   FORM 8-K/A

                                 CURRENT REPORT


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

         Date of Report (Date of earliest event reported) June 23, 1999

                     Spectrum Information Technologies, Inc.
             (Exact name of registrant as specified in its charter)

 Delaware                              0-15596               75-1940923
 (State or other jurisdiction          (Commission           IRS Employer
 of incorporation or organization)     File Number)          Identification No.)

                 594 Broadway, Suite 1001, New York, NY 10012
                    (Address of principal executive offices)

Registrant's telephone number, including area code (212) 965-0013

                     P.O. Box 1006, New York, NY 10268-1006
          (Former name or former address, if changed since last report)





<PAGE>

Item 2 - Acquisition or Disposition of Assets

     Description of Transaction

     As described  in more detail in a Current  Report on Form 8-K filed on July
1,  1999,  on June 23,  1999  Spectrum  Information  Technologies,  Inc.,  doing
business  as  Siti-Sites.com  ("Spectrum" or the  "Company"),  consummated  its
acquisition of Tropia,  Inc.  ("Tropia"),  which operates an MP3 music site that
promotes and  distributes  the music of independent  artists through its website
located at www.tropia.com. The acquisition was accomplished by merging SITI- II,
Inc.  ("SITI-II"),  a  wholly-owned  subsidiary  of the  Company,  with and into
Tropia.

     Tropia was acquired for an  aggregate  of 316,666  shares of the  Company's
common stock, half of which were delivered at closing,  and half of which are in
escrow  to be  delivered  one year  after  the  closing,  if  certain  goals are
achieved.  The Company agreed to provide $100,000 of capital to Tropia initially
(which  was  provided  out of funds  on  hand)  and  approximately  $800,000  of
additional  capital during the twelve months  following the closing.  If certain
goals are not achieved, any unused portion of all cash advances or contributions
made by the  Company to Tropia is to be  returned  and the shares held in escrow
will be returned to the  Company.  Tropia was  partially  owned (55%) by Red Hat
Productions,  Inc. ("Red Hat"),  an  award-winning  independent  film production
company which is owned by Barclay Powers ("B.  Powers"),  Co-President of Tropia
and a large  shareholder of the Company,  and Jonathan Blank ("J.  Blank"),  the
Chief  Executive  Officer and  Co-President  of Tropia.  Lawrence M. Powers ("L.
Powers"),  the Chairman/CEO and a large  shareholder of the Company,  has been a
financial  participant  and one-third owner of Red Hat  Productions,  Inc. since
1997.  However,  L. Powers and B. Powers (his son) have waived  their  rights to
participate  in  the  proceeds   otherwise   receivable  by  Red  Hat  from  the
acquisition.  As a result  of this  waiver,  the  proceeds  paid to Red Hat were
reduced  proportionately  and all such shares were distributed by Red Hat solely
to J. Blank.  The Company will reserve 183,334 shares of its common stock (which
equals the number of additional shares that would otherwise have been issued but
for the waiver) for issuance in the future (in the form of stock and/or  options
to acquire stock) for existing and new management personnel of Tropia.


                                       2

<PAGE>


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

(a)  FINANCIAL STATEMENTS OF BUSINESS ACQUIRED

(b)  PRO FORMA FINANCIAL INFORMATION






                                   SIGNATURES


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

Dated:   September 5, 1999


                                         SPECTRUM INFORMATION TECHNOLOGIES, INC.

                                          By  /s/ Lawrence M. Powers
                                          Lawrence M. Powers
                                          President, Chief Executive Officer and
                                          Chairman of the Board of Directors





                                  TROPIA, INC.

                          INDEX TO FINANCIAL STATEMENTS
                        AND FINANCIAL STATEMENT SCHEDULE



Report of Independent Certified Public Accountants                             4

Balance Sheet as of  June 22, 1999                                             5

Financial Statements for the Period Ended June 22, 1999

   Statements of Operations and Comprehensive Loss                             6

   Statements of Cash Flows                                                    7

Notes to Financial Statements                                               8-10




                                       3
<PAGE>









               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Board of Directors and Stockholders of
Tropia, Inc.
New York, New York

We have audited the  accompanying  balance sheet of Tropia,  Inc. as of June 22,
1999 and the related  statements of operations and  comprehensive  loss and cash
flows for the period from January 26, 1999  (inception) to June 22, 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  presentation  of the financial
statements.  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 financial position of Tropia,  Inc. at June 22, 1999
and the results of its  operations  and its cash flows for the period ended June
22, 1999 in conformity with generally accepted accounting principles.

