ORTHOLOGIC CORP
8-K/A, 1997-06-11
SURGICAL & MEDICAL INSTRUMENTS & APPARATUS
Previous: LIGGETT GROUP INC /DE/, 8-K, 1997-06-11
Next: KINDER MORGAN ENERGY PARTNERS L P, S-3/A, 1997-06-11



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                   FORM 8-K/A



                           AMENDMENT NO. 1 TO FORM 8-K



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



         Date of report (Date of earliest event reported)   March 12, 1997
                                                         -----------------------



                                OrthoLogic Corp.
- --------------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in Its Charter)



                                    Delaware
- --------------------------------------------------------------------------------
                 (State or Other Jurisdiction of Incorporation)



         0-21214                                         86-0585310
 ----------------------                      ----------------------------------
(Commission File Number)                    (I.R.S. Employer Identification No.)



2850 South 36th Street, Phoenix, Arizona                         85034
- --------------------------------------------------------------------------------
(Address of Principal Executive Offices)                      (Zip Code)



                                 (602) 437-5520
- --------------------------------------------------------------------------------
              (Registrant's Telephone Number, Including Area Code)
<PAGE>
         OrthoLogic Corp., a Delaware corporation ("OrthoLogic"),  hereby amends
Item 7 of its Report on Form 8-K dated March 12, 1997.

Item 7. Financial Statements and Exhibits.

         On  March  12,  1997,   OrthoLogic   Corp.,   a  Delaware   corporation
("OrthoLogic")  acquired certain assets and assumed certain  liabilities of each
of Danninger Medical  Technology,  Inc., a Delaware  corporation  ("DMTI"),  and
Danninger Healthcare, Inc., an Ohio corporation and a wholly owned subsidiary of
DMTI ("DHI, and together with DMTI, "Danninger"),  pursuant to an Asset Purchase
Agreement (the  "Agreement")  dated March 12, 1997. This Form 8-K/A includes one
year audited financial statements for the net assets of DMTI and DHI acquired by
OrthoLogic  on March  12,  1997  for the year  ended  December  31,  1996 and an
unaudited  balance  sheet as of March  12,  1997 and  comparable  statements  of
revenue and  expenses  for the period from January 1, 1996 to March 12, 1996 and
January 1, 1997 to March 12, 1997 and a report  thereon  from  Deloitte & Touche
LLP.

         (a)      Financial Statements of Businesses Acquired.
                                        2
<PAGE>
                                 ------------------------------------------
                                   NET ASSETS OF DANNINGER                 
                                   MEDICAL TECHNOLOGY, INC. AND            
                                   DANNINGER HEALTHCARE, INC.              
                                   TO BE ACQUIRED BY                       
                                   ORTHOLOGIC CORP.                        
                                   Consolidated Financial Statements       
                                   Periods From January 1 to               
                                   March 12, 1997 and 1996 (Unaudited) and 
                                   Year Ended December 31, 1996, and       
                                   Independent Auditors' Report            
                                   
<PAGE>
INDEPENDENT AUDITORS' REPORT


Danninger Medical Technology, Inc.
Columbus, Ohio

We have  audited  the  accompanying  consolidated  statement  of net  assets  of
Danninger  Medical  Technology,  Inc.  ("DMTI") and Danninger  Healthcare,  Inc.
("DHI") (a wholly owned  subsidiary of DMTI) to be acquired by OrthoLogic  Corp.
(collectively,   "Danninger")   as  of  December  31,  1996,   and  the  related
consolidated  statement of revenues and expenses of net assets for the year then
ended,  pursuant to the Asset Purchase  Agreement by and among OrthoLogic Corp.,
DMTI and DHI dated  March 12,  1997,  as  described  in Note 1 to the  financial
statements. These financial statements are the responsibility of the Danninger's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audit.

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

The accompanying  financial statements were prepared to present the consolidated
net assets and the  revenues  and  expenses  of net  assets of  Danninger  to be
acquired by OrthoLogic Corp.  pursuant to the Asset Purchase Agreement described
in Note 1, and is not  intended  to be a complete  presentation  of  Danninger's
financial position or results of operations.

