ELLIGENT CONSULTING GROUP INC
10KSB/A, 2000-05-31
CABLE & OTHER PAY TELEVISION SERVICES
Previous: FORMICA CORP, 8-K, EX-2.2, 2000-05-31
Next: ELLIGENT CONSULTING GROUP INC, 10KSB/A, EX-21, 2000-05-31



                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                        ------------------------------

                                  FORM 10-KSB/A

(Mark One)
[X]   ANNUAL  REPORT  UNDER SECTION  13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934

      For the fiscal year ended   December 31, 1999                         .
                                --------------------------------------------

[   ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934

      For the transition period from:                     to
                                      -------------------    ----------------

                     Commission file number: 000-25257
                                             ---------


                        ELLIGENT CONSULTING GROUP, INC.
                        -------------------------------
                (Name of Small Business Issuer in Its Charter)

                  Nevada                              87-0453842
                  ------                              ----------
    (State or Other Jurisdiction of     (I.R.S. Employer Identification No.)
    Incorporation or Organization)

            152 West 57th Street, 40th floor
                  New York, New York                                 10019
                 ------------------                                  -----
    (Address of Principal Executive Offices)                       (Zip Code)

                                (212) 765-2915
                                --------------
               (Issuer's Telephone Number, Including Area Code)

     Securities registered under Section 12(b) of the Exchange Act:  None

Securities registered under Section 12(g) of the Exchange Act:

                        Common Stock, $0.001 par value
                               (Title of Class)

Check whether the issuer:  (1) filed all reports required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports),  and (2) has been
subject to such filing requirements for the past 90 days.

                        YES             NO     X
                            ---------      -----

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B in this Form, and no disclosure will be contained, to the best of
registrant's   knowledge,   in  definitive   proxy  or  information   statements
incorporated  by reference  in Part III of this Form 10-KSB or any  amendment to
this Form 10-KSB.
X

State issuer's revenues for its most recent fiscal year: $3,328,907

As of May 30,  2000,  the  number  of shares of  Common  Stock  outstanding  was
17,119,226  and the  aggregate  market  value of the Common  Stock (based on the
closing  price  on  that  date)  held  by  non-affiliates  of  the  Company  was
approximately $22,928,294.



<PAGE>



This Annual Report on Form 10-KSB (the  "10-KSB")  contains  certain  statements
concerning  the future that are subject to risks and  uncertainties.  Additional
written or oral forward-looking  statements may be made by the Company from time
to time, in filings with the  Securities  and Exchange  Commission or otherwise.
Such   statements   include,   among  other   things,   information   concerning
possible-future results of operations,  capital expenditures, the elimination of
losses under certain programs,  financing needs or plans relating to products or
services of the  Company,  assessments  of  materiality,  predictions  of future
events,  and  the  effects  of  pending  and  possible  litigation,  as  well as
assumptions  relating  to the  foregoing,  and  those  accompanied  by the words
"anticipates,"   "estimates,"   "expects,"   "intends,"   "plans,"   or  similar
expressions. For those statements we claim the protection of the safe harbor for
forward-looking statements contained in the Private Securities Litigation Reform
Act of 1995.

You should specifically  consider the various factors identified in this 10-KSB,
including  the  matters  set  forth  in  "Item  1.  Business,"  "Item  3.  Legal
Proceedings,"  "Item  7.  Management's  Discussion  and  Analysis  of  Financial
Conditions and Results of Operations"  and the Notes to  Consolidated  Financial
Statements  that could  cause  actual  results to differ  materially  from those
indicated in any forward-looking statements. Other factors that could contribute
to  or  cause  such  differences  include,  but  are  not  limited  to,  capital
requirements,  market acceptance,  intellectual  property rights and litigation,
risks in product and technology  development and other risk factors  detailed in
the Company's Securities and Exchange Commission filings.

Readers  are  cautioned  not to  place  undue  reliance  on any  forward-looking
statements contained in this 10-KSB, which speak only as of the date hereof. The
Company  undertakes  no  obligation  to  publicly  release  the  results  of any
revisions to these forward-looking statements that may be made to reflect events
or  circumstances  after  the  date  hereof  or to  reflect  the  occurrence  of
unexpected events.

                                    PART I

ITEM 1.  BUSINESS

Current
Operations     Elligent   Consulting   Group,   Inc.   ("Elligent"),   a  Nevada
               corporation,   is  a   holding   company   with   two   operating
               subsidiaries,   e-Vantage   Company  Limited   ("e-Vantage")  and
               Elligent Consulting  Services,  Inc. ("ECS").  References in this
               10-KSB to the  Company,  "we," "us" or "our"  refer to  Elligent,
               e-Vantage, and ECS, unless otherwise noted.

               Until  December  1999,  we  had  another  operating   subsidiary,
               Conversion  Services  International,  Inc. ("CSI").  Through this
               subsidiary,  we were  engaged  in the  provision  of  information
               technology  consulting  services,   including  data  warehousing,
               applications  development,  and information  technology  staffing
               services  (the "IT  Business").  In December  1999,  we adopted a
               formal plan to dispose of CSI and have ceased its IT Business. As
               part of the  settlement  agreement  relating  to the  arbitration
               proceeding known as Elligent  Consulting  Group, Inc. and Andreas
               Typaldos,   Petitioners   v.  Scott  Newman  and  Glenn  Peipert,
               Respondents, CSI was sold or returned to its original owners from
               whom Elligent had purchased it in September 1998.

               Recently,  we have  started  to focus  our  business  on high end
               e-business technology  consulting as an "e-architect"  consulting
               firm . To that end, we acquired the  consulting  operations  of a
               small e-business consulting technology company, e-Vantage Company
               Limited ("e-Vantage') in the United Kingdom.

               Our  goal  is  to  focus  on  Internet  and  e-business   related
               consulting and services and to provide a full range of e-business
               enablement services to major enterprises worldwide. Additionally,
               we will continue our IT Technology Consulting business, as needed
               in support of our e-business consulting and existing clients.

               Our  principal  executive  office  is  located  at 152 West  57th
               Street,  40th Floor,  New York,  New York 10019 and our telephone
               number is (212) 765-2915.

The Industry   Businesses  today are using the  Internet  to create new  revenue
               opportunities  by  enhancing  their  interactions  with  new  and
               existing  customers.  Businesses  are also using the  Internet to
               increase   efficiency  in  their   operations   through  improved
               communications,  both  internally  and with  suppliers  and other
               business  partners.  This  emerging  business use of the Internet
               encompasses both  business-to-business  and  business-to-consumer
               communications and transactions.


                                      2

<PAGE>



               While there are numerous benefits associated with e-business,  to
               gain or maintain a competitive  advantage,  companies  must fully
               understand the enterprise-wide implications of proposed solutions
               and must  implement  these  solutions  with  the  most  effective
               technologies, systems and processes. Companies must integrate new
               Internet   applications   within  existing   systems,   deploying
               mission-critical  solutions  rapidly with advanced  technology to
               support the  solutions.  In addition,  the creation of e-business
               solutions requires personnel with extensive  technological skills
               to plan and implement  effective solutions that fully exploit the
               benefits of e-business. Because the expertise needed by companies
               to  address  e-business  needs is  typically  outside  their core
               competencies, companies must either recruit and employ experts or
               retain outside technology specialists.

               The dramatic growth of the Internet and the expertise required to
               create  sophisticated  e- business  solutions has fueled the need
               for the  outsourcing  of  these  solutions  and  the  information
               technology  professionals  who  are  capable  of  addressing  the
               challenges  posted  by  e-business.  It has  become  increasingly
               difficult  for  companies to  identify,  recruit and retain these
               skilled information  technology  professionals.  Accordingly,  to
               augment   internal   resources,   many   companies  have  engaged
               independent  service  providers  to develop,  design and maintain
               their   intranets,    extranets,   web   sites   and   e-business
               applications.  The trend toward  outsourcing  these  services has
               generated  an  increased   demand  for  providers  of  e-business
               services.

               Today, companies have extremely complex e-business needs, ranging
               from   Internet   technology   professionals   to   sophisticated
               solutions.  Due to the range of  expertise  required  to  address
               these needs, and the time associated with hiring and training new
               personnel,  bringing  expertise  in-house  is often  not a viable
               option.  When  retaining  outside  specialists  and in  order  to
               capitalize on e-business  opportunities,  companies  need experts
               who fully  understand their industry.  As companies  increasingly
               outsource  their   e-business   solutions  needs,  and  as  these
               e-business  solutions become more complex, a significant need for
               highly qualified e-business solutions providers has emerged.

Services       Our mission is to offer a wide range of services to companies who
               seek to capitalize on  Internet-related  opportunities to improve
               and expand their businesses. Through our e- business services, we
               will provide the  strategy,  design,  development  and support of
               advanced  e-business  solutions that improve  communications  and
               commerce  on an  enterprise-wide  basis.  Additionally,  we  will
               continue  our IT  Technology  Consulting  business  to  meet  the
               demands of our current  clients and to support the IT  Technology
               requirements of our e-business practice.

               We wish to offer clients a  comprehensive  range of services that
               focus  on  the  efficient   delivery  of  reliable  and  scalable
               e-business solutions. These services include e-business strategy,
               systems    architectures    and    development,    analysis    of
               infrastructures,  design and planning,  implementation,  testing,
               and  training.  While we may  offer  comprehensive,  end-  to-end
               e-business  solutions,  our clients may contract for the specific
               services  they  require.  Depending  on their  requirements,  our
               clients  may  engage us to perform  one or more of the  following
               services:

               e-Business  Strategy.  We work  with  clients  to  analyze  their
               strategic  e-business  position.  We  demonstrate,   among  other
               things, how clients can use interactive and transactional systems
               to achieve their  business  objectives.  We recommend  strategies
               that use clients' existing strengths,  and explain how the latest
               technology can improve their business processes. Depending on the
               project, we can then prepare a plan that specifies how the client
               can  use  technology  to  become  more  competitive,   become  an
               e-business leader and increase revenue and profitability.

               e-Business Solutions Architectures and Enablement.  We design and
               build  solutions that encompass our clients'  enterprises.  These
               solutions can take into account various e- business architectures
               and may involve the  creation of new  web-centric  systems or the
               transformation  and enablement of current  systems that customers
               may have for the web.

Clients        Since  we have  only  recently  entered  the  e-business  service
               market,  we do not have many  existing  clients.  Currently,  our
               biggest  clients  are  Deutsche  Bank  and  Revco.  Most  of  our
               agreements  are  generally  terminable by the client upon 30 days
               notice.


                                      3

<PAGE>



Sales          Our principal target clients are companies who seek to capitalize
               on  Internet-related  opportunities  to improve and expand  their
               businesses. We market our services through our direct sales force
               and  referrals,   including  our  listing  as  an  IBM  preferred
               provider.  Our direct sales  organization  consists of five sales
               representatives, and we anticipate adding personnel in the future
               as needed.

Competition    The  information   technology   services  industry  is  extremely
               competitive.  A number  of  companies  compete  with us in select
               markets  with  substantially  similar  services.  In  most of the
               markets  in  which  we  compete,   we  believe   that  there  are
               participants that have significantly greater financial, technical
               and marketing  resources  than we do. Also, in order to remain on
               our clients'  vendor lists and develop new client  relationships,
               we must satisfy their requirements at competitive rates. Although
               we  continually  attempt  to lower  our  costs,  there  are other
               similar service  organizations that may offer the same or similar
               services as we offer at the same or lower costs. Additionally, in
               some cases  certain of our  clients  require  that their  vendors
               reduce  rates  after  services  have  commenced.  There can be no
               assurance that we will be able to compete  effectively on pricing
               or other requirements and, as a result, we may lose clients or be
               unable to maintain  historic  gross  margin  levels or to operate
               profitably.

               The  market  for   e-business   solutions  is  subject  to  rapid
               technological change and is significantly affected by new product
               introduction and other activities of industry participants. While
               the market for  e-business  solutions  is  relatively  new, it is
               already highly  competitive  and  characterized  by an increasing
               number of entrants that have introduced or developed products and
               services  similar to those we offer. We believe that  competition
               will intensify in the future. We compete on the basis of a number
               of   factors,   including   architectural   design  and   systems
               engineering  expertise,  quality,  pricing  and speed of  service
               delivery,  and  industry  knowledge.  With our planned  growth of
               service  offerings,  we believe that we will have an advantage in
               cross-selling  additional  services  and  solutions to our client
               base.  However,  there can be no  assurances  that our  growth of
               service offerings will provide any such advantages.  In addition,
               we intend to target new  clients by (i)  utilizing  the  business
               contacts of management personnel, (ii) continuing to leverage and
               expand our direct sales efforts,  (iii)  increasing the hiring of
               consultants with existing client relationships, and (iv) pursuing
               referrals  from existing  clients and third- party  organizations
               including  hardware  partners,  software  partners  and  industry
               research organizations.

