PHOENIX MEDIA GROUP LTD
10QSB, 2000-11-14
MOTION PICTURE & VIDEO TAPE PRODUCTION
Previous: LAMAR MEDIA CORP/DE, 10-Q, EX-27.2, 2000-11-14
Next: PHOENIX MEDIA GROUP LTD, 10QSB, EX-27, 2000-11-14




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   Form 10-QSB

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

                     For the quarterly period ended: September 30, 2000

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

                        For the transition period from To

                         Commission file number 0-21376

                            PHOENIX MEDIA GROUP, LTD.
        (Exact name of small business issuer as specified in its charter)

              NEVADA                               33-0714007
------------------------------------       ---------------------------
(State or other jurisdiction of        (I.R.S. Employer Identification No.)
Incorporation or organization)

             290 EAST VERDUGO, SUITE 207, BURBANK, CALIFORNIA 91502
                    (Address of principal executive offices)

                                 (818) 563-3900
                           (Issuer's telephone number)

                      APPLICABLE ONLY TO CORPORATE ISSUERS

     State the number of shares  outstanding of each of the issuer's  classes of
common equity, as of the latest practical date: September 30, 2000 6,925,649
                                              ----------------------------------

Transitional Small Business Disclosure Format (check one). Yes      ; No X
                                                              ----       ---



<PAGE>
                                     PART I

Item 1.  Financial Statements

                         INDEPENDENT ACCOUNTANT'S REPORT


Phoenix Media Group, Ltd.

           We have  reviewed the  accompanying  balance  sheets of Phoenix Media
Group,  Ltd. as of September 30, 2000, and the related  statements of operations
for the three month period then ended, and cash flows for the three month period
then ended.  These financial  statements are the responsibility of the Company's
management.

           We conducted our review in accordance  with standards  established by
the  American  Institute of Certified  Public  Accountants.  A review of interim
financial  information consists principally of applying analytical procedures to
financial  data and making  inquiries of persons  responsible  for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, the objective of which is
the expression of an opinion regarding the financial statement taken as a whole.
Accordingly, we do not express such an opinion.

           Based on our review,  we are not aware of any material  modifications
that should be made to the accompanying  financial  statements for them to be in
conformity with generally accepted accounting principles.

                             Respectfully submitted



                             /s/ ROBISON, HILL & CO.
                             Certified Public Accountants

Salt Lake City, Utah
November 10, 2000



<PAGE>

                            PHOENIX MEDIA GROUP, LTD.
                                 BALANCE SHEETS




                                                     (Unaudited)
                                                     September 30,     June 30,
                                                      ---------       ---------
                                                         2000           2000
                                                      ---------       ---------
ASSETS
Cash ...........................................      $   5,126       $  19,815
Inventory ......................................         34,130          34,130
Investments held for sale ......................           --              --
                                                      ---------       ---------

        Total Current Assets ...................         39,256          53,945
                                                      ---------       ---------

Property and Equipment
Office Equipment ...............................         25,054          24,315
Radio Equipment ................................         26,312          26,312
Office Condominium .............................         75,000          75,000
Vehicles .......................................         41,586          41,586
                                                      ---------       ---------

Less Accumulated Depreciation ..................        (53,061)        (46,679)
                                                      ---------       ---------

        Net Property and Equipment .............        114,891         120,534
                                                      ---------       ---------

Other Assets
Stockholder Loans ..............................           --            18,598
                                                      ---------       ---------

        Total Non Current Assets ...............           --            18,598
                                                      ---------       ---------

        Total Assets ...........................      $ 154,147       $ 193,077
                                                      =========       =========





<PAGE>
                            PHOENIX MEDIA GROUP, LTD.
                                 BALANCE SHEETS
                                   (Continued)


<TABLE>
<CAPTION>

                                                          (Unaudited)
                                                          September 30,  June 30,
                                                            ---------   ---------
                                                              2000        2000
                                                            ---------   ---------
<S>                                                         <C>         <C>
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Accounts payable .........................................  $  21,359   $  18,769
Accrued expenses .........................................      7,897       7,823
Stockholder loans ........................................      9,882       8,000
Current portion of long-term debt ........................      6,520       6,520
                                                            ---------   ---------