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the consolidated net assets of Danninger to be acquired by OrthoLogic
Corp.  pursuant  to the  Asset  Purchase  Agreement  described  in Note 1, as of
December 31, 1996, and the  consolidated  revenues and expenses of net assets of
Danninger  to be  acquired  by  OrthoLogic  Corp.  for the  year  then  ended in
conformity with generally accepted accounting principles.


Deloitte & Touche LLP
Phoenix, Arizona

May 8, 1997
<PAGE>
NET ASSETS OF DANNINGER MEDICAL TECHNOLOGY, INC. AND
DANNINGER HEALTHCARE, INC. TO BE ACQUIRED BY
ORTHOLOGIC CORP.

CONSOLIDATED STATEMENTS OF NET ASSETS
(Amounts in Thousands)
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                       March 12,
                                                                                          1997
                                                                                        (Unaudited)     December 31,
ASSETS TO BE ACQUIRED:  (Note 5)                                                        (Note 9)            1996
<S>                                                                                   <C>               <C>     
CURRENT ASSETS:
  Accounts receivable trade - net of allowance for
    doubtful accounts of $340 (1997) and $330 (1996)                                      $  3,142          $  3,001
  Inventories (Note 3)                                                                       1,524             1,351
  Prepaid expenses and other current assets                                                     26                20
                                                                                      --------------    ------------

          Total current assets                                                               4,692             4,372

PROPERTY AND EQUIPMENT - Net (Note 4)                                                        1,051             1,029

OTHER ASSETS AND INTANGIBLES - Net of accumulated
  amortization of $129 (1997) and $92 (1996) (Note 4)                                        2,685             2,727
                                                                                      --------------    ------------

TOTAL ASSETS TO BE ACQUIRED                                                                  8,428             8,128
                                                                                      --------------    ------------

LIABILITIES TO BE ASSUMED:

CURRENT LIABILITIES:
  Accounts payable - trade                                                                   1,152               715
  Accrued expenses and other liabilities                                                       157               168
  Term debt - current portion (Note 5)                                                       1,615             1,557
  Capital lease obligations - current portion (Note 6)                                          12                14
                                                                                      --------------    ------------

TOTAL CURRENT LIABILITIES                                                                    2,936             2,454

TERM DEBT - Non-current portion (Note 5)                                                     2,194             2,438

CAPITAL LEASE OBLIGATIONS - Net of current maturities (Note 6)                                  12                13
                                                                                      --------------    ------------

TOTAL LIABILITIES TO BE ASSUMED                                                              5,142             4,905
                                                                                      --------------    ------------

COMMITMENTS AND CONTINGENCIES (Notes 5, 6 and 7)

NET ASSETS                                                                                $  3,286          $  3,223
                                                                                      ==============    ============
</TABLE>
See notes to consolidated financial statements.
                                     - 2 -
<PAGE>
NET ASSETS OF DANNINGER MEDICAL TECHNOLOGY, INC. AND
DANNINGER HEALTHCARE, INC. TO BE ACQUIRED BY
ORTHOLOGIC CORP.

CONSOLIDATED STATEMENTS OF REVENUES AND EXPENSES OF NET ASSETS
(Amounts in Thousands)
- --------------------------------------------------------------------------------


                                       Period From                  Year
                                  January 1 to March 12,            Ended
                                  --------------------------
                                   1997            1996          December 31,
                                       (Unaudited)                  1996
                                         (Note 9)

REVENUES:
  Sales                            $  1,967        $  1,646          $  7,983
  Lease and rental revenue              443             253             1,989
                                   --------        --------          --------

          Total revenues              2,410           1,899             9,972

COST OF GOODS SOLD                      985             869             4,326
                                   --------        --------          --------

          Gross margin                1,425           1,030             5,646
                                   --------        --------          --------

OPERATING EXPENSES:
  Sales and marketing                   486             320             1,934
  General and administrative            410             326             1,802
  Research and development               93              78               414
                                   --------        --------          --------

          Total operating expenses      989             724             4,150
                                   --------        --------          --------

OPERATING INCOME                        436             306             1,496
                                   --------        --------          --------

OTHER EXPENSE:
  Interest expense - net                 70              23               182
  Other                                   3                                 1
                                   --------        --------          --------

          Total other expense            73              23               183
                                   --------        --------          --------