               We  believe  that  we  will  compete  principally  with  strategy
               consulting firms,  Internet  professional services firms, systems
               integration   firms,   technology   vendors,    advertising   and
               interactive agencies and internal information systems groups. Our
               competitors may be better  positioned to address  developments or
               may react more favorably to changes,  which could have a material
               adverse  effect  on  our  business,  results  of  operations  and
               financial condition.  Many of the companies that provide services
               in our markets have significantly  greater  financial,  technical
               and marketing  resources than we do and generate greater revenues
               and have greater name recognition than we do. In addition,  there
               are relatively low barriers to entry into our markets and we have
               faced,  and  expect to  continue  to face,  competition  from new
               entrants into our markets.

Strategy and
Growth Plans   In our view,  companies today require strategic service providers
               to provide a broad range of  Internet  related  capabilities  and
               services. Such a service provider must provide strategic industry
               insights combined with extensive  technological  skills to design
               and create applications,  technology  infrastructure and business
               systems  that  are  reliable,   robust,   secure,   scalable  and
               extensible.  Moreover, it must have a structured approach and the
               skills  necessary to achieve the rapid  innovation and deployment
               of e-business demanded by today's competitive marketplace. Such a
               skill set must include the ability to understand  and integrate a
               wide spectrum of both emerging and existing technologies.

               Our plan, therefore, is to maintain a comprehensive understanding
               of the relevant  business  issues,  develop the ability to design
               and implement  appropriate  integrated  e-business solutions that
               can help our clients meet their  strategic  business  goals,  and
               evolve the skill sets,  practice  areas,  and tools  necessary to
               deliver such solutions in a timely and cost- effective manner. We
               believe that we can achieve this strategy through internal growth
               and  through  strategic  acquisitions  that will  provide us with
               additional well-trained, high- quality professionals, new service
               offerings,  additional industry expertise,  a broader client base
               and an expanded geographic presence.

Employees and
Recruitment    Taking into account the  discontinuation of CSI's operations,  as
               of December 31, 1999,  we had 43 employees  and  consultants.  Of
               this total, 36 were employees and consultants  offering  billable
               services  to our  customers  and seven  were in  sales,  finance,
               administration,  and executive  management.  Including CSI, as of
               December 31, 1999, we had 186 employees and consultants.  Of this
               total,  162 were  employees  and  consultants  offering  billable
               services  to  our   clients  and  24  were  in  sales,   finance,
               administration  and executive  management.  As of May 30, 2000 we
               had  approximately 65 employees and  consultants.  Of this total,
               approximately 50 were employees and consultants offering billable
               services our customers and the remainder were in sales,  finance,
               administration and executive management.  Our future success will
               depend  in  part  on  our  ability  to  hire  adequately  trained
               personnel who address the increasingly sophisticated needs of our
               clients. Our on-going employee and consultant needs arise from:

               Increasing demand for our services;
               Consultant turnover; and
               The  clients'  requests for  professionals  trained in the newest
               information and development tools and technologies.

               Few  of  our  employees  are  bound  by  non-compete  agreements.
               Competition  for personnel in our industry is significant  and we
               may have  difficulty in attracting and retaining an optimal level
               of qualified personnel in the future. In particular,  competition
               for  the  limited  number  of  qualified   project  managers  and
               professionals with certain  specialized  skills,  such as working
               knowledge of certain  sophisticated  software and the Internet is
               intense.   Because  of  this,   recruitment   of  employees   and
               consultants  is a  critical  element  in  our  success.  We  will
               continue to devote significant resources to meeting our personnel
               requirements.

               The  Company  offers  or is  committed  to  offering  a number of
               programs designed to retain our trained personnel, including:

               Competitive salaries;
               Stock option plan;
               Training of  employees  and  consultants  in new skill sets;  and
               medical benefits.

Intellectual
Property
Rights         We rely upon a combination  of trade secrets,  nondisclosure  and
               other contractual arrangements, and copyright and trademark laws,
               to protect our proprietary rights. We enter into  confidentiality
               agreements  with  our  employees,   generally  require  that  our
               consultants  and clients  enter into such  agreements,  and limit
               access to and distribution of our proprietary information.  There
               can be no assurance that the steps we take in this regard will be
               adequate to deter misappropriation of our proprietary information
               or that we will be  able  to  detect  unauthorized  use and  take
               appropriate steps to enforce our intellectual property rights.

Our History    In March 1987,  our  predecessor,  Coronado  Ventures,  Inc., was
               incorporated  in  Nevada.  As  Coronado  Ventures,   we  filed  a
               registration  statement  on Form S-18 with the SEC,  which became
               effective  in  November  1989.   Pursuant  to  the   registration
               statement  we sold  1,000,000  units  consisting  of one share of
               Common Stock and three Common Stock  purchase  warrants,  raising
               $50,000 in gross  proceeds.  None of the warrants were  exercised
               prior to expiration.

               Shortly after the completion of the above  offering,  we acquired
               100% of the  issued and  outstanding  common  stock of  Tahoeview
               Cablevision,  Inc.,  a cable  television  company,  for  which we
               issued  shares  of  our  Common  Stock.   At  the  time  of  this
               transaction we changed our name to Westar Group,  Inc.  Tahoeview
               Cablevision operated as a subsidiary of Westar Group.

               In 1991, we acquired the assets of several other cable television
               systems  located  in  eastern  Montana  through  a  newly  formed
               subsidiary,  Westar Group North.  We issued  shares of our Common
               Stock and paid cash for the  purchase of these  assets.  The cash
               portion of

                                      4

<PAGE>



               the  purchase  price  was  part of a  revolving  credit  facility
               obtained  from a financial  institution.  Upon  expiration of the
               revolving credit facility in 1993, and the inability of Tahoeview
               Cablevision  and Westar  Group North to either renew the facility
               or pay off the balance owed,  the financial  institution  filed a
               suit in U.S. District Court,  District of  Massachusetts,  naming
               our subsidiaries  Tahoeview Cablevision and Westar Group North as
               defendants.  The district court appointed a permanent receiver to
               oversee our subsidiaries during the pendency of their bankruptcy.
               Westar  Group was not directly  involved in this action.  On July
               31, 1997, the district court ordered the receivership  closed and
               that Tahoeview  Cablevision  and Westar Group North be dissolved.
               This  left  Westar  Group,  the  holding  company,  as  the  only
               surviving entity.

               In July 1997,  we  changed  our name from  Westar  Group to Arena
               Group, Inc. and began a search to locate suitable businesses with
               which  to  reorganize.  On  July  23,  1998,  we  entered  into a
               non-binding  letter of intent to merge with Patra Capital Ltd., a
               Delaware corporation ("Patra Capital"). In order to complete this
               merger we formed a special purpose acquisition subsidiary,  Patra
               Acquisition,  Inc., a Delaware  corporation.  Effective  July 31,
               1998,  Patra  Acquisition  and  Patra  Capital  merged  under  an
               agreement  and plan of merger and Patra Capital was the surviving
               entity. As a result of this transaction, Patra Capital became our
               wholly-owned  subsidiary,  the management of Patra Capital became
               the  management  of Arena  and we  changed  our name to  Elligent
               Consulting Group, Inc.

               On September 3, 1998,  with an effective  date of August 1, 1998,
               for  accounting   purposes,   we  issued   12,950,000  shares  of
               Elligent's   restricted   common   stock  to  the  then   current
               shareholders  of Patra  Capital in exchange for all of the issued
               and outstanding common stock of Patra Capital.

               On September 21, 1998,  effective  August 1, 1998, for accounting
               purposes,  we purchased CSI through our wholly owned  subsidiary,
               Patra Capital.

               On July 27,  1999,  the  Company  acquired  all of the issued and
               outstanding  common  stock of ECS. Due to common  ownership,  the
               acquisition  was accounted for at book value in a manner  similar
               to a pooling of interests.  In anticipation  of the  acquisition,
               options to acquire common stock in ECS previously  granted to ECS
               employees  were  converted to options to acquire  common stock in
               Elligent at a price of $0.05 per common stock.

               Effective  January 1,  2000,  we  acquired  all of the issued and
               outstanding   stock  of  e-  Vantage.   In  connection  with  the
               transaction,  we issued  1,000,000 shares of our Common Stock and
               have provided e-Vantage with approximately  $1,000,000 in working
               capital, as of May 30, 2000.

Cautionary Factors that May Affect Future Results

The following important factors, among others, could cause our actual results to
differ  materially  from those contained in  forward-looking  statements made in
this 10-KSB or presented elsewhere by management from time to time.

Unprofitable Operating
History, Discontinued
Operations and Limited
Financial
Resources      Our Company began  operations  by  purchasing  CSI, the Company's
               first operating  subsidiary which has since been  discontinued as
               of December 31, 1999 (the "Discontinued  Business"),  in order to
               enter into the IT Technology Consulting business on September 21,
               1998.  While the CSI operating  subsidiary  was  profitable,  the
               consolidated  operations of the Company,  which  include  holding
               company overhead,  executive and administration  costs, legal and
               professional  expenditures  in connection with the acquisition of
               CSI, and legal and  professional  expenditures in connection with
               other   acquisitions  and  plans,   have  not  historically  been
               profitable,  and as of December 31, 1999, the Company  suffered a
               net loss of  $7,338,070,  and at  December  31,  1999,  had a net
               capital deficiency and a net working capital deficiency.  Of this
               $7,338,070 net loss , $3,492,755 was contributed from losses from
               operations  of  the  Discontinued  Business  and  $2,244,909  was
               contributed from losses on disposal of the Discontinued Business,
               for  a  total  of  $5,737,664  of  net  losses   related  to  the
               Discontinued Business. These

                                      5

<PAGE>



               conditions raise substantial doubts about our ability to continue
               as a going concern. During fiscal 2000, we expect to meet working
               capital  and  other  cash  requirements  with cash  derived  from
               operations  and  other  financing  as  required,   including  the
               issuance of equity  securities and other  consideration  that can
               dilute current  owners or investors  purchasing our Common Stock,
               although  there can be no assurance  that we will  generate  cash
               from our  operations  in the near  future or that we will  obtain
               financing on  acceptable  terms.  We must continue to improve the
               efficiency  of our  operations  to achieve and maintain  positive
               cash  flow  from   operations.   See  "-  Liquidity  and  Capital
               Resources,"  and Note 10- Going Concern of the Notes to Financial
               Statements. There is no assurance,  however, that we will be able
               to continue as a going concern, that cash from operations and the
               other  sources  described  above  will  be  achieved  or  will be
               sufficient  for our  needs,  or  that we will be able to  achieve
               profitability on a consistent basis.

If Businesses Do
Not Increase Their
Use of the Internet as a
Means for Conducting
Commerce, Our Revenues
will be Adversely
Affected       Our future success  depends  heavily on the increased  acceptance
               and use of the Internet as a means for  conducting  commerce.  We
               will focus our services on the development and  implementation of
               Internet  strategies and  solutions.  If commerce on the Internet
               does not  continue to grow,  or grows more slowly than  expected,
               our  business,  financial  conditions  and results of  operations
               would be materially adversely affected.

We Have A Limited
Operating History In
E-Business Solutions
Services, And It May
Be Difficult For You
To Assess Our Prospects
For Success    Although we began  operations  in September  1998,  until January
               2000,   our  principal   business  was   information   technology
               consulting,  from which we derived all of our revenue in 1999. We
               have not generated a significant  portion of our revenue from the
               design and development of e-business  solutions services.  We use
               technologies  and sell  services  that are  themselves  part of a
               relatively new industry known as the e-business  services market.
               Accordingly,  we cannot predict future results of operations as a
               provider of e-business  solutions services,  and we cannot assure
               you that we have  accurately  identified  all of the  risks  that
               relate to this business.

If We Do Not Attract And
Retain Qualified Professional
Staff, We May Not Be Able to
Adequately Perform Our
Client Engagements And
Could Be Limited In
Accepting New Client
Engagements    Our  business is labor  intensive  and our success will depend in
               large  part  upon our  ability  to  attract,  retain,  train  and
               motivate highly skilled employees. Because of the rapid growth of
               the Internet, there is intense competition for employees who have
               strategic,  creative  design,  technical  and program  management
               experience.   In   addition,   the   Internet  has  created  many
               opportunities  for  people  with the skills we seek to form their
               own companies or join startup  companies and these  opportunities
               frequently  offer the potential for significant  future financial
               profit through equity  incentives  which we cannot match.  We may
               not be  successful  in  attracting a sufficient  number of highly
               skilled  employees in the future,  or in retaining,  training and
               motivating the employees we are able to attract. Any inability to
               attract,  retain,  train and motivate  employees could impair our
               ability to adequately  manage and complete  existing projects and
               to bid for or accept new client engagements.