        Total Current Liabilities ........................     45,658      41,112
                                                            ---------   ---------

Long-term Debt ...........................................     58,745      59,647
                                                            ---------   ---------

Stockholders' equity
  Series A convertible preferred stock
     (par value $.01), 5,000,000 shares authorized,
      no shares issued or outstanding ....................       --          --
     September 30, 2000, and June 30, 2000
  Common Stock (par value $.001),
     50,000,000 shares authorized,
     6,925,649 and 6,925,649 shares issued
     and outstanding September 30, 2000, and June 30, 2000      6,926       6,926
     Common Stock to be Issued 128,000 shares ............        128         128
Paid in capital in excess of par value ...................    501,776     501,776
Retained deficit .........................................   (459,086)   (416,512)
                                                            ---------   ---------

        Total Stockholders' Equity .......................     49,744      92,318
                                                            ---------   ---------

        Total Liabilities and Stockholders' Equity .......  $ 154,147   $ 193,077
                                                            =========   =========
</TABLE>




                 See accompanying notes and accountants' report.


<PAGE>
                            PHOENIX MEDIA GROUP, LTD.
                            STATEMENTS OF OPERATIONS
                                   (UNAUDITED)


                                                     For the          For the
                                                      Three            Three
                                                      Months           Months
                                                      Ended            Ended
                                                    September        September
                                                        30,             30,
                                                       2000            1999
                                                   -----------      -----------
Revenue
Sales ........................................     $    34,000      $   112,650
Cost of sales ................................          15,923           14,915
                                                   -----------      -----------

        Gross Margin .........................          18,077           97,735

Operating Expenses
General and Administrative ...................         (54,799)        (100,522)

Other Income (Expense)
Interest expense .............................          (5,651)          (1,065)
Interest income ..............................            --               --
Realized loss on sale of investments .........            --              5,790
Gain (loss) on sale of assets ................            --               --
                                                   -----------      -----------

Income (loss) before income taxes ............         (42,373)           1,938

Income taxes .................................             200              200
                                                   -----------      -----------

Net Income (Loss) ............................     $   (42,573)     $     1,738
                                                   ===========      ===========

Earnings (Loss) Per Share ....................     $     (0.01)     $      0.00
                                                   ===========      ===========

Weighted Average Shares Outstanding ..........       6,925,649        6,720,649
                                                   ===========      ===========





                 See accompanying notes and accountants' report.


<PAGE>

                            PHOENIX MEDIA GROUP, LTD.
                             STATEMENTS OF CASH FLOW
                                   (UNAUDITED)
<TABLE>
<CAPTION>


                                                           For the      For the
                                                             Three       Three
                                                             Months      Months
                                                             Ended       Ended
                                                         September 30, September 30,
                                                              2000        1999
                                                            --------    -------
Cash Flows From Operating Activities:
<S>                                                         <C>       <C>
Net income (loss) .......................................   $(42,573) $   1,738
Adjustments to reconcile Net income (loss)
   to net cash provided by (used in)
   Operating activities:
      Amortization and depreciation .....................      6,383      7,750
      Common stock issued for services ..................       --         --
   Change in operating assets and liabilities:
      Investments held for sale .........................       --       (5,790)
      Accounts payable ..................................      2,600      7,925
      Accrued expenses ..................................         73     (2,800)
                                                            --------    -------
Net cash used by operating activities ...................    (33,517)     8,823
                                                            --------    -------

Cash Flows From Investing Activities:
Stockholders loans ......................................     20,480     (1,650)
Proceeds From Investments ...............................       --         --
Purchase of property and equipment ......................       (739)    (4,151)
                                                            --------    -------
Net cash provided by (used in) investing activities .....     19,741     (5,801)
                                                            --------    -------