INCOME BEFORE INCOME TAXES              363             283             1,313

INCOME TAX EXPENSE                      148             113               526
                                   --------        --------          --------

EXCESS OF REVENUES OVER EXPENSES  $     215       $     170         $     787
                                  =========       =========         =========

See notes to consolidated financial statements.
                                     - 3 -
<PAGE>
NET ASSETS OF DANNINGER MEDICAL TECHNOLOGY, INC. AND 
DANNINGER HEALTHCARE, INC. TO BE ACQUIRED BY
ORTHOLOGIC CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
PERIODS FROM JANUARY 1 TO MARCH 12, 1997 AND 1996 (Unaudited) AND
YEAR ENDED DECEMBER 31, 1996
- --------------------------------------------------------------------------------

1.    DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

      These consolidated financial statements include the assets and liabilities
      to be purchased by OrthoLogic Corp.  ("OrthoLogic")  pursuant to the asset
      purchase  agreement  dated March 12, 1997  between  OrthoLogic,  Danninger
      Medical   Technology,   Inc.   ("DMTI")   and  one  of  its   wholly-owned
      subsidiaries,  Danninger  Healthcare,  Inc.  ("DHI") (the "Asset  Purchase
      Agreement").  The purchased  assets and  liabilities of DMTI relate to the
      business of designing,  manufacturing, and marketing throughout the United
      States, through dealers, products that assist orthopedic patients in their
      recovery following surgery or trauma. The purchased assets and liabilities
      of DHI relate to the  business  of renting  and  selling  durable  medical
      equipment to orthopedic  patients  primarily in the midwest portion of the
      United  States.  The  consolidated  statements  of revenues  and  expenses
      include  the  allocation  of  certain  general  corporate  overhead  costs
      associated with the purchased assets and liabilities. Interest expense has
      been  allocated  based  upon  specific   identification   of  indebtedness
      purchased.  Income tax expense has been  calculated  on a separate  return
      basis in order to present the results of operations as if these assets and
      liabilities had comprised an independent  organization,  freestanding from
      the seller;  however,  all income tax assets and liabilities remained with
      the  seller  and are  excluded  from the  accompanying  statements  of net
      assets. All significant  intercompany  accounts and transactions have been
      eliminated.

      Because the financial  statements of the net assets to be acquired are not
      those of a separate legal entity and the related cash flow  activities for
      the periods would not be practicable  to obtain or meaningful,  a separate
      statement of cash flows is not presented.

2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      The  following  is a summary of certain  significant  accounting  policies
      followed in the preparation of these consolidated financial statements:

      a.    Inventories  are  stated at the lower of cost  (first-in,  first-out
            ("FIFO") basis) or market.  An obsolescence  reserve is recorded for
            quantities which may not be saleable in the foreseeable future.

      b.    Property and equipment are recorded at cost.  Expenditures for major
            improvements  are  capitalized,  while  expenditures for repairs and
            maintenance  are  charged to expense as  incurred.  Depreciation  is
            computed  using  the  straight-line  method  at  rates  designed  to
            amortize the costs of such items over their estimated  useful lives.
            Estimated useful lives are as follows:

                                                                  Useful Life

              Equipment                                           3 - 5 years
              Furniture and fixtures                                  7 years
                                      - 4 -
<PAGE>
      c.    Revenue  Recognition  - All of the  Company's  rental  contracts are
            accounted  for as  operating  leases.  Revenue  from  the  sales  of
            products are recognized  upon  shipment.  Revenue from the rental of
            equipment  is  recorded  over the  period  during  which the unit is
            rented.

      d.    Use of  Estimates  - The  preparation  of  financial  statements  in
            conformity with generally accepted accounting principles necessarily
            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  these
            estimates.

3.    INVENTORIES

      Inventories   consisted  of  the   following  at  December  31,  1996  (in
thousands):


Raw materials                                               $  1,139
Finished goods                                                   352
                                                            --------

Total                                                          1,491
Less reserve for obsolescence                                    140
                                                            --------

Inventories - net                                           $  1,351
                                                            ========


4.    PROPERTY, EQUIPMENT, OTHER ASSETS AND INTANGIBLES

      Property and equipment consisted of the following at December 31, 1996 (in
thousands):


Machinery and equipment                                          $     541
Rental equipment                                                     1,075
Office furniture and fixtures                                          884
                                                                 ---------

Total equipment                                                      2,500
Less accumulated depreciation                                        1,471
                                                                 ---------

Property and equipment - net                                      $  1,029
                                                                  ========


      Depreciation expense for the year ended December 31, 1996 was $295,000.