Contracts      We  normally  offer  professional   services  through  agreements
               providing that our services are rendered on a best-efforts basis,
               that we make no express or implied warranties and that the client
               must  continue  to  pay  all  charges   incurred   prior  to  the
               termination of the

                                      6

<PAGE>



               agreement.   Because  services  are  typically   rendered  on  an
               as-required  basis,  we do not consider our backlog of unfinished
               assignments significant in understanding our business.

               The typical client contract term is for a few months but may upon
               extension  last for  more  than  one  year  and  there  can be no
               assurance   that  a  client  will  renew  its  contract  when  it
               terminates. In fact, following expiration of an original contract
               term  with any given  client,  it is often the case that we begin
               operating  on an  as-needed  basis  not  under  any  contract  of
               specific duration.  Our contracts are generally cancelable by the
               client  at any  time  and  clients  may  unilaterally  reduce  or
               increase their use of our services  under such contracts  without
               penalty. The termination or significant reduction of our business
               relationship  with any of our  significant  clients could have an
               adverse effect on our operating results.

               We  generally  price  our  services  to  clients  on a  time  and
               materials  basis and  maintain  price  ranges  that  reflect  the
               technical skills and experience levels of the consultants on each
               project.

We Will Incur
Additional Expenses
As We Continue The
Development Of Our
E-Business
Infrastructure We intend to continue to develop new services  and product  lines
               to address our clients' diverse needs. As a result,  we will need
               to  increase  our  research  and product  development,  sales and
               marketing, client support and administrative functions to support
               anticipated   increased  levels  of  operations  from  these  new
               services and products.  We may not be successful in creating this
               infrastructure,  and we may not realize any increase in the level
               of our revenue and operations to offset the  additional  expenses
               that we incur.


Acquisition
Strategy       A key element of our strategy for the future is expansion through
               the acquisition of companies that have complementary  businesses,
               that  can  utilize  or  enhance  our  existing  capabilities  and
               resources  or that expand our  existing  range of services in the
               e-business service marketplace.

               As  a  result,  we  continually  evaluate  potential  acquisition
               opportunities,  some of which may be large in size or scope  when
               compared  to our size.  Acquisitions  involve a number of special
               risks,   including  the  time  associated  with  identifying  and
               evaluating possible  acquisitions,  the diversion of management's
               attention to the  integration  of the operations and personnel of
               the acquired  companies,  the  incorporation of acquired services
               into our services,  possible  adverse  short-term  effects on our
               operating results,  the realization of acquired intangible assets
               and the loss of key employees of the acquired companies.

               To accomplish future  acquisitions we may issue equity securities
               and other forms of  consideration  that could  cause  dilution to
               investors  purchasing our Common Stock. There can be no assurance
               that we will be able to identify additional suitable  acquisition
               candidates,  consummate  or  finance  any such  acquisitions,  or
               integrate any such acquisitions successfully into our operations.

International Expansion
Of Our Business Could
Result In Financial Losses
Due To Changes In Foreign
Economic Conditions Or
Fluctuations In Currency
And Exchange
Rates          We expect to  continue  to depend  heavily  on and to expand  our
               international operations. We currently have offices in the United
               Kingdom  and are  beginning  operations  in  Germany.  While  our
               international subsidiaries have experience in marketing,  selling
               and providing  services  internationally,  the Company as a whole
               has limited experience in being a global company and in operating
               across a number of international markets.  Consolidated financial
               results of the Company could be affected and suffer because they

                                      7

<PAGE>



               depend  heavily on  international  operations  which are  further
               subject to other inherent risks, including:

               - recessions in foreign countries;

               - fluctuations in currency exchange rates;

               - the scheduled  conversion  to the euro by most  European  Union
               members;

               -  difficulties  and  costs  of  staffing  and  managing  foreign
               operations;

               - reduced protection for intellectual property in some countries;

               - political  instability  or changes in regulatory  requirements;
               and

               -  U.S.  imposed   restrictions  on  the  import  and  export  of
               technologies.

We Will Need To Expand
Our Sales And Distribution
Capabilities In Order To
Increase Market Awareness
Of  Our Name And
Increase Our
Revenues       We  will  need  to  expand  our  marketing  efforts  to  increase
               awareness and positive reaction in the business  community to our
               name and to our new focus on  e-business,  as well as to generate
               increased  revenues.  Our services require a sophisticated  sales
               effort targeted at the senior management of prospective  clients,
               and new employees  require extensive  training,  in terms of both
               time and resources,  before they become productive. We may not be
               able to hire enough  qualified  individuals in the future and our
               new employees may not achieve necessary productivity levels.

If We Do Not Keep Pace
With Technological Changes,
Our Competitive Position
Will Suffer    Our  markets  and  the  technologies  used in our  solutions  are
               characterized by rapid technological  change.  Failure to respond
               in  a  timely  and  cost-effective  way  to  these  technological
               developments   would  have  a  material  adverse  effect  on  our
               business,  financial  condition  and  results of  operations.  We
               expect to  derive a  substantial  portion  of our  revenues  from
               providing   Internet   solutions  that  are  based  upon  leading
               technologies   and  that  are   capable  of  adapting  to  future
               technologies. As a result, our success will depend on our ability
               to offer  services  that  keep pace with  continuing  changes  in
               technology,  evolving  industry  standards  and  changing  client
               preferences.  We  may  not be  successful  in  addressing  future
               developments on a timely basis. Our failure to keep pace with the
               latest  technological  developments would have a material adverse
               effect  on our  business,  financial  condition  and  results  of
               operations.

Our Failure To Meet
Our Client Expectations
Could Result In Losses
And Negative
Publicity      Our client engagements  involve the creation,  implementation and
               maintenance of e- business  systems and other  applications  that
               are often  critical to our  clients'  businesses.  Any defects or
               errors in these systems or failure to meet clients'  expectations
               could result in:

               - delayed or lost revenues;

               - increased costs in correcting any problems or errors;

               -  negative  publicity  regarding  us  and  the  quality  of  our
               services;

               - claims for substantial  damages  against us,  regardless of our
               responsibility  for such  failure,  which  claims  may exceed our
               insurance coverage; and


                                      8

<PAGE>



               - our inability to attract or retain clients.

We Face Significant
Competition In The
Markets That Are
New And Rapidly
Changing       The markets for the  services we provide are highly  competitive.
               We believe that we currently  compete  principally  with strategy
               consulting firms,  Internet  professional services firms, systems
               integration firms,  technology  vendors and internal  information
               systems  groups.  Many of the companies that provide  services in
               our markets have significantly  greater financial,  technical and
               marketing  resources than we do and generate greater revenues and
               have greater name recognition than we do. In addition,  there are
               relatively  low  barriers  to entry into our  markets and we have
               faced,  and  expect  to  continue  to face  competition  from new
               entrants into our markets.

               We believe that the principal  competitive factors in our markets
include:

               - ability to integrate  strategy,  creative design and technology
               services;

               - quality of service, speed of delivery and price;

               - industry knowledge;

               - sophisticated project and program management capability; and

               - Internet technology expertise and talent.

               We believe  that our ability to compete also depends in part on a
               number of competitive factors outside our control, including:

               - the ability of our  competitors  to hire,  retain and  motivate
               professional staff;

               - the development by others of Internet services or software that
               is competitive with our solutions; and

               - the extent of our competitors' responsiveness to client needs.

               There  can be no  assurance  that we  will  be  able  to  compete
               successfully in our markets.

Dependence Upon Major
Customers and Large
Contracts      Our five largest clients,  when combined,  account for 52% of our
               total revenues and 40% of accounts  receivable as of December 31,
               1999. Our largest  client  accounts for 36% of our total revenues
               and 26% of accounts  receivable  as of December 31,  1999.  These
               clients  are CSI  clients,  and the  operations  of CSI have been
               discontinued.

Dependence on Key
Management
Personnel      The success of our growth and business  strategies will be highly
               dependent  upon the efforts of our key  management  personnel and
               management  personnel  of acquired  companies,  particularly  our
               executive  officers.  The loss of the  services of any one of our
               executive  officers  could have an adverse effect on our business
               and on the  implementation  and  success of our growth  strategy.
               However,  we have applied for key man  insurance  with respect to
               Andreas Typaldos in the amount of $500,000.  We will evaluate the
               necessity of carrying such  insurance on selected  individuals at
               acquired  companies on an ongoing basis. The amount of insurance,
               however,  may not be  sufficient  to  offset  our  losses  if the
               services of any of our executive officers were unavailable. It is
               not possible to estimate the amount of any such loss.

Government Regulation
Could Interfere With The
Acceptance Of The Internet
And Electronic Commerce,
Which Would Adversely

                                      9

<PAGE>



Affect The
Demand For Our
Services       Any new laws  and  regulations  applicable  to the  Internet  and
               electronic commerce that are adopted by federal, state or foreign
               governments  could dampen the growth of the Internet and decrease
               its acceptance as a commercial medium. If this occurs,  companies
               may  decide in the  future  not to pursue  Internet  initiatives,
               which would decrease  demand for our services.  A decrease in the
               demand for our services  would have a material  adverse effect on
               our business, financial condition and results of operations.

If We Are Unable To
Protect Our Intellectual
Property, Our Business
Could Be Adversely
Affected       Our success  depends,  in part,  upon our  intellectual  property
               rights.   We  rely   upon  a   combination   of  trade   secrets,
               nondisclosure and other  contractual  arrangements to protect our
               proprietary rights. We enter into confidentiality agreements with
               our employees, generally require that our consultants and clients
               enter into these agreements, and limit access and distribution of
               our proprietary  information.  There can be no assurance that the
               steps  we  take  in  this   regard  will  be  adequate  to  deter
               misappropriation  of our proprietary  information or that we will
               be able to detect  unauthorized use and take appropriate steps to
               enforce our intellectual  property rights. In addition,  although
               we believe  that our services and products do not infringe on the
               intellectual property rights of others, there can be no assurance
               that  infringement  claims will not be asserted against us in the
               future,  or that if asserted that any infringement  claim will be
               successfully  defended.  A  successful  claim  against  us  could
               materially adversely affect our business, financial condition and
               results of operations.

We May Need Additional
Financing For Our Future
Capital Needs, Which May
Not Be Available On
Acceptable Terms,
If At All      We may need additional financing within the next year if:

               - our  cash  flow  is  not  sufficient  to  fund  our  continuing
               operations and growth;

               - we increase our proposed rate of expansion;

               - we require funds to develop or acquire new technology; or

               - we acquire other businesses, products or technologies.

               These  transactions  may  dilute  the value of the  Common  Stock
               outstanding.  We may  have to  issue  securities  that  may  have
               rights, preferences and privileges senior to our Common Stock. We
               cannot assure you that we will be able to raise  additional funds
               on terms  acceptable to us, if at all. If future financing is not
               available or is not available on acceptable  terms, we may not be
               able to fund our future needs which could have a material adverse
               effect on our results of operations and financial condition.

Breaches Of Security On
The Internet May Adversely
Affect Our Business By
Slowing The Growth Of
E-Business     The need to  transmit  confidential  information,  such as credit
               card and other personal  information,  securely over the Internet
               has been a significant barrier to e-business. Any well-publicized
               compromise  of  security  could  deter more people from using the
               Internet  or  from  using   information   technology  to  conduct
               transactions that involve transmitting  confidential  information
               over the Internet. Furthermore,  decreased traffic and e-business
               sales  as a result  of  general  security  concerns  could  cause
               companies to reduce their spending on Internet-based solutions.

Insurance      We  have  directors  and  officers,   errors  and  omissions  and
               employment  practice  insurance in place. We purchased  directors
               and officers  insurance in order to assist us in  attracting  and
               retaining  qualified  individuals  to serve on our  board  and to
               become our officers. We

                                      10

<PAGE>



               obtained  errors and  omission  insurance to help protect us from
               liabilities  arising  from claims  that our work on a  particular
               project resulted in losses to a client.  We purchased  employment
               practices  insurance to protect us against damages resulting from
               claims by employees  under various  state and federal  employment
               laws.  A finding  by a court with  jurisdiction  over such a suit
               that we were responsible for damages as claimed by a client or an
               employee  may have a  material  adverse  effect on our  operating
               results.  The insurance we have in place may not be sufficient to
               cover the full extent of such losses.