The accompanying  financial  statements have been prepared  assuming the company
will  continue  as a going  concern.  As  described  in Note 8, the  Company was
acquired  and merged  into  another  company  on June 23,  1999.  The  financial
statements do not include any adjustments resulting from that merger.

                                            /s/ Edward Isaacs & Company LLP
                                            Edward Isaacs & Company LLP

New York, New York
September 2, 1999


                                       4


<PAGE>




                                  TROPIA, INC.
                                  BALANCE SHEET
                                  JUNE 22, 1999
                             (Amounts in thousands)


Assets

  Property and Equipment, net of accumulated depreciation          $           1

                  Total assets                                     $           1
                                                             ===================
Current Liabilities
  Accounts payable and other accrued liabilities                   $           6
                                                             -------------------


Commitments                                                                    -

Deficiency in stockholders' equity:
Common stock, $.001 par value, 1,500 shares authorized, 100 issued
and outstanding                                                                -

Paid-in capital                                                               16
Accumulated deficit                                                         (21)
                                                             -------------------
                  Total deficiency in stockholders' equity                   (5)
                                                             -------------------

Total liabilities and deficiency in stockholders' equity           $           1
                                                             ===================
See accompanying notes to  financial statements.



                                       5
<PAGE>





                                  TROPIA, INC.
                                STATEMENT OF LOSS
        FOR THE PERIOD FROM JANUARY 26, 1999 (INCEPTION) TO JUNE 22, 1999
                 (Amounts in thousands, except weighted average
                    number of shares and per share amounts)
- - --------------------------------------------------------------------------------


Revenues                                                           $           -

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

Operating costs and expenses:

  Selling, general and administrative expenses                                21
                                                             -------------------
  Total operating costs and expenses                                          21

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


Net loss transferred to accumulated deficit                        $        (21)

Other comprehensive loss, net of tax                                           -

                                                             -------------------
Comprehensive loss                                                 $        (21)

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

Basic  and diluted loss per common share:
   Net loss                                                        $       (210)
Net loss  per common share                                         $       (210)
                                                             ===================

Weighted average number of Common Shares used in basic and
diluted  calculation                                                         100
                                                             ===================
See accompanying notes to financial statements.




                                       6




<PAGE>






                                  TROPIA, INC.
                             STATEMENT OF CASH FLOW
        FOR THE PERIOD FROM JANUARY 26, 1999 (INCEPTION) TO JUNE 22, 1999
                             (Amounts in thousands)


Cash flow from operating activities:
Net loss                                                           $        (21)

Adjustments to reconcile net income (loss) to
net cash provided (used) by continuing activities:

Increase  in accrued expenses                                                  5

- - --------------------------------------------------------------------------------
Net cash used by operating activities                                       (16)

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

Cash flows from financing activities:

Capital contribution                                                          16

- - --------------------------------------------------------------------------------
Net cash provided by financing activities                                     16
- - --------------------------------------------------------------------------------
Net  increase (decrease)  in cash and cash equivalents                         0
Cash and cash equivalents, beginning of year                                   0
- - --------------------------------------------------------------------------------
Total cash and cash equivalents, end of year                       $           0
                                                                   =============

See accompanying notes to  financial statements.





                                       7
<PAGE>









                                  TROPIA, INC.
                          NOTES TO FINANCIAL STATEMENTS
        FOR THE PERIOD FROM JANUARY 26, 1999 (INCEPTION) TO JUNE 22, 1999


Note 1 - THE COMPANY AND BASIS OF PRESENTATION

     Tropia,  Inc.  ("Tropia")  is  a  Delaware  corporation,   which  promotes,
distributes  and  markets  the  music of  independent  artists  on its MP3 music
website  www.tropia.com.  Tropia was  started as a joint  venture on January 26,
1999 and was incorporated in Delaware on May 26, 1999.

     Tropia is geared towards the college market. The Tropia website, which went
online in May 1999, uses the Internet and data compression technologies, such as
the MP3 (MPEG1, Layer 3) format, to create a compelling experience for consumers
to conveniently access an expanding music catalogue, and a valuable distribution
and promotional  platform for music artists. The website will showcase the music
of  independent  artists  and  artists  signed  by  independent  record  labels.
Consumers are able to search the website by artist,  by song title and by genre,
and can sample and download complete songs,  free of charge, in MP3 format.  The
website also embodies a 24-hour RealAudio radio station with multiple free radio
streams, classified by genre, to enable consumers to sample music. CDs and other
merchandise (such as posters,  t-shirts,  hats and stickers) of featured artists
are  also  being  offered  through  the  website.  Prior to  going  online,  the
operations  of Tropia  consisted  largely  of  developing  the  website  and the
infrastructure necessary to attract artists and download music on the Internet.