      Other assets and  intangibles  consisted of the  following at December 31,
1996 (in thousands):


Other assets                                                      $      19
Intangibles                                                           2,800
                                                                  ---------

Total                                                                 2,819
Less accumulated amortization                                            92
                                                                  ---------

Other assets and Intangibles - net                                $   2,727
                                                                  =========
                                      - 5 -
<PAGE>
      Intangible  assets  including   goodwill  (Note  8)  are  amortized  on  a
      straight-line basis over their estimated useful lives ranging from five to
      20 years.  Management  periodically  evaluates the  recoverability  of all
      intangible  assets  based on  estimated  future cash  flows.  Amortization
      expense for the year ended December 31, 1996 was $55,000.

5.    TERM DEBT

<TABLE>
<CAPTION>
Term debt at December 31, 1996 was (in thousands):

<S>                                                                                                <C>      
Revolving credit agreement                                                                         $     300

Note payable to seller of Surgical and  Orthopedic  Specialties,  Ltd. (Note 8),
  quarterly principal payments set by the note agreement plus interest at
  7.54%, maturing September 1999                                                                       1,500

Note payable to bank, monthly principal payments of $16,667 plus interest at
  prime (8.25% at December 31, 1996) plus .75%, maturing November 2001                                   983

Note payable to bank, monthly installments of $16,667 plus interest at prime
  (8.25% at December 31, 1996) plus .75%, maturing in June 2000                                          700

Note payable to bank, monthly principal payments of $7,222 plus interest at prime
  (8.25% at December 31, 1996) plus .75%, maturing August 1999                                           231

Note payable to finance  company,  monthly  principal  payments  of $5,761  plus
  interest at prime (8.25% at December 31, 1996) plus 1.5%, maturing
  March 1999                                                                                             156

Note payable to finance company, monthly principal payments of $6,997 plus
  interest at prime (8.25% at December 31, 1996) plus 1.5%, maturing June 1998                           125
                                                                                                   ---------

Total                                                                                                  3,995
Less current maturities                                                                                1,557
                                                                                                   ---------

Term debt - noncurrent portion                                                                      $  2,438
                                                                                                   =========
</TABLE>
      Under the terms of the revolving credit agreement,  the Company may borrow
      up to $3,000,000 at the bank's prime  interest rate (8.25% at December 31,
      1996) plus .5%. The borrowings on the revolving  credit  agreement are due
      on June 30, 1997. The agreement contains financial covenants requiring the
      Company to maintain certain financial ratios.

      Substantially all of the Company's assets are pledged as collateral on the
      revolving credit agreement and other term debt.

      Term debt maturities (in thousands) at December 31, 1996 are as follows:


            1997                                                      $  1,557 
            1998                                                         1,105 
            1999                                                           850 
            2000                                                           300 
            2001                                                           183 
                                                                      -------- 
            Total                                                     $  3,995 
                                                                      ======== 
                                     - 6 -
<PAGE>
6.    RENTAL AND LEASE AGREEMENTS

      Under  the  terms of the  Asset  Purchase  Agreement,  OrthoLogic  assumed
      certain operating leases for regional sales and rental offices. OrthoLogic
      did not assume  the main  office and  manufacturing  facility,  located in
      Columbus,  Ohio,  operating  lease  agreement  where  DMTI  conducted  its
      operations  during  1996.  Total rent  expense  for both the  assumed  and
      unassumed operating leases was $238,000 in 1996.

      The Company  leases certain  manufacturing  and computer  equipment  under
      noncancelable  lease  agreements  that are  accounted  for as  capitalized
      leases.  The leases  provide  that the  Company pay taxes,  insurance  and
      maintenance expenses related to the equipment.  Leased equipment,  assumed
      by OrthoLogic in the acquisition,  under capital leases is included in the
      accompanying  consolidated  statements  of  net  assets  as  property  and
      equipment with an aggregate cost of $59,000 and  accumulated  depreciation
      of $31,000 at December 31, 1996.