Potential Fluctuations
in Operating
Results        Our quarterly  operating  results may fluctuate  significantly in
               the future as a result of a variety of factors, many of which are
               outside  our  control.  Factors  that may  affect  our  quarterly
               revenue or operating results generally include:

               - costs relating to the expansion of the Company's business;

               - the extent and timing of business acquisitions;

               - the incurrence of merger costs;

               - the timing of assignments from customers;

               - the  seasonal  nature  of our  business  due to  variations  in
               holidays and vacation schedules;

               - the introduction of new services by us or our competitors;

               - price competition or price changes; and

               - general economic conditions and economic conditions specific to
               the information technology,  consulting or information technology
               staffing industries.

               Quarterly  sales  and  operating  results  can  be  difficult  to
               forecast  even in the  short  term.  Due to all of the  foregoing
               factors, it is possible that our revenues or operating results in
               one or more  future  quarters  will  fail to meet or  exceed  the
               expectations of securities analysts or investors.  In such event,
               the trading  price of our common stock would likely be materially
               adversely affected.

Price
Volatility     The  market  price  of our  Common  Stock  could  be  subject  to
               significant  fluctuations  in response to variations in quarterly
               operating results,  our prospects,  changes in earnings estimates
               by  securities  analysts  and by  economic,  financial  and other
               factors and market conditions that can affect the capital markets
               generally, the industry segment of which we are a part, including
               the level of and  fluctuations  in the  trading  prices of stocks
               generally  and by other events that are  difficult to predict and
               beyond our control.  In  addition,  the  securities  markets have
               experienced  significant price and volume  fluctuations from time
               to time in  recent  years  that  have  often  been  unrelated  or
               disproportionate  to  the  operating  performance  of  particular
               companies.  Such  broad  fluctuations  may  adversely  affect the
               market price of our common stock in the future.

Control by Current
Stockholders   At May 30, 2000,  our  directors  and  executive  officers  owned
               beneficially  11,383,618  shares  of common  stock,  representing
               approximately  76% of the outstanding  common stock. As a result,
               our  directors  and  executive  officers  are  able  to  exercise
               significant  influence  on the election of our board of directors
               and thereby direct our policies.

ITEM 2.  DESCRIPTION OF PROPERTY

We maintain our principal executive office in approximately 2,000 square feet of
leased space at 152 West 57th Street, 40th Floor, New York, New York 10019.

ITEM 3.  LEGAL PROCEEDINGS


                                      11

<PAGE>



While  from  time  to time  the  Company  may be  party  to  legal  disputes  or
proceedings, as of May 30, 2000 the Company is not party to any legal dispute or
proceeding.  However,  the  Company is  indirectly  involved as  beneficiary  or
plaintiff in the Meinert et al. v. NetGain,  Typaldos,  and Berty action that is
pending  before the US  District  Court of New  Jersey.  NetGain is an  internet
incubator and venture capital  provider,  of which Messrs Typaldos and Berty are
directors.  Furthermore,  Typaldos is also a major shareholder of NetGain,  even
though  his  percent  shares  in it are  significantly  less  than  those in the
Company,  to which he has also  provided  loans of  almost $6  million.  Despite
these, the action is a derivative suit brought on behalf of the Company,  and it
alleges  that even  though the Company  did not have any funds or  authority  to
invest in internet  start-ups  as an  internet  incubator  and  venture  capital
company like  Netgain,  nevertheless  Typaldos and Berty,  Directors of both the
Company and NetGain,  diverted corporate opportunities for the Company to invest
in internet start- ups,  notwithstanding the fact that such investments were not
exclusively  provided  to NetGain but were  available  to the Company as well as
other  investors,  and that they also  misappropriated  the idea of an  internet
incubator  and venture  capital  provider  from the Company to NetGain.  Without
comment  to the  merits  of the case,  and  given the costs of time,  management
attention,  and legal fees, all parties have agreed to settle the action, and as
of May 30, 2000, the Court has been so notified. Final settlement and resolution
of the action,  however,  is awaiting  formal  approval of the settlement by the
Court.  Pursuant  to the  proposed  settlement  the Company  will  receive up to
375,000 shares of newly issued shares of the Common Stock of NetGain.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

We did not  submit  any  matter  for a vote  by our  shareholders,  through  the
solicitation of proxies or otherwise, during the fourth quarter of 1999.

                                      12

<PAGE>



                                    PART II

ITEM 5.  MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Our common  stock is traded  over the  counter on the  bulletin  board under the
symbol "ECGR." The following  table sets forth,  for the periods shown,  closing
bid prices in dollars per share as reported by Bloomberg.  Such prices generally
reflect market making  transactions,  but may also reflect  inter-dealer  prices
without retail mark- up,  mark-down or commission  and may not represent  actual
transactions.

Fiscal Years Ended December 31, 1998 and 1999       Low        High
---------------------------------------------       ---        ----

Third Quarter (commencing August 1998)            $4 7/8       $7 5/8
Fourth Quarter 1998                                7 1/4       10 3/4
First Quarter 1999                                 9 1/2       10 3/4
Second Quarter 1999                                7 7/8       10 3/4
Third Quarter 1999                                 1 1/4        8 1/8
Fourth Quarter 1999                                  1/2        1 1/2

The number of record  holders of our common stock as of the close of business on
December 31, 1999, were approximately 525.

Dividend Policy

Holders  of common  stock are  entitled  to  receive  such  dividends  as may be
declared by our Board of Directors. We have not declared nor paid cash dividends
on our common stock and we do not anticipate  that we will pay such dividends in
the foreseeable future. Rather, we intend to apply any earnings to the expansion
and development of the business.  Any payment of future  dividends on the common
stock and the amount  thereof will be  determined  by the Board of Directors and
will depend among other factors, upon our earnings, financial condition and cash
requirements, and any other factors our Board of Directors deems relevant.

Recent Sales Of Unregistered Securities

In July 1997, we sold 214,285 shares of our common stock to two individuals at a
cash price of $0.07 per share under the private  offering  exemption  of Section
4(2) of the Securities Act of 1933, as amended (the "Securities  Act"). Lloyd T.
Rochford,  who at the  time of the  placement  was a  director  and an  officer,
purchased  174,285 shares for $12,200 and Robert Morley  purchased 40,000 shares
for $2,800.

In January  1998, we issued  200,000  shares of our common stock to KM Financial
for  services  rendered  having a value of $14,000 or $0.07 per share  under the
private offering exemption of Section 4(2) of the Securities Act.

In June 1998, we sold an additional 400,000 shares of our common stock to Robert
Morley at a price of $0.90 per share under the  private  offering  exemption  of
Section 4(2) of the Securities Act for $359,799, representing the purchase price
of $360,000 less certain incidental costs of $201.

In connection with our merger with Patra Capital we issued  12,950,000 shares of
our common stock,  including 1,100,000 shares in connection with the acquisition
of CSI.

These 1,100,000 shares were  subsequently  returned to the Company as of may 30,
2000,  in  connection  with  the  divestiture  of CSI,  and are now  part of the
Company's Treasury Stock.

As of January 21, 1999, we issued 166,667 shares of common stock to Scott Newman
in lieu of cash due for the  $1,000,000  installment  due on the  purchase  note
payable to Mr. Newman.

As of January 21, 1999, we issued 83,334 shares of common stock to Glenn Peipert
in lieu  of cash  due for the  $500,000  installment  due on the  purchase  note
payable to Mr. Peipert.

As of May 30, 2000, we issued 1,000,000 shares to Hermann Seiler.

As of May 30, 2000, we issued 140,000 shares to Streich Lang in consideration of
payment for legal fees.

As of May 30,  2000,  we  issued  1,000,000  shares to the  owners of  e-Vantage
Company Limited.



                                      13

<PAGE>



ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

Summary Financial Information

The following table contains certain selected  financial data of the Company and
is qualified by the more  detailed  financial  statements  and the notes thereto
provided in this report.  The  financial  data for the short year (five  months)
ended  December  31,  1998,  has  been  derived  from  the  Company's  financial
statements,  which statements have been audited by Moore Stephens,  P.C. and are
included elsewhere in this Report.

Statement of Operations Data



                                               ($ in thousands)

                                  Twelve Months Ended       Twelve Months Ended
                                   December 31, 1999         December 31, 1998
                                        Actual                   Pro Forma
                                        ------                   ---------

Gross revenue                         $    3,329                $       0

Balance Sheet Data


                                            As at December 31, 1999
                                                    Actual
                                                    ------

Current Assets                                   $    1,273
Total Assets                                          1,293
Current Liabilities                                   7,723
Total Liabilities                                     7,723
Shareholders' Equity                                 (6,429)

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

Overview  As  part of the  Reorganization,  we  changed  our  name  to  Elligent
Consulting Group, Inc. on July 31, 1998. On September 3, 1998, with an effective
date of August 1, 1998, for accounting purposes,  we issued 12,950,000 shares of
our restricted common stock to the then current shareholders of Patra Capital in
exchange for all of the issued and outstanding common stock of Patra Capital. At
that time, the management of Patra Capital became our management. The merger was
accounted for as a recapitalization.

On September 21, 1998,  effective August 1, 1998, for accounting  purposes,  we,
through  our  wholly  owned  subsidiary,  Patra  Capital,  purchased  Conversion
Services  International,  Inc. Subsequently,  the Company decided in December of
1999 to divest CSI and  completed  the  divestiture  on March 31,  2000 (see the
accompanying discontinued operations note to the financial statements).

In July 1999,  the Company  purchased the  operations  of ECS,  which is a small
technology consulting company that provides  infrastructure  consulting services
to primarily New York financial services industry customers.

During end of year 1999 and in the first  quarter of 2000,  the Company  planned
and began  implementation  of a shift and focus on  e-business  and  e-architect
services.  It did so by  discontinuation  of its general  technology  consulting
business, through the divestiture of its operating subsidiary in that area, CSI;
by  re-aligning  and  limiting the  operations  of its ECS  subsidiary  into the
technology  infrastructure  area;  and most  importantly  by acquiring  and then
investing  in  the  growth  of  its  international  e-business  and  e-architect
subsidiary,  the e- Vantage  Company  Limited,  which is exclusively  focused on
e-business.  The  Company  believed  that  successful  operations  and  focus on
e-business  through  e-Vantage  could  then be used to  affect  the  refocus  on
e-business by its US operations and operating subsidiary there, ECS.

For the twelve  month period  ended  December  31, 1999,  we had revenue of $3.3
million versus $0.0 million in the year earlier period, an increase of 100%, and
a loss from continuing  operations of $1.7 million with a net loss $7.3 million,
which includes $5.7 million in operating and disposal losses of the discontinued
operations.


                                      14

<PAGE>




The major components of this loss are as follows:

Operating loss                                        $1.1 million
Interest                                              $0.6 million
Loss from discontinued operations                     $3.5 million
Loss on disposal of discontinued operations           $2.2 million

The  operating  loss from our  continued  operations  includes  holding  company
management and overhead expenses,  including legal and professional fees related
to the  Company's  operation  as a public  company  and to  acquisition  related
activities and efforts to locate equity and debt  financing  required to achieve
our growth goals.

The  remaining  analysis of results  focuses on the  operations of our operating
subsidiary, ECS.

ECS  has  been  in  the  business  of  providing   information   technology  and
infrastructure  consulting services for less than two years. While ECS's revenue
in 1998 was not significant, its revenue for 1999 grew to $3.3 million.

The cost of revenues for fiscal 1999 was $2.6  million.  This  reflected  higher
than expected costs related to obtaining  consultants to staff all the projects,
subsequently  resulting in a gross margin of 21.5%. Operating expenses were $1.1
million with 75%  attributable  to salaries and wages and  associated  benefits.
While we have not allocated these expenses to the discontinued operations of CSI
(see accompanying notes to the financial  statements),  a significant portion of
these  salaries  and  overhead  expenses  were  related  to the  management  and
operations of this discontinued business.

Liquidity and Financial Condition

As of December 31, 1999,  we had working  capital  deficit  that  reflected  (i)
accounts payable and accrued  expenses of $1.9 million,  and (ii) amounts due to
related  parties of $5.7 million,  working  capital  advances and the funding of
costs  related to future  acquisitions  in progress.  These  latter  amounts are
principally due to our principal stockholder and entities owned or controlled by
him, who's also CEO of the Company, Mr. Andreas Typaldos.

We believe  that  sufficient  sources of funds can be found to cover the working
capital  needs of the Company.  Such sources of funds are (i) from the projected
cash flow from operations (ii) from the issuance of the Company's  Common Stock,
and (iii) from other public and private financing sources,  including  strategic
partners  with whom the  Company is doing or plans to do business  and  existing
shareholders of the Company that have an interest in preserving their investment
in the Company.