     The accompanying financial statements reflect all adjustments which, in the
opinion of management,  are necessary for a fair  presentation of the results of
operations for the periods shown and include all activity since  inception.  The
results of  operations  for such periods are not  necessarily  indicative of the
results expected for the full fiscal year or for any future period.

     The financial  statements of Tropia have been prepared on the basis that it
is a going  concern,  which  contemplates  the  realization  of  assets  and the
satisfaction of liabilities in the normal course of business.

Note 2 - PROPERTY AND EQUIPMENT

     Property and equipment are recorded at cost. Depreciation is recorded using
the straight line method over the  estimated  useful lives of the assets of five
years.



                                       8

<PAGE>







Note 3 - LOSS PER COMMON SHARE

     Loss per share for the period from January 26, 1999 (inception) to June 22,
1999 was calculated as follows:

                 (Amounts in thousands, except weighted average
                    number of shares and per share amounts)

                                                                    June 22,
                                                                      1999

                                                               Basic     Diluted
                                                             -------------------

Net Loss                                                        ($21)      ($21)
                                                             ===================

Weighted average number of common shares outstanding
during the year                                                   100        100
Common share equivalents                                            -          -
Weighted average number of common shares and common
share equivalents used in calculation of earnings per
common share                                                      100        100
                                                             ===================

Loss per common share                                          ($210)     ($210)
                                                             ===================

Tropia had no common stock equivalents for the period ended June 22, 1999.

Note 4 - STATEMENTS OF CASH FLOWS



                                                                 June 22, 1999
                                                                  (amounts in
                                                                   thousands)
                                                             -------------------

Non-cash transactions:
   Accrual for equipment purchased                              $              1


Note 5 - COMPREHENSIVE LOSS

     Tropia adopted Statement of Financial Accounting Standard ("SFAS") No. 130,
"Reporting   Comprehensive   Income"  which  requires  that  all  components  of
comprehensive  income and total  comprehensive  income be reported on one of the
following:  a statement  of income and  comprehensive  income,  a  statement  of
comprehensive  income or a  statement  of  stockholders'  equity.  Comprehensive
income is  comprised  of net income and all  changes  to  stockholders'  equity,
except those  resulting from  investments by owners (changes in paid in capital)
and distributions to owners  (dividends).  For the period presented,  Tropia did
not realize any comprehensive income or loss.

NOTE 6 - COMMITMENTS

     CO-LOCATION FACILITY.  Tropia  leases  space for  computer  equipment  and
connection to the Internet under a noncancellable six month lease, which expires
in October 1999. The expense for the period from January 26, 1999 (inception) to
June 22, 1999 was approximately $4,000.

                                       9


<PAGE>




Note 7 - Other Significant Accounting Policies

     Cash and Cash  Equivalents.  At June 22, 1999,  Tropia  maintained  no cash
accounts.

     Use of Estimates.  In preparing  financial  statements  in conformity  with
generally  accepted  accounting  principles,  management  is  required  to  make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities and the disclosure of contingent  assets and liabilities at the date
of the  financial  statements  and revenues and  expenses  during the  reporting
period. Actual results could differ from those estimates.

     Website  Expenses.  Expenses  incurred to develop and maintain websites are
expensed as incurred.

Note 8 - Subsequent Event

     On June 23,  1999,  Tropia,  Inc.  was  acquired  by  Spectrum  Information
Technologies, Inc. ("Spectrum") for an aggregate of 316,666 shares of Spectrum's
common stock (valued at $306,786),  half of which were delivered at closing, and
half of which are in escrow  to be  delivered  one year  after the  closing,  if
certain goals are achieved.  The  acquisition  was effected by merging  Siti-II,
Inc., a wholly owned subsidiary of Spectrum, with and into Tropia.