      The following is a schedule of future minimum lease payments for the years
      ending  December  31 under  non-cancelable  lease  agreements,  assumed by
      OrthoLogic in the acquisition, with original terms in excess of one year:


                                                      Capital     Operating
                                                      Leases       Leases
                                                         (In thousands)

1997                                                    $   18       $    81
1998                                                         7            72
1999                                                         5            72
2000                                                         3            72
2001                                                                      54
                                                        ------       -------

Total future minimum lease payments                         33       $   351
                                                                     =======
Less amounts representing interest                           6
                                                        ------

Present value of net minimum lease payments                 27
Less current maturities                                     14
                                                        ------

Long-term capital lease obligations                     $   13
                                                        ======


7.    COMMITMENTS AND CONTINGENCIES

      Certain of the  Company's  accounts  receivable  result  from third  party
      reimbursements  that may be dependent on limitations  imposed by the payor
      on the amount of  reimbursement.  The Company  records the  receivable and
      related revenue net of its estimate of such limitations.
                                     - 7 -
<PAGE>
8.    ACQUISITION OF BUSINESS

      In September 1996, DMTI acquired all of the outstanding  stock of Surgical
      and Orthopedic Specialties, Ltd. ("SOS") for approximately $3,000,000. The
      consideration  was comprised of $1,000,000 cash,  $500,000 of common stock
      and $1,500,000 in a seller  financed note payable (Note 5). SOS is engaged
      in the rental of surgical  recovery  equipment.  Intangible  assets in the
      accompanying  consolidated balance sheet include approximately  $2,500,000
      of goodwill  resulting  from this  transaction  which is amortized over 20
      years. The acquisition of SOS was accounted for under the purchase method.
      Accordingly,  the purchase price has been allocated to the assets acquired
      and  liabilities  assumed based on their estimated fair values at the date
      of  acquisition.  The results of  operations  of SOS as they relate to the
      purchased  assets and  liabilities  have been included in the statement of
      operations from the acquisition date.

      Business acquired as of September 6, 1996 (in thousands):

        Fair value of assets                                     $   3,767   
        Fair value of liabilities                                     (818)  
        Common stock issued                                           (500)  
        Acquisition indebtedness                                    (1,500)  
                                                                 ----------  
                                                                             
        Net cash paid                                            $     949   
                                                                 =========   
        

9.    UNAUDITED INTERIM PERIODS

      The  accompanying  unaudited  financial  statements  have been prepared in
      accordance  with  generally  accepted  accounting  principles  for interim
      financial  information and the instructions to Form 10-Q and Rule 10-01 of
      Regulation  S-X.  In  the  opinion  of  management,  all  adjustments  and
      reclassifications   considered   necessary  for  a  fair  and   comparable
      presentation  have been  included  and are of a normal  recurring  nature.
      Operating  results  for the periods  from  January 1 to March 12, 1996 and
      1997 are not  necessarily  indicative  of the results that may be expected
      for the year ending  December 31. The  accompanying  financial  statements
      should be read in  conjunction  with the  Company's  most  recent  audited
      financial statements.

10.   SUBSEQUENT EVENT

      On  March  12,  1997,  DMTI  signed  the  Asset  Purchase  Agreement  with
      OrthoLogic  Corp. to sell certain  assets and  liabilities of DMTI and DHI
      for approximately $9,000,000 cash. Under the terms of the agreement,  DMTI
      will retain the cash, certain assets and liabilities, including income tax
      related assets and liabilities, and any litigation; therefore, such assets
      and liabilities have been excluded from the accompanying statements of net
      assets.

                                   * * * * * *
<PAGE>
b)   Pro  Forma  Financial  Information  

On March 12, 1997, OrthoLogic Corp.  ("OrthoLogic")  acquired certain assets and
assumed  certain  liabilities  of each of  Danninger  Medical  Technology,  Inc.
("DMTI")  and  Danninger  Healthcare,  Inc.  ("DHI",  and  together  with  DMTI,
"Danninger"),  pursuant to an Asset Purchase Agreement dated March 12, 1997, for
approximately $9,000,000 cash.