However,  no assurance can be given that we will be successful in obtaining such
financing,  and the failure to obtain necessary  financing could have a material
adverse effect on the Company. At the present time, our management believes that
while able to support day to day operations and reasonable  internal growth, our
current sources of funding are not adequate to support our growth plans.

Inflation

Inflation has not had a material  effect upon our results of operations to date.
In the  event the rate of  inflation  should  accelerate  in the  future,  it is
expected  that costs in  connection  with our provision of services and products
will  increase,  and,  to the  extent  such  increased  costs are not  offset by
increased revenues, our operations may be adversely affected.

Forward Looking Information

This report contains certain  forward-looking  statements and  information.  The
cautionary  statements made in this report should be read as being applicable to
all related  forward-looking  statements  wherever they appear.  Forward-looking
statements, by their very nature, include risks and uncertainties.  Accordingly,
our actual results could differ  materially from those discussed  herein. A wide
variety of factors  could  cause or  contribute  to such  differences  and could
adversely impact  revenues,  profitability,  cash flows and capital needs.  Such
factors,  many of which are beyond  our  control,  include  the  following:  our
success in obtaining new contracts;  the volume and type of work orders that are
received  under such  contracts;  levels of, and  ability to,  collect  accounts
receivable; availability of trained personnel and utilization of our capacity to
complete work;  competition and competitive pressures on pricing;  availability,
cost and terms of debt or  equity  financing;  and  economic  conditions  in the
United States and in the regions served.

                                      15

<PAGE>



Quantitative  and Qualitative  Disclosures  about Market Risk  Quantitative  and
Qualitative Disclosures about Market Risk

The Company is not exposed to material risk based on interest rate  fluctuation,
exchange rate fluctuation, or commodity price fluctuation.

ITEM 7.  FINANCIAL STATEMENTS

The financial  statements and schedules are attached to this report beginning on
page F-1.

ITEM 8.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
AND FINANCIAL DISCLOSURE

We have not had any  disagreements  with our accountants on matters  relating to
accounting and financial disclosures.

                                      16

<PAGE>



                                   PART III

ITEM 9.  DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT

The following sets forth certain  information  with respect to our directors and
executive  officers.  Each of the  directors  was elected for a three year term,
commencing July 1, 1999.


Andreas Typaldos
(age 54)            Chairman of the Board and  President  since  August 1, 1999.
                    Until 1996, Mr. Typaldos was a founder and President,  Chief
                    Executive  Officer  and a  major  shareholder  of  Computron
                    Software,   Inc.,  an  international   public  software  and
                    consulting company. He is also a founder, the Chairman,  and
                    a major shareholder of Enikia,  LLC, a private advanced home
                    networking and communications  company. Mr. Typaldos is also
                    Chairman of the Board and interim Chief Executive Officer of
                    NetGain  Development,   Inc.,  a  publicly  traded  internet
                    incubator and capital and services provider company.

Edwin T. Brondo
(age 53)            Director,  and Executive  Vice  President,  Chief  Financial
                    Officer,  Secretary  and  Treasurer  from  August 1998 until
                    January 2000.  Mr. Brondo was Vice President of First Albany
                    Companies,   Inc.   and   Senior   Vice   President,   Chief
                    Administrative Officer of First Albany Companies,  Inc. from
                    May 1993 until December 1997. Additionally,  during the last
                    five years,  Mr.  Brondo was a senior  consultant  at Comtex
                    Information  Systems,  Inc. and a senior financial executive
                    at Bankers Trust Company.  He has also held senior positions
                    at Goldman Sachs & Co.,  Morgan  Stanley & Co., G.A.  Saxton
                    and  Ernst & Young.  Mr.  Brondo  serves  as a  director  of
                    Computron  Software,  Inc.,  a  publicly  traded  enterprise
                    applications  company,  of  which  the  Company's  CEO,  Mr.
                    Typaldos  was  founder and CEO until 1995 and is still major
                    shareholder.

Michel Berty
(age 61)            Director  since  August 1, 1999.  From 1992 until 1997,  Mr.
                    Berty was the Chief  Executive  Officer  and a member of the
                    executive   committee  of  Cap  Gemini,   an   international
                    consulting  services  company.  Mr. Berty is a member of the
                    board of  directors  of (i)  Mastech,  a private  consulting
                    services  company,  (ii)  LEVEL 8, a  private  software  and
                    services  company,  (iii)  MERANT,  a private  software  and
                    services  company,  (iv)  SAPIENS  International,  a  public
                    software and services company, (v) Ascent Logic Corporation,
                    a private risk management systems engineering  company,  and
                    (vi)  NetGain,  a publicly  traded  internet  incubator  and
                    capital  provider  company,  of which Mr.  Typaldos  is also
                    interim Chairman and CEO and a major shareholder.

Lloyd T. Rochford
(age 54)            Director  since  1997.  In February  of 1989,  Mr.  Rochford
                    founded  Magnum  Hunter  Resources,  Inc.  and  served  as a
                    director  and Chief  Executive  Officer  through  the end of
                    1995.  Commencing  in January 1996  through  June 1997,  Mr.
                    Rochford  served  as  Magnum's  Chairman  of  the  Board  of
                    Directors.  Magnum is engaged in the exploration for and the
                    production  of oil and gas and is a  company  listed  on the
                    American Stock Exchange.  Since his resignation from Magnum,
                    Mr. Rochford has pursued his own personal business interests
                    until being elected a director of the Company.  Mr. Rochford
                    served as Chairman of the Board of the Company  until August
                    1, 1998.

Compliance with Section 16(a) of the Securities Exchange Act of 1934.

Section  16(a) of the  Securities  Exchange Act of 1934  requires the  Company's
directors  and  executive  officers,  and  persons who own more than ten percent
(10%) of a registered  class of the Company's  equity  securities  (collectively
"reporting  persons"),  to file  with the  Securities  and  Exchange  Commission
initial reports of ownership and reports of changes in ownership of Common Stock
and other equity  securities of the Company.  Reporting  persons are required by
the SEC  regulations  to furnish  the Company  with copies of all Section  16(a)
forms they file.


                                      17

<PAGE>



To the  Company's  knowledge,  based solely on  information  received  from each
reporting  person which includes written  representations  that no other reports
were required  during the fiscal year ended December 31, 1999, all Section 16(a)
filing requirements applicable to its reporting persons were complied with.

ITEM 10.                    EXECUTIVE COMPENSATION

The following  table sets forth all  compensation  paid by us in 1999,  1998 and
1997 to our Chief Executive  Officer and the four executive  officers other than
the Chief  Executive  Officer whose base salary and bonus exceeded  $100,000 for
services rendered in all capacities to the Company during the fiscal year ending
December 31, 1999.

                          Summary Compensation Table
                                                                 Long Term
                      Annual Compensation (1) Compensation
                                                                  Payouts
                                      Other
Name and          Fiscal                         Annual          All Other
Principal Position Year       Salary     BonusCompensation     Compensation

Andreas Typaldos   1999    $125,000 (2)   ---                       ---
Chief Executive    1998    $104,167 (2)   ---                       ---
Officer, President 1997         ---       ---                       ---

Edwin T. Brondo    1999    $105,000       ---                       ---
Executive Vice     1998    $ 72,917 (3)   ---                       ---
President, Chief   1997         ---       ---                       ---
Financial Officer,
Secretary and
Treasurer

Scott Newman       1999    $250,000       ---                       ---
Vice President     1998    $104,167 (4) $23,664                   $36,629
                   1997         ---       ---                       ---

Lloyd T. Rochford  1999         ---       ---                       ---
Prior Chief        1998    $ 12,000 (5)                              ---
Executive Officer  1997         ---       ---                       ---

Glenn Peipert      1999    $250,000       ---                       ---
Vice President     1998    $104,167 (4) $3,151                    $6,976
                   1997         ---       ---                       ---
--------------------

(1) No  executive  officer  named in the  Summary  Compensation  Table  received
    perquisites  in excess  of the  lesser of  $50,000  or 10% of his  aggregate
    salary and bonus.
(2) Salary for Mr. Typaldos was accrued  beginning August 1, 1998, based upon an
    annual rate of $250,000.  No payments were made to Mr. Typaldos since August
    1, 1998. No salary was accrued for Mr. Typaldos since July 1, 1999.
(3) Salary for Mr.  Brondo  reflects  payments made during the five month period
    ended  December 31, 1998,  and for the period  through June 30, 1999,  based
    upon an annual rate of $250,000. No salary has been accrued or is due to Mr.
    Brondo after July 1, 1999.  After January 1, 2000,  Mr. Brondo also resigned
    his position as an executive  of the Company,  but remains on the  Company's
    Board of  Directors,  and no  salary,  severance,  retirement  or any  other
    payments have been accrued or are due to him.
(4) Salary for Messrs.  Newman and Peipert reflect payments made during the five
    months period ended December 31, 1998,  based on an annual rate of $250,000.
    As a result of the  divestiture  of CSI,  Messrs  Newman and  Peipert are no
    longer employees or executives of the Company or its subsidiaries.
(5) Mr. Rochford's salary was paid during the fiscal year ended July 31, 1998.


Director
Compensation   Directors  currently  receive  no  cash  compensation  for  their
               services in that capacity.  Reasonable out of pocket expenses may
               be  reimbursed   directors  in  connection   with  attendance  at
               meetings.

                                      18

<PAGE>




ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Except as otherwise noted, the following table sets forth certain information as
of May 30, 2000 as to the security  ownership of those persons  owning of record
or known to us to be the  beneficial  owner of more  than  five  percent  of our
Common  Stock and the  security  ownership  of our  Common  Stock by each of our
directors,   director  nominees,  executive  officers,  and  all  directors  and
executive  officers  as a group.  All  information  with  respect to  beneficial
ownership  has been  furnished by the  respective  director,  director  nominee,
executive  officer or five percent  beneficial owner, as the case may be. Unless
otherwise  indicated,  the persons  named below have sole voting and  investment
power  with  respect to the number of shares  set forth  opposite  their  names.
Beneficial ownership of our Common Stock has been determined for this purpose in
accordance with applicable rules and regulations  promulgated under the Exchange
Act.  Except as otherwise  described  below,  all shares of our Common Stock are
owned directly and the indicated person has sole voting and investment power.

As of May 30,  2000,  there were  17,119,226  shares of Common Stock and 100,000
options  to  purchase  a like  number  of  shares of  Common  Stock  issued  and
outstanding.  Unless otherwise noted, each beneficial owner's address is c/o the
Company at 152 West 57th Street, 40th Floor, New York, New York 10019.

                             Number of Shares And
                             Amount and Nature of
Name of Beneficial Owner     Beneficial Ownership         Percent of Class
------------------------     --------------------         ----------------

Patra Holdings, LLC             10,000,000 (1)                 66.76%

Andreas Typaldos                10,350,000 (1)                 69.10%

Edwin T. Brondo                    101,000                        *

Michel Berty                        25,000                        *

Lloyd T. Rochford                  174,285 (2)                  1.16%

Executive officers and directors
as a group ( 4 persons)         10,650,285                     71.10%


*  Less than 1%

(1)  Mr.  Typaldos  controls  Patra  Holdings,   LLC  and  therefore  beneficial
     ownership of shares held by Patra Holdings are  attributed to Mr.  Typaldos
     for the purposes of this table.

(2)  Mr. Rochford's  holdings include 3,000 shares owned by his wife as to which
     Mr. Rochford disclaims beneficial ownership.

ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

None.


                                      19

<PAGE>




ITEM 13.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

(a)  EXHIBITS.
               Exhibit
      Notes    Number                         Description

       (6)       2.1    Agreement  and Plan of  Merger  dated as of  August  26,
                        1998,  by and among  Elligent  Consulting  Group,  Inc.,
                        Patra  Acquisition,  Inc., Patra Capital Limited and the
                        Shareholders of Patra Capital Limited

       (6)       2.2    Plan and Agreement of Merger dated as of August 1, 1998,
                        by and among Patra Capital Limited,  Patra Holdings LLC,
                        Conversion  Services  International,  Inc., Scott Newman
                        and Glenn Peipert

        *        2.3    Settlement  Agreement  effective  March 31, 2000,  among
                        Elligent  Consulting  Group,  Inc.  Scott Newman,  Glenn
                        Peipert and Arndreas Typaldos  regarding the arbitration
                        proceeding known as Elligent  Consulting Group, Inc. and
                                            ------------------------------------
                        Andreas Typaldos,  Petitioners v. Scott Newman and Glenn
                        -----------------  -------------------------------------
                        Peipert,    Respondents,    which    resulted   in   the
                        --------    ------------    -----    --------   --   ---
                        discontinuation of the operations of CSI.