                                       10

<PAGE>





(B)  PRO FORMA FINANCIAL INFORMATION

     Unaudited Pro Forma Condensed  Combined  Financial  Statements for the year
ended  March 31,  1999 and the three  months  ended June 30,  1999 are set forth
below:

<TABLE>
<CAPTION>
                                                  SPECTRUM INFORMATION TECHNOLOGIES, INC.
                                           PRO FORMA CONDENSED COMBINED BALANCE SHEET- UNAUDITED
                                                               MARCH 31, 1999
                                                  (in thousands, except per share amounts)



                                                     Spectrum        Tropia        Pro Forma                  Pro Forma
                                                                                  Adjustments                  Combined
- - ------------------------------------------------------------------------------------------------         ------------------
<S>                                               <C>            <C>            <C>                      <C>

Assets
Current assets:
  Cash and cash equivalents                       $       1,007  $           -  $              -          $           1,007
                                                  -------------  -------------  ----------------          -----------------
                  Total current assets                    1,007              -                 -                      1,007
                                                  -------------  -------------  ----------------          -----------------

Property and equipment, net of accumulated
depreciation                                                                                   1(a)                       1

  Investment in Minutemeals.com                              23              -                 -                         23

Intangibles:
  Goodwill                                                    -              -               312(a)                     312
   Less:  Accumulated amortization                            -              -             (104)(b)                   (104)
   Intangibles, net                                           -              -               208                        208
                                                 -------------  -------------  -----------------          -----------------

                  Total assets                    $       1,030  $           -  $            209          $           1,239
                                                  =============  =============  =================         =================


Liabilities and Stockholders' Equity:
Current Liabilities:
   Accounts payable and other accrued
   liabilities                                    $         24    $         -   $              6(a)       $              30
   Accrued legal fees                                       51              -                  -                         51
   Net liabilities of discontinued operations               68              -                  -                         68
                  Total current liabilities                143              -                  6                        149
                                                  -------------  -------------  -----------------         ------------------

                  Total liabilities                        143              -                  6                        149


Commitments
Stockholders' Equity                                         -              -                  -                         -
Common stock, $.001 par value, 10,000
shares authorized and 7,904 issued and
outstanding                                                  8              -                  -                          8

Paid-in-capital                                         73,752              4                307(a)                  74,063
Accumulated Deficit                                   (72,562)            (4)              (104)(b)                (72,670)
                                                  -------------  -------------  ----------------          ------------------
                                                         1,198              -                203                      1,401
Treasury Stock                                           (311)              -                  -                      (311)
Accumulated Comprehensive Loss                               -              -                  -                          -

                  Total Stockholders' Equity               887              -                203                      1,090
                                                  -------------  -------------  -----------------         ------------------


Total liabilities and stockholders' equity        $      1,030     $        -   $            209          $           1,239
                                                  =============  =============  =================         ==================

See accompanying notes to unaudited pro forma condensed combined financial statements.
</TABLE>

                                       11
<PAGE>


<TABLE>
<CAPTION>

                                                        SPECTRUM INFORMATION TECHNOLOGIES, INC.
                                            PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS - UNAUDITED
                                                         FOR THE YEAR ENDED MARCH 31, 1999
                                                 (Amounts in thousands, except per share amounts)



                                                                                Pro Forma                 Pro Forma
                                                       Spectrum  Tropia         Adjustments               Combined

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

Revenues                                          $           -  $           -  $              -          $            -


Operating Costs and Expenses:
   Selling, general and administrative expenses             414              4                104(b)                 522

Total operating costs and expenses                          414              4                104                    522

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

Operating loss                                            (414)            (4)              (104)                  (522)


Other Income (Expense):
     Loss on investment in Minutemeals.com                 (82)              -                  -                   (82)
      Interest Income                                        12              -                  -                     12
                                                                                                                      12
                                                                                                                      12
Other Income (expense) net                                 (70)              -                  -                   (70)
                                                  -------------  -------------  -----------------         --------------

Loss from continuing operations                   $       (484)  $         (4)  $           (104)         $        (592)
                                                  =============                                           ==============

Basic and diluted loss per share                  $      (.151)                                           $       (.191)
                                                  =============                                           ==============
Weighted average number of shares used in
computation                                             (3,200)                                                  (3,200)
                                                  =============                                           ==============
</TABLE>

See  accompanying  notes to unaudited  pro forma  condensed  combined  financial
statements.