The Unaudited Pro Forma  Consolidated  Statements of Income/(Loss)  for the year
ended  December  31, 1996 and the three  months  ended  March 31,  1997  combine
historical  statements  of  income/(loss)  for  OrthoLogic  and the acquired net
assets of Danninger,  as if the  acquisition had occurred on January 1, 1996.

The detailed  assumptions  used to prepare the unaudited pro forma  consolidated
financial  information  are  contained in the  accompanying  Unaudited Pro Forma
Consolidated  Statements of Income/(Loss).  These statements  reflect the use of
the purchase method of accounting for the acquisition.

The unaudited pro forma financial information assumes the acquisition was funded
from currently  available cash. The unaudited pro forma  consolidated  financial
information  does  not  purport  to  represent  the  results  of  operations  of
OrthoLogic  that actually  would have resulted had the  acquisition  occurred on
January 1, 1996,  nor should it be taken as indicative of the future  results of
operations.
<PAGE>
                                OrthoLogic Corp.
           Unaudited Pro Forma Consolidated Statement of Income/(Loss)
                     Three month period ended March 31, 1997
<TABLE>
<CAPTION>
                                                                                             Pro Forma
                                          OrthoLogic                      Pro Forma        Consolidated
                                            Corp.           DMTI         Adjustments          Totals
                                        ------------    ------------    ------------       ------------
<S>                                     <C>             <C>             <C>                <C>         
REVENUES - Net                          $ 17,301,715    $  2,410,000    $          -       $ 19,711,715
                                        ------------    ------------    ------------       ------------

COST OF REVENUES
  Cost of goods sold                       2,714,037         985,000            --            3,699,037
  Cost of rentals                          2,031,331               0            --            2,031,331
                                        ------------    ------------    ------------       ------------
    Total cost of revenues                 4,745,368         985,000            --            5,730,368
                                        ------------    ------------    ------------       ------------

GROSS PROFIT                              12,556,347       1,425,000            --           13,981,347
                                        ------------    ------------    ------------       ------------

OPERATING EXPENSES
  Selling, general and administrative     12,889,498         896,000          80,000 (a)     13,865,498
  Research and development                   576,056          93,000            --              669,056
                                        ------------    ------------    ------------       ------------
   Total operating expenses               13,465,554         989,000          80,000         14,534,554
                                        ------------    ------------    ------------       ------------

OPERATING INCOME (LOSS)                     (909,207)        436,000         (80,000)          (553,207)

OTHER INCOME (EXPENSE)                       636,117         (73,000)       (125,000)(b)        438,117
                                        ------------    ------------    ------------       ------------

INCOME (LOSS) BEFORE INCOME TAXES           (273,090)        363,000        (205,000)          (115,090)

(PROVISION) BENEFIT FOR INCOME TAXES            --          (148,000)        148,000               --
                                        ------------    ------------    ------------       ------------

NET INCOME (LOSS)                       $   (273,090)   $    215,000    $    (57,000)      $   (115,090)
                                        ------------    ------------    ------------       ------------

NET LOSS PER WEIGHTED
AVERAGE NUMBER OF COMMON
SHARES OUTSTANDING                      $      (0.01)   $          -    $          -       $      (0.00)
                                        ============    ============    ============       ============

WEIGHTED AVERAGE NUMBER OF
COMMON SHARES OUTSTANDING                 25,037,890               -               -         25,037,890
                                        ------------    ------------    ------------       ------------
</TABLE>
Pro Forma Adjustment Legend
(a)       Reflects a pro forma increase in amortization  expense associated with
          the  capitalization of the cost of acquisition in excess of net assets
          acquired  resulting  from  the  application  of  purchase   accounting
          principles.
(b)       Reflects  a  pro  forma  decrease  in   interest   income  imputed  on
          consideration paid for the acquisition.
<PAGE>
                                OrthoLogic Corp.
           Unaudited Pro Forma Consolidated Statement of Income/(Loss)
                          Year Ended December 31, 1996
<TABLE>
<CAPTION>
                                                                                             Pro Forma
                                         OrthoLogic                       Pro Forma        Consolidated
                                            Corp.           DMTI         Adjustments          Totals
                                        ------------    ------------    ------------       ------------
<S>                                     <C>             <C>             <C>                <C>         
REVENUES - Net                          $ 41,884,239    $  9,972,000    $       --         $ 51,856,239
                                        ------------    ------------    ------------       ------------