        *        2.4    Agreement effective January 1, 2000 between Elligent
                        Consulting Group,Inc. and e-Vantage Company Limited

       (1)       3.1    Initial Articles of Incorporation

       (2)       3.2    Articles of Incorporation, as amended on January 5, 1990

       (4)       3.3    Articles of Incorporation, as amended on August 5, 1997

       (5)       3.4    Articles of Incorporation, as amended on July 25, 1998

       (1)       3.5    Initial Bylaws

       (3)       3.2    Bylaws, as amended on July 2, 1991

       (5)       3.3    Bylaws, as amended on April 1, 1998

        *       21.1    Subsidiaries

        *       27.1    Financial Data Schedule

____________
*  Filed herewith.

(1) Incorporated  by reference to the Company's  Registration  Statement on Form
    S-18 (File Number 33- 23314) and filed herewith.
(2) Incorporated by reference to the Company's Form 10-QSB for the quarter ended
    December 31, 1989 and filed herewith.
(3) Incorporated  by reference to the  Company's  Form 10-KSB for the year ended
    June 30, 1991 and filed herewith.
(4) Incorporated  by reference to the  Company's  Form 10-KSB for the year ended
    July 31, 1997 and filed herewith.
(5) Incorporated  by reference to the  Company's  Form 10-KSB for the year ended
    July 31, 1998 and filed herewith.

(6) Incorporated by reference to the Company's Form 8-K/A Amendment No. 3 to
    report dated September 21, 1998 and filed herewith.

b)    CURRENT REPORTS ON FORM 8-K

      None.

                                      20

<PAGE>



                                  SIGNATURES

In accordance  with Section 13 or 15(d) of the Exchange Act, the  registrant has
duly caused this report to be signed on its behalf by the undersigned, thereunto
duly authorized.


                                        ELLIGENT CONSULTING GROUP, INC.,
                                        a Nevada corporation


                                        By  /s/ Andreas Typaldos
                                          -------------------------------
                                            Andreas Typaldos
                                            Chief Executive Officer

Dated: May 30, 2000


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the  following  persons on behalf of the  registrant in
the capacities and on the dates indicated.

            Signature        Capacities in which signed            Date



/s/ Andreas Typaldos
--------------------
Andreas Typaldos             Chairman of the Board of Directors,May 30, 2000
                             Chief Executive Officer and President
                             (Principal Executive Officer)


/s/ Edwin T. Brondo
-------------------
Edwin T. Brondo              Director                           May 30, 2000




/s/ Michel Berty
----------------
Michel Berty                 Director                           May 30, 2000



/s/ Lloyd T. Rochford
---------------------
Lloyd T. Rochford            Director                           May 30, 2000




                                      21

<PAGE>



                          INDEPENDENT AUDITOR'S REPORT


To the Stockholders and Board of Directors of
  Elligent Consulting Group, Inc.
  New York, New York



            We have  audited  the  accompanying  consolidated  balance  sheet of
Elligent  Consulting  Group,  Inc. and Subsidiaries as of December 31, 1999, and
the related  consolidated  statements of operations,  stockholders'  equity, and
cash flows for the year ended  December  31,  1999,  and the five  months  ended
December  31,   1998.   These   consolidated   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

            In our opinion,  the consolidated  financial  statements referred to
above present  fairly,  in all material  respects,  the  consolidated  financial
position of Elligent  Consulting Group, Inc. and Subsidiaries as of December 31,
1999, and the consolidated  results of their operations and their cash flows for
the year ended  December 31, 1999,  and the five months ended December 31, 1998,
in conformity with generally accepted accounting principles.

            The  accompanying   consolidated   financial  statements  have  been
prepared  assuming  that  the  Company  will  continue  as a going  concern.  As
discussed  in Note 10 to the  consolidated  financial  statements,  the  Company
incurred a net loss of approximately  $7,338,000 and utilized cash for operating
activities of  approximately  $380,000 for the year ended December 31, 1999, and
had a working capital deficit of approximately  $6,449,000 at December 31, 1999.
These factors raise  substantial  doubt about its ability to continue as a going
concern.  Management's  plans in regard to these  matters are also  described in
Note 10. The  consolidated  financial  statements do not include any adjustments
that might result from the outcome of these uncertainties.




                                          MOORE STEPHENS, P. C.
                                          Certified Public Accountants.

Cranford, New Jersey
May 5, 2000


                                       F-1

<PAGE>



ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
------------------------------------------------------------------------------


CONSOLIDATED BALANCE SHEET AS OF DECEMBER 31, 1999.
------------------------------------------------------------------------------


Assets:
Current Assets:
  Cash                                                              $    60,523
  Trade Accounts Receivable - Net of Allowance
   for Doubtful Accounts of $110,330                                    467,074
  Net Assets of Discontinued Operations                                 726,011
  Other Current Assets                                                   19,667
                                                                    -----------

  Total Current Assets                                                1,273,275
                                                                    -----------

Other Assets                                                             20,097
                                                                    -----------

  Total Assets                                                      $ 1,293,372
                                                                    ===========

Liabilities and Stockholders' Equity:
Current Liabilities:
  Accounts Payable                                                  $ 1,164,753
  Accrued Expenses                                                      753,566
  Income Taxes Payable                                                  107,831
  Accrued Interest - Stockholders                                       108,900
  Notes Payable - Stockholders                                        2,500,000
  Advances from Stockholders                                          2,872,156
  Due to Affiliates                                                     215,535
                                                                    -----------

  Total Current Liabilities                                           7,722,741
                                                                    -----------

Commitment and Contingencies                                                 --
                                                                    -----------

Stockholders' Equity:
  Common Stock - $0.001 Par Value; 50,000,000 Shares
   Authorized 14,979,226 Shares Issued of which 1,161,002 are
   in Treasury                                                           14,979

  Capital in Excess of Par Value                                      5,028,970

  Unearned Compensation                                                 (94,500)

  Accumulated Deficit                                                (8,372,806)
                                                                    -----------

  Sub-total                                                          (3,423,357)
  Treasury Stock - 1,161,002 Shares at Cost                          (3,006,012)
                                                                    -----------

  Total Stockholders' Equity                                         (6,429,369)
                                                                    -----------

  Total Liabilities and Stockholders' Equity                        $ 1,293,372
                                                                    ===========

See Accompanying Notes to Consolidated Financial Statements.

                                        F-2

<PAGE>



ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
------------------------------------------------------------------------------


CONSOLIDATED STATEMENTS OF OPERATIONS
------------------------------------------------------------------------------



                                                    Year ended Five months ended
                                                   December 31,  December 31,
                                                      1 9 9 9       1 9 9 8
                                                      -------       -------

Income:
  Revenue                                           $3,328,907     $      --
  Cost of Revenue                                   (2,612,937)
                                                    ----------

  Gross Profit                                         715,970            --
                                                    ----------     ---------

Cost and Expenses:
  General and Administrative                         1,767,332       107,767
  Depreciation                                          10,093            --
  Amortization                                              --         4,390
                                                    ----------     ---------

  Total Cost and Expenses                            1,777,425       112,157
                                                    ----------     ---------

Operating Loss                                      (1,061,455)     (112,157)
                                                    ----------     ---------

Other Expenses:
  Interest Expense - Stockholders                           --        (9,540)
  Interest Expense                                    (642,342)           --
                                                    ----------     ---------

  Total Other Expense                                 (642,342)       (9,540)
                                                    ----------     ---------

  Loss from Continuing Operations                   (1,703,797)     (121,697)

Discontinued Operations:
  Loss from Operations of Discontinued Business
   Segment [Net of Taxes of $103,425 in 1999 and
   Deferred Tax Benefit of $120,000 in 1998]        (3,492,755)     (617,283)
  Loss on Disposal of Business Segment Including a
   Provision of $800,000 for Operating Losses
   During the Phase out Period Net of
   Taxes of $-0-]                                   (2,244,909)           --

Deferred Income Tax [Benefit]                         (103,391)      (60,200)
                                                    ----------     ---------

  Net Loss                                         $(7,338,070)    $(678,780)
                                                   ===========     =========

  Loss per Share of Common Stock:
   Loss from Continuing Operations                 $      (.08)    $    (.01)
   Loss from Operation of Discontinued Operations  $      (.22)    $    (.04)
   Loss on Disposal of Discontinued Operations     $      (.13)    $      --


  Basic and Diluted Loss per Share of Common Stock $      (.43)    $    (.05)
                                                   ===========     =========

  Weighted Average Shares of Common Stock
   Outstanding                                      14,841,183      14,544,225
                                                   ===========      ==========



See Accompanying Notes to Consolidated Financial Statements.

                                        F-3

<PAGE>



ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
------------------------------------------------------------------------------


CONSOLIDATED  STATEMENT OF  STOCKHOLDERS'  EQUITY  [DEFICIT]  FOR THE YEAR ENDED
DECEMBER 31, 1999.
------------------------------------------------------------------------------

<TABLE>
                                                                                                             Total
                                                Capital in                                                Stockholders'
                                Common Stock     Excess of   Unearned   Treasury Accumulated  Subscription   Equity
                              Shares   Amount   Par Value  Compensation   Stock    Deficit     Receivable   [Deficit]
                              ------   ------   ---------  ------------   -----    -------     ----------   ---------

<S>                        <C>         <C>      <C>          <C>      <C>          <C>          <C>      <C>
  Balance - July 31, 1998       1,000  $ 1,000  $       --   $    --  $       --   $ (153,114)  $ (1,000)$  (153,114)

Common Stock Issued in
 Merger                    12,950,000   12,950   2,627,050        --          --           --         --   2,640,000

Acquired Equity of Merged
 Company                    1,594,225    1,594     331,310        --          --           --         --     332,904

Recapitalization               (1,000)  (1,000)         --        --          --           --      1,000          --

Imputed Interest                   --       --      34,157        --          --           --         --      34,157

Net Loss for the Five
 Months Ended December 31,
  1998                             --       --          --        --          --     (678,780)        --    (678,780)
                           ----------  -------  ----------   -------  ----------   ----------   -------- -----------

  Balance - December 31,
   1998                    14,544,225   14,544   2,992,517        --          --     (831,894)        --   2,175,167

Equity of Merged Entity            --       --       1,000        --          --     (202,842)        --    (201,842)

Common Stock Issued on
  January 21, 1999            250,001      250   1,499,750        --          --           --         --   1,500,000

Common Stock Issued on
 April 15, 1999
  in Payment for Services      63,000       63     377,937  (378,000)         --           --         --          --

Treasury Stock Purchased
 61,002 Shares
 on June 30, 1999                  --       --          --        --    (366,012)          --         --    (366,012)

Stock Options Exercised on
  June 30, 1999                22,000       22       1,078        --          --           --         --       1,100

Stock Options Exercised on
  November 30, 1999           100,000      100       4,900        --          --           --         --       5,000

Imputed Interest                   --       --     151,788        --          --           --         --     151,788

Amortization of Unearned
 Compensation                      --       --          --   283,500          --           --         --     283,500

Disposal of Subsidiary [3]         --       --          --        --  (2,640,000)          --         --  (2,640,000)

Net Loss for the Year Ended
  December 31, 1999                --       --          --        --          --   (7,338,070)       --   (7,338,070)
                           ----------  -------   ---------   -------  ----------  -----------  --------  -----------

  Balance - December 31,
   1999                    14,979,226  $14,979  $5,028,970  $(94,500)$(3,006,012) $(8,372,806) $     --  $(6,429,369)
                           ==========  =======  ==========  ======== ===========  ===========  ========  ===========
</TABLE>

See Accompanying Notes to Consolidated Financial Statements.