                                       12
<PAGE>


<TABLE>
<CAPTION>

                                               SPECTRUM INFORMATION TECHNOLOGIES, INC. AND SUBSIDIARIES
                                                 PRO FORMA CONDENSED UNAUDITED COMBINED BALANCE SHEET
                                                                        JUNE 30, 1999
                                                   (Amounts in thousands, except per share amounts)


                                                                                                                           Pro
                                                                                                Pro Forma                 Forma
                                                             Spectrum           Tropia         Adjustments               Combined
                                                             ------------       --------       ------------             ------------

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

Assets
Current assets:
  Cash and cash equivalents                                  $     1,045        $      -       $         -              $      1,045
  Prepaid expenses                                                     -               1                 -                         1
                                                             -----------        ---------      -----------              ------------
                  Total current assets                             1,045               1                 -                     1,046
                                                             -----------        ---------      -----------              ------------

  Property and Equipment, net of accumulated
          depreciation                                                 -               1                 -                         1
  Investment in subsidiary                                           307               -               307)(a,c)                   -
  Intercompany receivable                                             11               -               (11)(c)

Intangibles:
  Goodwill                                                             -               -                312(a)                   312
   Less:  Accumulated amortization                                     -               -              (130)(b)                 (130)
                                                             -----------        ---------      ------------             ------------
    Intangibles, net                                                   -               -                182                      182
                                                             -----------        ---------      ------------             ------------

                  Total assets                               $     1,363        $      2       $      (136)             $      1,229
                                                             ===========        =========      ============             ============



Liabilities and Stockholders' Equity
Current Liabilities
  Accounts payable and other accrued liabilities             $        17        $      -       $          -             $          7

  Accrued audit and tax                                               65               -                  -                       65
  Accrued legal fees                                                  79               -                  -                       79
  Net liabilities of discontinued operations                          70               -                  -                       70
                                                             -----------        --------       -----------              ------------
                  Total current liabilities                          231               -                  -                      231
                                                             ------------       --------       ------------             ------------

Intercompany payable                                                   -              11               (11)(c)

                  Total liabilities                                  231              11               (11)                      231
                                                             ------------       --------       ------------             ------------

Commitments                                                            -               -                  -                        -

Stockholders' Equity:
Common stock, $.001 par value, 10,000 shares
authorized and 8,301 issued and outstanding                            8               -                  -                        8

Paid-in capital                                                   74,117              16               (16)(a,c)              74,117
Accumulated deficit                                             (72,682)            (25)                 21(a,c)            (72,816)
                                                                                                      (130)(b)
                                                             -----------        --------       ------------             ------------
                                                                   1,443             (9)              (125)                    1,309
 Treasury stock, 62 shares at cost                                 (311)               -                  -                    (311)
                                                             -----------        --------       ------------             ------------
                  Total stockholders' equity                       1,132               2              (125)                      998

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

Total liabilities and stockholders' equity                   $     1,363        $      2       $      (136)             $      1,229
                                                             ===========        ========       ============             ============
</TABLE>

See  accompanying  notes to unaudited  pro forma  condensed  combined  financial
statements.

                                       13
<PAGE>

<TABLE>
<CAPTION>
                                                    SPECTRUM INFORMATION TECHNOLOGIES, INC. AND SUBSIDIARIES
                                                    PRO FORMA UNAUDITED CONDENSED COMBINED STATEMENT OF LOSS
                                                               THREE MONTHS ENDED JUNE 30, 1999
                                                      (Amounts in thousands, except per share amounts)



                                                                                                    Pro Forma           Pro Forma
                                                       Spectrum                 Tropia              Adjustments          Combined

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

Revenues                                               $         -              $         -         $        -          $          -


Operating costs and expenses:

Selling, general and administrative expenses                   154                       21                 26(b)                201
                                                       -----------              -----------         ----------          ------------
Total operating costs and expenses                             154                       21                 26                   201

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

Operating loss                                                (154)                    (21)               (26)                 (201)

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

Other income:
   Interest income                                              10                        -                                       10
                                                       -----------              -----------         ----------          ------------
   Total other income                                           10                        -                  -                    10
                                                       -----------              -----------         ----------          ------------
Loss from continuing operations                        $     (144)              $      (21)         $     (26)          $      (191)
                                                       ===========              ===========         ==========          ============

Basic and diluted loss per common share:
   Loss  from continuing operations                   $     (.018)                                                      $     (.024)
                                                      ------------                                                      ------------
Net income (loss)  per common share                   $     (.018)                                                      $     (.024)
                                                      ============                                                      ============

Weighted average number of Common Shares
used in basic and diluted calculation                        7,980                                                             7,980
                                                      ============                                                      ============
</TABLE>

Interim results are not indicative of the results expected for a full year.
See accompanying notes to unaudited condensed combined financial statements.