COST OF REVENUES
  Cost of goods sold                       5,714,510       4,326,000            --           10,040,510
  Cost of rentals                          2,584,530            --              --            2,584,530
                                        ------------    ------------    ------------       ------------
    Total cost of revenues                 8,299,040       4,326,000            --           12,625,040
                                        ------------    ------------    ------------       ------------

GROSS PROFIT                              33,585,199       5,646,000            --           39,231,199
                                        ------------    ------------    ------------       ------------

OPERATING EXPENSES
  Selling, general and administrative     31,900,966       3,736,000         385,000 (a)     36,021,966
  Research and development                 2,169,090         414,000            --            2,583,090
                                        ------------    ------------    ------------       ------------
   Total operating expenses               34,070,056       4,150,000         385,000         38,605,056
                                        ------------    ------------    ------------       ------------

OPERATING INCOME (LOSS)                     (484,857)      1,496,000        (385,000)           626,143

OTHER INCOME (EXPENSE)                     3,023,246        (183,000)       (600,000)(b)      2,240,246
                                        ------------    ------------    ------------       ------------

INCOME (LOSS) BEFORE INCOME TAXES          2,538,389       1,313,000        (985,000)         2,866,384

(PROVISION) BENEFIT FOR INCOME TAXES               -        (526,000)        526,000                  -
                                        ------------    ------------    ------------       ------------

NET INCOME (LOSS)                       $  2,538,389    $    787,000    $   (459,000)      $  2,866,389
                                        ------------    ------------    ------------       ------------

NET INCOME PER WEIGHTED
AVERAGE NUMBER OF COMMON
SHARES OUTSTANDING                      $       0.11    $       --      $       --         $       0.12
                                        ------------    ------------    ------------       ------------

WEIGHTED AVERAGE NUMBER OF
COMMON SHARES OUTSTANDING                 24,143,763            --              --           24,143,763
                                        ------------    ------------    ------------       ------------
</TABLE>
Pro Forma Adjustment Legend
(a)       Reflects a pro forma increase in amortization  expense associated with
          the  capitalization of the cost of acquisition in excess of net assets
          acquired  resulting  from  the  application  of  purchase   accounting
          principles.
(b)       Reflects  a  pro  forma  decrease  in   interest   income  imputed  on
          consideration paid for the acquisition.
<PAGE>
         (c)      Exhibits.  See the Exhibit Index, which is incorporated herein
by reference, immediately following the Signature page to this Report.

<PAGE>
                                   SIGNATURES

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

                                                  ORTHOLOGIC CORP.



June 9, 1997                            By /s/ Allen R. Dunaway
                                           -------------------------------------
                                                  Allen R. Dunaway
                                                  Chief Financial Officer
                                        3
<PAGE>
                                  EXHIBIT INDEX
<TABLE>
<CAPTION>
                                                                                                       Sequentially
   Exhibit No.                                 Description of Exhibit                                  Paginated No.
- ------------------    -------------------------------------------------------------------------    ---------------------
<S>                    <C>
      * 2.1            Asset Purchase Agreement dated March 12, 1997 by and
                       among OrthoLogic Corp., a Delaware corporation, Danninger
                       Medical Technology, Inc., a Delaware corporation, and
                       Danninger Healthcare, Inc., an Ohio corporation........................
      23.1             Consent of Deloitte & Touche LLP ......................................
</TABLE>
- ---------------------------
* Previously filed.
                                       E-1

INDEPENDENT AUDITORS' CONSENT



We consent to the incorporation by reference in the Registration  Statements No.
33-79010,  No.  333-1268 and No.  333-09785 of OrthoLogic  Corp. on Form S-8 and
Registration  Statements No.  33-82050 and No.  333-1558 of OrthoLogic  Corp. on
form S-3 of our report dated May 8, 1997  (relating to the financial  statements
as of December  31, 1996 and for the year then ended) of net assets of Danninger
Medical  Technology,  Inc.  and  Danninger  Healthcare,  Inc.  to be acquired by
OrthoLogic Corp. appearing in this Form 8-K/A of OrthoLogic Corp.



DELOITTE & TOUCHE LLP

Phoenix, Arizona
June 9, 1997


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