Cash Flows From Financing Activities:
Principle payments on debt ..............................       (903)      (115)
Proceeds from capital stock issued ......................        (10)      --
                                                            --------    -------
Net cash provided by (used in) financing activities .....       (913)      (115)
                                                            --------    -------

Net increase (decrease) in
  cash and cash equivalents .............................    (14,689)     2,907
Cash and cash equivalents at beginning of period ........     19,815      2,312
                                                            --------    -------
Cash and cash equivalents at end of period ..............   $  5,126    $ 5,219
                                                            ========    =======

Supplemental Disclosure of Cash Flow Information:
   Interest .............................................   $  5,651    $ 1,065
   Income taxes .........................................        200        200
</TABLE>

Supplemental Schedule of Non-Cash Investing and Financing Activities: None
---------------------------------------------------------------------
                 See accompanying notes and accountants' report.



<PAGE>



                            PHOENIX MEDIA GROUP, LTD.
                          NOTES TO FINANCIAL STATEMENTS
                  FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2000

NOTE 1 - ORGANIZATION AND SUMMARY OF ACCOUNTING POLICIES

           This summary of accounting  policies of Phoenix Media Group,  Ltd. is
presented to assist in understanding  the Company's  financial  statements.  The
accounting policies conform to generally accepted accounting principles and have
been consistently applied in the preparation of the financial statements.

           The unaudited  financial  statements as of September 30, 2000 and for
the  three  months  then  ended  reflect,  in the  opinion  of  management,  all
adjustments  (which  include  only normal  recurring  adjustments)  necessary to
fairly state the financial  position and results of operations for the three and
nine  months.   Operating  results  for  interim  periods  are  not  necessarily
indicative of the results which can be expected for full year.

Organization and Basis of Presentation
           The  Company  was  organized  under  the laws of the State of Utah on
December 5, 1985 as Bullseye  Corp. On June 22, 1992 the name of the Company was
changed to Natural Solutions, Ltd. and the corporate domicile was changed to the
State of Nevada.  On March 25,  1994,  the  Company  name was changed to Phoenix
Media Group, Ltd. The Company is in the development stage through June 30, 1994.
The June 30,  1995 year is the  first  year  during  which it is  considered  an
operating company.

Nature of Business
           The  Company  was  formed for the  purpose  of  creating a vehicle to
obtain capital to seek out,  investigate  and acquire  interests in products and
businesses  which may have potential for profit.  The Company's  objective is to
become a major player in the communications  industry with an emphasis on radio,
television and Internet services.

Cash Equivalents
           For the purpose of reporting  cash flows,  the Company  considers all
highly liquid debt  instruments  purchased with maturity of three months or less
to be cash equivalents to the extent the funds are not being held for investment
purposes.

Income Taxes
           The Company  accounts for income taxes under the  provisions  of SFAS
No. 109,  "Accounting  for Income  Taxes." SFAS No.109  requires  recognition of
deferred  income tax assets and  liabilities  for the expected future income tax
consequences,  based on enacted tax laws, of temporary  differences  between the
financial reporting and tax bases of assets and liabilities.







<PAGE>



                            PHOENIX MEDIA GROUP, LTD.
                          NOTES TO FINANCIAL STATEMENTS
                  FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2000
                                   (CONTINUED)

NOTE 1 - ORGANIZATION AND SUMMARY OF ACCOUNTING POLICIES (Continued)
--------------------------------------------------------------------

Earnings (Loss) Per Share

           The  reconciliations  of the numerators and denominators of the basic
and diluted earnings per share ("EPS") computations are as follows:

<TABLE>
<CAPTION>

                                                        For the Three Months Ended September 30, 2000
                                            ----------------------------------------------------------------------
                                                                                                   Per Share
                                                    Income                   Shares                 Amount
                                            -----------------------   --------------------   ---------------------
EPS                                                      (Numerator)          (Denominator)
Net Loss to
<S>                                         <C>                       <C>                    <C>
common shareholders                         $              (42,573)              6,925,649   $              (0.01)
                                            =======================   ====================   =====================

                                                        For the Three Months Ended September 30, 1999
                                            ----------------------------------------------------------------------
                                                                                                   Per Share
                                                    Income                   Shares                 Amount
                                            -----------------------   --------------------   ---------------------
EPS
Net Income to
common shareholders                         $                 1,738              6,720,649    $                  -
                                            =======================   ====================   =====================
</TABLE>

Amortization

           Intangibles and goodwill are amortized using the straight line method
over five years.