                                       14
<PAGE>

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

Note 1 - BASIS OF PRESENTATION

     On June 23,  1999,  Tropia,  Inc.  was  acquired  by  Spectrum  Information
Technologies, Inc. ("Spectrum") for an aggregate of 316,666 shares of Spectrum's
common stock (valued at $306,786),  half of which were delivered at closing, and
half of which are in escrow  to be  delivered  one year  after the  closing,  if
certain goals are achieved.  The  acquisition  was effected by merging  Siti-II,
Inc., a wholly-owned subsidiary of Spectrum, with and into Tropia.

     In  accordance  with  Accounting  Principles  Board  ("APB")  No.  16,  the
aggregate purchase price of $306,786 was allocated to the assets and liabilities
of Tropia, based upon their fair market values as follows:


               Computer software            $     748
               Accrued expenses               (6,075)
                                            ---------
               Net liabilities acquired       (5,327)
               Goodwill                       312,113
                                            ---------
               Consideration                $ 306,786
                                            =========

     The pro forma  unaudited  combined  statements of  operations  for the year
ended March 31,  1999 and the three  months  ended June 30,  1999 are  presented
using Spectrum's continuing operations reflected in the consolidated  statements
of operations  for the year ended March 31, 1999  (audited) and the three months
ended June 30, 1999 (unaudited)  combined with Tropia's unaudited  statements of
operations  for the period  ended March 31, 1999 and the three months ended June
30 ,1999 as if the transaction had taken place on April 1, 1998.

     The  accompanying  pro forma  combined  statements  of  operations  are not
necessarily indicative of the future results of operations of Tropia Inc. or the
results  of  continuing  operations  which  would have  resulted  had Tropia and
Spectrum been combined during the periods presented.  In addition, the pro forma
results are not intended to be a projection of future results. The unaudited pro
forma condensed combined financial statements should be read in conjunction with
the historical financial statements and related notes.

Note 2 -  PRO  FORMA  CONDENSED  COMBINED STATEMENTS OF OPERATIONS AND PRO FORMA
          CONDENSED COMBINED BALANCE SHEETS

     The  accompanying  pro  forma  adjustments   reflect  adjustments  for  the
following items:

(a)  Recognition  of  the  excess  of  the  purchase  price  over the net assets
     acquired (goodwill) in the amount of $312,113. (See Note 1)

(b)  Amortization of goodwill over a three-year period.  A one-year amortization
     is used for the March 31,  1999 pro formas and a 15-month  amortization  is
     used for the June 30, 1999 pro formas.

(c)  Entry for the elimination of intercompany and investment accounts.


                                       15

<PAGE>

<TABLE> <S> <C>

<ARTICLE>                      5
<LEGEND>


                                   Exhibit 27

THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM TROPIA, INC.
UNAUDITED FINANCIAL  STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                                                               1,000
                                                                             <C>
<S>
<PERIOD-TYPE>                                                              5-MOS
<FISCAL-YEAR-END>                                                    MAR-31-2000
<PERIOD-END>                                                         JUN-22-1999
<CASH>                                                                         0
<SECURITIES>                                                                   0
<RECEIVABLES>                                                                  0
<ALLOWANCES>                                                                   0
<INVENTORY>                                                                    0
<CURRENT-ASSETS>                                                               0
<PP&E>                                                                         0
<DEPRECIATION>                                                                 0
<TOTAL-ASSETS>                                                                 0
<CURRENT-LIABILITIES>                                                          0
<BONDS>                                                                        0
<COMMON>                                                                       0
                                                          0
                                                                    0
<OTHER-SE>                                                                     0
<TOTAL-LIABILITY-AND-EQUITY>                                                   0
<SALES>                                                                        0
<TOTAL-REVENUES>                                                               0
<CGS>                                                                          0
<TOTAL-COSTS>                                                                  4
<OTHER-EXPENSES>                                                               0
<LOSS-PROVISION>                                                               0
<INTEREST-EXPENSE>                                                             0
<INCOME-PRETAX>                                                                0
<INCOME-TAX>                                                                   0
<INCOME-CONTINUING>                                                          (4)
<DISCONTINUED>                                                                 0
<EXTRAORDINARY>                                                                0
<CHANGES>                                                                      0
<NET-INCOME>                                                                   0
<EPS-BASIC>                                                              (210)
<EPS-DILUTED>                                                              (210)


</TABLE>


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