                                        F-4

<PAGE>



ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
------------------------------------------------------------------------------


CONSOLIDATED STATEMENTS OF CASH FLOWS
------------------------------------------------------------------------------


                                                   Year ended  Five months ended
                                                   December 31,   December 31,
                                                     1 9 9 9        1 9 9 8
                                                     -------        -------

Operating Activities:
  Net Loss from Continuing Operations              $(1,703,797)    $ (61,497)
                                                   -----------     ---------
  Adjustments to Reconcile Net Loss to
   Cash [Used For] Operating Activities:
   Depreciation and Amortization                       10,093          4,390
   Provision for Doubtful Accounts                    176,555             --
   Amortization of Discount                           110,330             --
   Imputed Interest                                   151,788        213,911
   Deferred Income Tax Benefit                       (103,391)       (60,200)
   Non-Cash Consideration for Marketing Services      (94,500)            --

  Change in Assets and Liabilities:
   [Increase] Decrease In:
     Accounts Receivable                             (577,404)            --
     Other Current Assets                               1,270        (17,872)
     Due from Employees                                (3,063)            --
     Other Assets                                     103,002        (43,313)

   Increase [Decrease] In:
     Accounts Payable                                 816,325        (62,896)
     Accrued Expenses                                 693,559        (61,942)
     Accrued Expenses - Related Parties               157,349        108,551
     Income Taxes Payable                            (117,669)            --
                                                   ----------      ---------

   Total Adjustments                                1,324,244         80,629
                                                   ----------      ---------

  Net Cash - Continuing Operations                   (379,553)        19,132
                                                   ----------      ---------

Discontinued Operations:
  Loss From Discontinued Business                  (3,492,755)      (617,283)
  Adjustments to Reconcile Loss to Net Cash:
   Depreciation and Amortization                      916,099        356,663
  Loss on Disposal of Businesses [Including
   Provision of $800,000 for Operating Loss
   During Phase Out Period]                        (2,244,909)            --
  Changes in Net Assets, Liabilities                6,286,288     (2,213,393)
                                                   ----------     ----------

  Net Cash - Discontinued Operations                1,464,723     (2,474,013)
                                                   ----------     ----------

Investing Activities - Continuing Operations:
  Purchase of Property and Equipment                   (3,443)            --
                                                   ----------      ---------

Investing Activities - Discontinued Operations:
  Purchase of Property and Equipment               $ (403,869)     $ (74,341)



See Accompanying Notes to Consolidated Financial Statements.




                                        F-5

<PAGE>



ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
------------------------------------------------------------------------------


CONSOLIDATED STATEMENTS OF CASH FLOWS
------------------------------------------------------------------------------

                                                   Year ended Five months ended
                                                   December 31,  December 31,
                                                     1 9 9 9       1 9 9 8
                                                     -------       -------
Financing Activities - Continuing Operations:
  Increase in Cash Overdraft                       $  (74,612)    $  24,549
  Due to Affiliates                                   138,441            --
  Advances from Stockholders                          166,453     1,068,955
  Proceeds from Notes Payable - Stockholders           53,000            --
  Payment on Notes Payable - Stockholders            (750,000)           --
  Acquisition of Treasury Stock                      (366,012)           --
  Proceeds from Issuance of Common Stock                6,100            --
                                                   ----------     ---------

  Net Cash - Financing Activities - Continuing
     Operations                                      (826,630)    1,093,504
                                                     --------    ---------

Financing Activities - Discontinued Operations:
  Increase in Overdraft                              (130,496)      322,516
  Payments on Notes and Leases                        (60,809)      (38,863)
  Proceeds of Demand Notes Payable                    400,000       815,000
                                                   ----------     ---------

  Net Cash - Financing Activities                     208,695     1,098,653
                                                   ----------     ---------

  Net Increase [Decrease] in Cash                      59,923      (337,065)

Cash - Beginning of Periods                               600       337,665
                                                   ----------     ---------

  Cash - End of Periods                            $   60,523     $     600
                                                   ==========     =========

Supplemental Disclosures of Cash Flow Information:
  Cash Paid During the Periods for:
   Interest                                        $  108,000     $ 210,953
   Income Taxes                                    $       --     $      --

Supplemental Schedule of Non-Cash Investing and Financing Activities:
  During the five months ended  December 31, 1998,  the Company  acquired all of
the outstanding  common stock of Patra Capital in exchange for 12,950,000 shares
of its common stock.

  During the five months ended December 31, 1998,  Patra Capital acquired all of
the outstanding common stock of CSI in exchange for 1,100,000 shares of Elligent
common stock, notes payable of $8,500,000, with a discounted value of $7,561,292
and  $1,500,000,  which was paid by a  stockholder  of the  Company  and related
companies owned or controlled by a principal stockholder of the Company.

  During the five months  ended  December  31,  1998,  the Company  entered into
capital leases for $104,954.

  During the five months ended December 31, 1998, the Company incurred  $258,516
in acquisition related costs which are included in accounts payable.

  During the March and April 1999,  the Company  issued 250,001 shares of common
stock valued at $1,500,000  to related  parties in settlement of the January 21,
1999, installment of notes payable related to the acquisition of CSI.

  On April 15, 1999, the Company issued 63,000 shares of restricted common stock
in  connection  with an  agreement  to  obtain  marketing  services.  The  value
associated with the issuance of these shares was $378,000.

See Accompanying Notes to Consolidated Financial Statements.

                                        F-6

<PAGE>



ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------------------------------------------



[1] Organization and Business

Elligent Consulting Group, Inc., [the "Company"] was incorporated in February of
1987 under the laws of the state of Nevada as Coronado Ventures, Inc. During the
period  commencing  in  1990  through  1992,  the  Company  acquired   Tahoeview
Cablevision,  Inc.  ["Tahoe"] and Weststar Group North ["North"] and changed its
name to Weststar Group, Inc.  Subsequently,  Tahoe and North became subject to a
bankruptcy  proceeding,  which,  on July 31, 1996, was concluded by an Order and
Judgment from the Court regarding the Final  Distribution of Proceeds of Sale of
Assets  by the  Receiver.  The  Company  was not  named  as a  defendant  in the
bankruptcy  and was not  involved  in any  manner,  except  that it was the sole
shareholder of Tahoe and North. The conclusion of the aforementioned proceedings
resulted  in the Company  emerging  without any  business  operations  and being
deemed to be a new entity for financial statement  reporting purposes.  As such,
the Company was considered to be a development  stage  company.  Pursuant to the
order and Judgment of the Court, Tahoe and North were ordered dissolved.

In July of 1997, the Company changed its name to Arena Group, Inc. and began the
process of locating a business  venture  with which the  Registrant  could enter
into a Reorganization.

On July 23, 1998,  the  Registrant,  through its wholly owned  subsidiary  Patra
Acquisition, Inc., a Delaware corporation ["Patra Acquisition"],  entered into a
Non-Binding Letter of Intent [the "Letter of Intent"] with Patra Capital Ltd., a
Delaware  corporation  ["Patra Capital"].  The Letter of Intent provided for the
execution of a definitive merger agreement [the "Merger Agreement"]. Pursuant to
the Merger  Agreement,  Patra Capital  merged with Patra  Acquisition  and Patra
Capital,  the  surviving  corporation  of the  merger,  became  a  wholly  owned
subsidiary  of  the   Registrant   [the   "Reorganization"].   As  part  of  the
Reorganization,  the Registrant  changed its name to Elligent  Consulting Group,
Inc. and Patra Capital  changed its name to Conversion  Services  International,
Inc.  On  September  3, 1998,  with an  effective  date of August 1,  1998,  for
accounting  purposes,  the Registrant issued 12,950,000 shares of its restricted
common stock to the then current  shareholders  of Patra Capital in exchange for
all of the issued and outstanding  common stock of Patra Capital.  At that time,
the management of Patra Capital became the management of the Company. The merger
was  accounted  for as a  Recapitalization  of the  Company  with  Patra  as the
acquiror.

On September 21, 1998,  effective August 1, 1998, for accounting  purposes,  the
Company through its wholly owned subsidiary, Patra Capital, purchased Conversion
Services International,  Inc. ["CSI"] and Doorways, Inc. ["Doorways"].  Doorways
is a  wholly-owned  subsidiary  of CSI. The  operations  of CSI and Doorways are
included in the Company's  results of  operations  commencing on August 1, 1998.
The  purchase  price was  $12,298,885,  consisting  of  1,100,000  shares of the
Company's  common stock  [valued at  $2,640,000],  cash  payments of  $1,500,000
delivered at the closing and notes payable of $8,500,000,  less amounts due from
stockholders  acquired in the transaction of $582,399.  The net discounted value
of the  consideration,  net of the  acquired  loan  from the  stockholders,  was
$7,561,292. CSI was disposed of on March 31, 2000 [See Note 3].

On  July  27,  1999,  Elligent  Consulting  Group,  Inc.  [Elligent],   Elligent
Consulting  Services,  Inc. ["ECS"], a Delaware corporation and Andreas Typaldos
["Typaldos"]  signed a Stock Purchase Agreement providing for the acquisition of
all of the issued and  outstanding  common stock of ECS in  accordance  with the
Delaware  General  Corporation  Law ["The  Delaware  Act"].  The Stock  Purchase
Agreement  provides that Typaldos will receive $1.00.  Mr.  Typaldos is also the
President and Chief Executive Officer of Elligent. Due to common ownership,  the
acquisition  was accounted for at book value in a manner similar to a pooling of
interests.  In anticipation of the acquisition,  options to acquire common stock
in ECS previously  granted to ECS employees were converted to options to acquire
common stock in Elligent at a price of $0.05 per common  stock.  In prior years,
the Company was considered a development  stage company and the operations  were
not meaningful.



                                       F-7

<PAGE>



ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #2
------------------------------------------------------------------------------



[2] Summary of Significant Accounting Policies

[A]  Principles  of  Consolidation  - The  accompanying  consolidated  financial
statements include the accounts of the Company, and its wholly-owned subsidiary,
Elligent  Consulting  Services,  Inc.  ["ECS"].  All  significant   intercompany
transactions and balances have been eliminated in the consolidation.

[B] Revenue Recognition - Revenue from consulting and professional  services are
recognized  at  the  time  the  services  are  provided.  Revenue  from  systems
integration and software  development  are recognized  based on the terms of the
contracts.  Revenue under maintenance  contracts is recognized  ratably over the
life of the contract.

[C] Property  and  Equipment - Property  and  equipment  are stated at cost less
accumulated  depreciation  and  amortization  and includes  equipment held under
capital  lease  agreements.   Depreciation  and  amortization,   which  includes
amortization of leased equipment,  are computed using the  straight-line  method
over the estimated useful lives of the respective assets. Estimated useful lives
range from one to ten years.  When the assets are sold or retired,  the cost and
accumulated  depreciation  are removed from the accounts and any gain or loss is
included in operations.

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

[E]  Concentrations  of Credit Risk - Financial  instruments  which  potentially
subject  the  Company to  concentrations  of credit  risk are cash and  accounts
receivable  arising from its normal business  activities.  The Company routinely
assesses the financial strength of its customers, based upon factors surrounding
their credit risk, establishes an allowance for uncollectible accounts, and as a
consequence,  believes that its accounts  receivable credit risk exposure beyond
such  allowances  is  limited.  The  Company  places its cash with a high credit
quality  financial  institutions.  The amount on deposit in any one  institution
that exceeds federally insured limits is subject to credit risk. The Company had
no amount as of December 31, 1999, with financial institutions subject to credit
risk beyond the insured  amount.  The Company has not  experienced any losses in
such  accounts.  The Company does not require  collateral  or other  security to
support financial instruments subject to credit risk.

[F]  Income  Taxes - Income  taxes are  provided  based upon the  provisions  of
Statement of Financial  Accounting  Standards ["SFAS"] No. 109,  "Accounting for
Income Taxes," which requires recognition of deferred tax liabilities and assets
for the expected  future tax  consequences  of events that have been included in
the  financial  statements  or tax  returns.  Under this  method,  deferred  tax
liabilities  and assets  are  determined  based on the  difference  between  the
financial  statement and tax bases of assets and  liabilities  using enacted tax
rates in effect for the year in which the differences are expected to reverse.

[G] Cash and Cash  Equivalents  - The Company  considers  certain  highly liquid
investments  with a maturity of three  months or less when  purchased to be cash
equivalents. The Company has no cash equivalents at December 31, 1999.

[H] Basic and Diluted Loss per Common Share - The Company  adopted  Statement of
Financial Accounting Standards ["SFAS"] No. 128, "Earnings Per Share. Under SFAS
128," loss per common share is computed by dividing net loss available to common
stockholders by the weighted-average  number of common shares outstanding during
the period.  In the Company's  present  position,  diluted loss per share is the
same as basic loss per share.  Securities that could  potentially  dilute EPS in
the future  include the issuance of common stock in  settlement of notes payable
and the exercise of stock options.



                                       F-8

<PAGE>



ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #3
------------------------------------------------------------------------------




[2] Summary of Significant Accounting Policies [Continued]

[I]  Impairment  -  Certain   long-term  assets  of  the  Company  are  reviewed
periodically as to whether their carrying value has become impaired, pursuant to
guidance established in Statement of Financial Accounting Standards ["SFAS"] No.
121,  "Accounting  for the  Impairment of Long-Lived  Assets and for  Long-Lived
Assets to be Disposed  Of."  Management  considers  assets to be impaired if the
carrying value exceeds the future  projected cash flows from related  operations
[undiscounted and without interest  charges].  If impairment is deemed to exist,
the assets will be written down to fair value or projected discounted cash flows
from related operations. Management also reevaluates the periods of amortization
to  determine  whether  subsequent  events  and  circumstances  warrant  revised
estimates of useful  lives.  As of December 31, 1999,  management  expects these
remaining assets to be fully recoverable.