           The  Company  has   implemented  the  provisions  of  SFAS  No.  121,
"Accounting  for the impairment of Long-Lived  Assets and for Long-Lived  Assets
Disposed  of."  SFAS  No.  121  requires  that  long-lived  assets  and  certain
identifiable  intangibles  to be held and used by the  Company be  reviewed  for
impairment  whenever  events  or  changes  in  circumstances  indicate  that the
carrying amount of an asset may not be  recoverable.  If the sum of the expected
future  cash  flows  from the use of the  assets  and its  eventual  disposition
(undiscounted  and without interest charges) is less than the carrying amount of
the asset, an impairment loss is recognized.


<PAGE>

                            PHOENIX MEDIA GROUP, LTD.
                          NOTES TO FINANCIAL STATEMENTS
                  FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2000
                                   (CONTINUED)

NOTE 1 - ORGANIZATION AND SUMMARY OF ACCOUNTING POLICIES (Continued)
--------------------------------------------------------------------

Depreciation

           Office furniture, equipment and leasehold improvements, are stated at
cost.  Depreciation and amortization are computed using the straight-line method
over the estimated economic useful lives of the related assets as follows:

           Office furniture                                   5-10 years
           Equipment                                          5-7  years
           Vehicles                                           5-10 years
           Office Condominium                                 39   years

           Maintenance  and repairs are charged to operations;  betterments  are
capitalized.  The  cost  of  property  sold  or  otherwise  disposed  of and the
accumulated  depreciation  thereon are eliminated  from the property and related
accumulated depreciation accounts, and any resulting gain or loss is credited or
charged to income.

Pervasiveness of Estimates

           The preparation of financial  statements in conformity with generally
accepted  accounting   principles  require  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosures  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.

           Certain  reclassifications  have  been  made  in the  1999  financial
statements to conform with the 2000 presentation.

Concentration of Credit Risk

           The Company has no significant  off-balance-sheet  concentrations  of
credit  risk such as foreign  exchange  contracts,  options  contracts  or other
foreign  hedging  arrangements.  The Company  maintains the majority of its cash
balances with one financial institution, in the form of demand deposits.


<PAGE>
                            PHOENIX MEDIA GROUP, LTD.
                          NOTES TO FINANCIAL STATEMENTS
                  FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2000
                                   (CONTINUED)

NOTE 1 - ORGANIZATION AND SUMMARY OF ACCOUNTING POLICIES (Continued)
--------------------------------------------------------------------

Investments

           The  Company's  securities  investments  that  are  bought  and  held
principally  for the purpose of selling them in the near term are  classified as
trading securities. Trading securities are recorded at fair value on the balance
sheet in  current  assets,  with the  change in fair  value  during  the  period
included in earnings.

NOTE 2 - CAPITAL TRANSACTIONS

Preferred Stock

           The Board of  Directors  of the Company has the  authority  to fix by
resolution for each particular series of preferred stock the number of shares to
be issued;  the rate and terms on which cumulative or  non-cumulative  dividends
shall be paid; conversion features of the preferred stock; redemption rights and
prices, if any; terms of the sinking fund, if any to be provided for the shares;
voting  powers  of  preferred  shareholders;   and  any  other  special  rights,
qualifications, limitations, or restrictions.

NOTE 3 - INCOME TAXES

           Deferred taxes result from temporary  differences in the  recognition
of income  and  expenses  for  income  tax  reporting  and  financial  statement
reporting  purposes.  Deferred  benefits of  $155,000  and $64,000 for the three
months ended  September  30, 2000 and 1999  respectively,  are the result of net
operating losses.