[J] Stock  Options  and  Similar  Equity  Instruments  - On August 1, 1998,  the
Company adopted the disclosure requirements of Statement of Financial Accounting
Standards ["SFAS"] No. 123, "Accounting for Stock-Based Compensation," for stock
options  and  similar  equity  instruments  [collectively  "Options"]  issued to
employees  and  directors,  however,  the  Company  will  continue  to apply the
intrinsic  value based  method of  accounting  for options  issued to  employees
prescribed by Accounting  Principles  Board ["APB"] Opinion No. 25,  "Accounting
for Stock  Issued to  Employees"  rather  than the fair  value  based  method of
accounting prescribed by SFAS No. 123. SFAS No. 123 also applies to transactions
in which an entity issues its equity  instruments  to acquire goods and services
from  non-employees.  Those transactions must be accounted for based on the fair
value of the consideration  received or the fair value of the equity instruments
issued, whichever is more reliably measurable.

[3] Discontinued Operations

In  December  1999,  the Company  adopted a formal  plan to dispose of CSI.  The
disposal date was March 31, 2000.

As part of the settlement agreement relating to the arbitration proceeding known
as Elligent  Consulting Group,  Inc. and Andreas Typaldos,  Petitioners v. Scott
Newman and Glenn Peipert,  Respondents, CSI was returned to its original owners,
Newman and Peipert. The settlement was agreed to as of March 31, 2000.

The arbitration was settled by the return to the Company of 1,100,000  shares of
Company  common  stock  [valued  at $2.40 per share] by Newman  and  Peipert,  a
payment  by them to the  Company  of  $500,000,  plus  CSI  promissory  notes of
$500,000 due September  30, 2000 and $500,000 due March 31, 2001.  The notes are
personally  guaranteed by the  individuals.  Additionally,  the Company received
marketable  securities  valued at $678,375  and the original  purchase  price of
CSI's stock was adjusted by an amount equal to the remaining  unpaid  balance of
certain promissory notes due from the Company to the individuals.



                                       F-9

<PAGE>



ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #4
------------------------------------------------------------------------------



[3] Discontinued Operations [Continued]

Assets and  Liabilities  disposed of consisted of the  following at the disposal
date:

Assets:
   Cash                                                          $  110,361
   Accounts Receivable - Net                                      2,431,645
   Other Current Assets                                               6,945
   Notes Receivable                                               1,442,139
   Marketable Securities                                            678,375
   Other Assets                                                      91,166
   Due from Related Parties                                         628,367
                                                                 ----------

   Total Assets                                                   5,388,998
                                                                 ----------

Liabilities:
  Cash Overdraft                                                    192,020
  Accounts Payable                                                1,045,211
  Accrued Expenses                                                   94,405
  Loans                                                           2,362,500
  Leases                                                            168,851
  Accrued Expenses - Phase Out                                      800,000
                                                                 ----------

   Total Liabilities                                              4,662,987
                                                                 ----------

   Net Assets of Discontinued Operations                         $  726,011
   -------------------------------------                         ==========

Net assets to be disposed of, at their expected net realizable values, have been
respectively classified in the accompanying balance sheet at December 31, 1999.

Revenues of the discontinued segment were approximately $22,230,000 for the year
ended December 31, 1999.

The fair value of marketable securities is approximately  $226,000 less than the
fair value at March 31, 2000. Management believes this decline to be temporary.

[4] Due From Employees

Included  in other  current  assets are amounts  due from  employees  of $3,063,
consisting  of loans and  advances  which are  non-interest  bearing and have no
stated terms of repayment.

[5] Related Party Transactions

Amounts  due  to  affiliates  of  $215,535  are  working  capital  loans  due to
affiliated companies  controlled by a principal  stockholder of the Company. The
loans are non-interest bearing and have no stated terms of repayment.

The advances from  stockholders of $2,872,156 are working capital advances which
were  non-interest  bearing until August 1, 1999. Since July 31, 1999, the loans
bear  interest at 8% and have no stated  terms of  repayment.  Imputed  interest
expense of $151,788  was recorded at 8% interest for the seven months ended July
31, 1999, and was recorded as an increase to capital in excess of par value.



                                      F-10

<PAGE>



ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #5
------------------------------------------------------------------------------



[5] Related Party Transactions [Continued]

Notes Payable - Stockholders  represent amounts due to principal stockholders of
the Company.  Total notes payable as of December 31, 1999, are  $2,500,000.  The
remaining  payments were expected to be made on August 1, 1999.  Discussions are
now ensuing to determine when the notes will be paid.

Since July 31, 1999, the notes bear interest at 8%. Interest  expense of $83,333
was recorded for the five months ended December 31, 1999

[6] Commitments and Contingencies

The Company  occupies  office space,  which is leased by a related  company,  of
which  one  of the  stockholders  is a  stockholder  of the  Company,  under  an
operating  lease which  expires in April of 2002.  The Company  pays rent in the
amount of $1,500 on a month-to-month basis.

[7] Fair Value of Financial Instruments

In assessing the fair value of these financial instruments, the Company has used
a variety of methods and  assumptions,  which were based on  estimates of market
conditions  and risks  existing  at that time.  For all  financial  instruments,
including cash, due from related  parties,  due to affiliates and  stockholders,
debt  maturing  within  one year,  it was  estimated  that the  carrying  amount
approximated fair value for these financial  instruments  because of their short
maturities.

[8] Income Tax [Benefit]

The income tax [benefit] consists of the following:

Current Taxes:
  Federal                                                $        --
  State                                                           --
                                                         -----------

  Total                                                           --
                                                         -----------

Deferred Taxes:
  Federal                                                   (103,391)
  State                                                           --
                                                         -----------

  Total                                                     (103,391)
                                                         -----------

  Income Tax [Benefit]                                   $  (103,391)
  --------------------                                   ===========

[9] Stock Options

An incentive stock option plan, which was adopted by the Company and approved by
the shareholders,  in August of 1998, reserves 1,500,000 shares of the Company's
common  stock.  Options  granted  under  the plan are  intended  to  qualify  as
incentive stock options under existing tax regulations.

Coincident  with the  acquisition  of Elligent  Consulting  Services,  Inc., the
Company merged  Services' plan into its plan. All of the outstanding  options of
Services became fully vested options in the Company's plan.



                                      F-11

<PAGE>



ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #6
------------------------------------------------------------------------------



[9] Stock Options [Continued]

The  following  table  summarizes  the  activity  in common  shares  subject  to
incentive stock options for the five months ended December 31, 1998:

                                                                Weighted Average
                                                 Number of Shares Exercise Price

July 31, 1998 - Balance                                       --   $      --

  Granted                                                 90,100   $    5.00
  Exercised                                                   --   $      --
  Canceled or Expired                                         --   $      --
                                                   -------------   ---------

  Options Outstanding at December 31, 1998                90,100   $    5.00
  ----------------------------------------         =============   =========

No options were exercisable at December 31, 1998.

The following table summarizes  information  about stock options  outstanding at
December 31, 1998:

                                             Options Outstanding
                             Weighted-Average
                              Number           Remaining      Weighted-Average
        Exercise Prices     Outstanding    Contractual Life    Exercise Price

          $   5.00            90,100             9.67             $    5.00
                             =======

There was no  compensation  cost  recognized in income for the five months ended
December 31, 1998.

Had  compensation  cost been  determined on the basis of fair value  pursuant to
FASB  Statement No. 123, net loss and loss per share would have been recorded as
follows:

                                                           1 9 9 8
                                                           -------
Net Loss:
  As Reported                                          $   (678,780)
  Pro Forma                                            $   (925,857)
Loss Per Share:
  As Reported                                          $       (.05)
  Pro Forma                                            $       (.06)

The fair value of each option  granted is  estimated  on the grant date using an
option  pricing  model  which  takes into  account,  as of the grant  date,  the
exercise  price and the expected  life of the option,  the current  price of the
underlying stock and its expected  volatility,  expected  dividends on the stock
and the  risk-free  interest  rate  for the  expected  term of the  option.  The
following is the average of the data used for the following items:

                           Risk-Free Expected Expected
                          Interest Rate  Expected Life Volatility      Dividends

1998                         4.95%         3 Years         80.26%        N/A


                                      F-12

<PAGE>



ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #7
------------------------------------------------------------------------------



[9] Stock Options [Continued]

The  following  table  summarizes  the  activity  in common  shares  subject  to
incentive stock options for the year ended December 31, 1999:

                                                                Weighted Average
                                                 Number of Shares Exercise Price

December 31, 1998 - Balance                               90,100   $    5.00

  Granted                                                173,400   $    1.60
  Exercised                                              122,000   $    0.05
  Canceled or Expired                                     12,350   $    5.00
                                                   -------------   ---------

  Options Outstanding at December 31, 1999               129,150   $    3.65
  ----------------------------------------         =============   =========

There were 30,033 options exercisable at December 31, 1999.

The following table summarizes  information  about stock options  outstanding at
December 31, 1999:

                                             Options Outstanding
                              Weighted-Average
                               Number           Remaining      Weighted-Average
        Exercise Prices      Outstanding    Contractual Life    Exercise Price

         $1.60 - 8.00         129,150             8.72             $ 3.65
                              =======

There was no compensation  cost recognized in income for the year ended December
31, 1999.

The fair value of each option  granted is  estimated  on the grant date using an
option  pricing  model  which  takes into  account,  as of the grant  date,  the
exercise  price and the expected  life of the option,  the current  price of the
underlying stock and its expected  volatility,  expected  dividends on the stock
and the  risk-free  interest  rate  for the  expected  term of the  option.  The
following is the average of the data used for the following items:

                           Risk-Free Expected Expected
                          Interest Rate  Expected Life Volatility      Dividends

1999                         4.70%         3 Years         51.97%        N/A

[10] Going Concern

The  accompanying  financial  statements  have been prepared in conformity  with
generally accepted accounting principles, which contemplates continuation of the
Company  as a  going  concern  and  realization  of  assets  and  settlement  of
liabilities and commitments in the ordinary course of business.

As  of  December  31,  1999,  the  Company  had a  working  capital  deficit  of
approximately  $6,449,000,  and incurred a net loss of approximately  $7,338,000
and utilized cash for  operations of  approximately  $380,000 for the year ended
December 31, 1999. The working capital deficit reflects amounts due to principal
stockholders and affiliates of approximately $5,697,000.


                                      F-13

<PAGE>


ELLIGENT CONSULTING GROUP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS, Sheet #8
------------------------------------------------------------------------------


[10] Going Concern [Continued]

The Company  believes  that  sufficient  sources of funds exist to cover working
capital needs.  The principal  sources of these funds are (i)  anticipated  cash
flow from operations,  (ii) the issuance of Company common stock and (iii) other
public and private financing sources, including strategic partners with whom the
Company  is doing  or plans to do  business  and  existing  shareholders  of the
Company that have an interest in preserving their investment in the Company.

The continuation of the Company as a going concern is dependent upon the success
of these plans.

There can be no assurances that  management's  plans to reduce  operating losses
and to obtain  additional  financing to fund operations will be successful.  The
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 in existence.

[11] Subsequent Events

Effective  January  1,  2000,  the  Company  acquired  all  of  the  issued  and
outstanding  stock of  e-Vantage  Company  Limited  ["e-Vantage"],  a consulting
technology  company.  The Company issued 1,000,000 shares of its common stock in
connection with the acquisition.  Substantial working capital advances have been
made to e-Vantage since the acquisition date.

In  April  2000,   140,000  shares  of  Company  common  stock  were  issued  in
consideration of payment for legal fees.

[12] New Authoritative Pronouncements

In March 2000, the Financial  Accounting  Standards Board issued  Interpretation
#44, "Accounting for Certain  Transactions  involving Stock Compensation," among
other issues, this  interpretation  clarifies (a) the definition of employee for
purposes of applying Opinion 25, (b) the criteria for determining whether a plan
qualifies as a  noncompensatory  plan, (c) the accounting  consequent of various
modifications  to the terms of a previously fixed stock option or award, and (d)
the  accounting  for an  exchange  of stock  compensation  awards in a  business
combination in relation to (c) the interpretation states, "If the exercise price
of fixed stock  option award is reduced,  the award shall be accounted  for as a
variable from the date of the  modification  to the date the award is exercised,
is forfeited, or expires unexercised.  The exercise price of an option award has
been reduced if the fair value of the  consideration  required to be remitted by
the grantee upon exercise is less than or  potentially  less than the fair value
of the  consideration  that was required to be remitted  pursuant to the award's
original terms."

The interpretation is generally effective July 1, 2000.


                        .   .   .   .   .   .   .   .   .

                                      F-14




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