           The  Company  has  recorded   net   deferred   income  taxes  in  the
accompanying balance sheets as follows:


                                                       As at September 30,
                                                      --------------------
                                                         2000      1999
                                                      ---------  ---------
Future deductible temporary differences related to
   Reserves, accruals, and net operating losses       $ 155,000  $  64,000
Valuation allowance                                    (155,000)   (64,000)
                                                      ---------  ---------
Net Deferred Income Tax                               $       -  $       -
                                                      =========  =========
<PAGE>

                            PHOENIX MEDIA GROUP, LTD.
                          NOTES TO FINANCIAL STATEMENTS
                  FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2000
                                   (CONTINUED)

NOTE 3 - INCOME TAXES (Continued)

           As of  September  30,  2000,  the  Company had a net  operating  loss
("NOL")  carry  forward  for  income tax  reporting  purposes  of  approximately
$455,000  available to offset future  taxable  income.  This net operating  loss
carry  forward  expires at various  dates between June 30, 2001 and 2015. A loss
generated  in a  particular  year will expire for  federal  tax  purposes if not
utilized  within 15 years.  Additionally,  the Internal  Revenue  Code  contains
provisions which could reduce or limit the availability and utilization of these
NOLs if certain  ownership  changes  have  taken  place or will take  place.  In
accordance with SFAS No. 109, a valuation  allowance is provided when it is more
likely than not that all or some  portion of the  deferred tax asset will not be
realized. Due to the uncertainty with respect to the ultimate realization of the
NOLs, the Company  established a valuation allowance for the entire net deferred
income tax asset of $155,000 as of September 30, 2000. Also consistent with SFAS
No. 109, an  allocation of the income  (provision)  benefit has been made to the
loss from continuing operations.

           The difference  between the effective income tax rate and the federal
statutory  income tax rate on the loss from continuing  operations are presented
below:

                                                          As at September 30,
                                                         --------------------
                                                           2000        1999
                                                         --------    --------

Expense (Benefit) at the federal statutory rate of 34%   $ (14,000)  $    600
Nondeductible expenses                                           -          -
                                                         ---------   --------
Utilization of net operating loss carryforward           $  14,000   $   (600)
                                                         ---------   ---------
                                                         $       -   $       -
                                                         =========   =========

NOTE 4 - RELATED PARTY TRANSACTIONS

           The Company has loaned an officer/director  $20,100,  interest at 1%,
repayable  at $201 per month for ten months with a balloon  payment due in 2007.
In addition an officer/director advanced $8,000 at 0% interest, to the Company.

           During  the three  months  ended  September  30,  2000,  the  Company
received additional funds. The balance payable at September 30, 2000 was $1,882.

<PAGE>
                            PHOENIX MEDIA GROUP, LTD.
                          NOTES TO FINANCIAL STATEMENTS
                  FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2000
                                   (CONTINUED)

NOTE 5 - LONG-TERM DEBT

Long-term debt consists of the following:


                                                    September 30,    June 30,
                                                      --------       --------
                                                        2000           2000
                                                      --------       --------
Mortgage payable with interest at 8.75%,
  payable monthly $393.36, due March 22,
 2003, collateralized by deed of trust                $48,104        $48,230

Note Payable with interest at 4.90%,
  payable monthly $398.81, due July 15, 2004           17,161         17,937
                                                      --------       --------

Less Current Maturities                                 6,520          6,520
                                                      --------       --------

Net Long-term Debt                                    $58,745        $59,647
                                                      ========       ========

Annual principal payments on long-term debt are as follows:


2001                               $               4,633
2002                                               4,886
2003                                               5,154
2004                                               3,333
2005                                                 738
                                   ---------------------

thereafter                         $              46,521
                                   =====================




<PAGE>



Item 2. Management's  Discussion and Analysis of Financial Condition and Results
of Operations.

FORWARD-LOOKING STATEMENTS MAY NOT PROVE ACCURATE

When used in this Form 10-QSB,  the words  anticipated,  estimate,  expect,  and
similar expressions are intended to identify  forward-looking  statements.  Such
statements are subject to certain risks, uncertainties and assumptions including
the  possibility  that the Company's will fail to generate  projected  revenues.
Should  one or more of  these  risks or  uncertainties  materialize,  or  should
underlying assumptions prove incorrect,  actual results may vary materially from
those anticipated, estimated or projected.

General

           The  following  discusses  the  financial  position  and  results  of
operations of the Company.

           Significantly  all of the Company's  revenues came from its resale of
air time to its customers.  That was the Company's  principle  service  provided
during fiscal 1999.  During fiscal 1999,  the Company began  purchasing air time
from a total of four  stations,  which is double the number of  stations  it was
purchasing from during fiscal 1998. Revenues from sales of items associated with
Manfred  Moose(TM) were negligible.  At the present time,  approximately  twelve
percent of  customers  with six month  contracts  renew  their  contracts  while
approximately twenty percent of customers with three month contracts renew their
contracts.  Although the Company  provides  service to its customers with repeat
business,  there is no assurance  that such  customers will maintain or increase
the level of volume of business of the Company.

           The  Company  produces a weekly  radio talk show which it produces in
its Burbank offices. The Company purchases air time from four radio stations and
resells the air time to customers  seeking to advertise their goods and services
during the program.  The Company has been  producing its radio show for over two
years.  The companies  which sponsor the talk show through their purchase of air
time can play their own  previously  produced  commercials  or have the  Company
provide the commercial for broadcast during the show.

Results of  Operations  - The  following  table set forth,  for the three months
ended  September 30, 2000 and 1999,  certain items from the Company's  Condensed
Statements of Operations expressed as a percentage of net sales.


                                                  3 months         3 months
                                                   ended            ended
                                                  09/30/00         09/30/99
                                              ---------------  ---------------
Sales, Net                                             100.0%           100.0%
Cost of Sales                                           46.8%            13.2%
Gross Margin                                            53.2%            86.8%
Operating Expenses                                     161.2%            89.2%
Operating Income (Loss)                                108.0%             2.4%
Other Income (Expense), Net                             16.6%             4.1%



<PAGE>




Income (Loss) Before Income Taxes                      124.6%             1.7%
Income Taxes                                             0.5%             0.2%
Net Income (Loss)                                      125.1%             1.5%

Net Sales

           Net sales for the three months ended  September  30, 2000 compared to
the three months ended September 30, 1999 decreased by approximately  $79,000 or
69.8%.  This  decrease  was due to what  management  believes  to be a temporary
downturn in the company's business.

Cost of Sales

           Cost of sales for the three months ended September 30, 2000 increased
approximately  $1,000 or 6.8%  compared to the three months ended  September 30,
1999. As a percentage  of sales,  cost of sales  increased  354.5% from 13.2% to
46.8%. This increase was due to the purchase of additional air time at increased
costs.

           Also, as the Company  completes  development  of the various  Manfred
Moose(TM)  projects  it is  currently  working  on,  its cost of  sales  will be
affected,  although the Company  cannot  predict with any degree of accuracy how
much since,  to a large extent,  that depends on how successful this new line of
business in for the Company.

Operating Expenses

           Operating  expenses  during the three months ended September 30, 2000
decreased  approximately  $45,000 or 45.0%  compared to the three  months  ended
September 30, 1999, from approximately  $100,000 to $55,000.  As a percentage of
sales, operating expenses increased 251% from 89.2% to 161.8%. This increase was
due to the decrease in net sales.

Liquidity and Capital Resources

           The Company requires working capital to fund its current  operations.
The Company has budgeted its  anticipated  revenue and cash flows,  after paying
expenses,  from its  sale of  radio  air  time to  provide  for its  anticipated
expenditures  to fund  development of the Manfred  Moose(TM)  project until such
time as the Company begins to receive revenue from Manfred  Moose(TM)  projects.
If the Company's revenues decline below present or projected levels, the Company
may have to scale back its  operations  and its proposed  development of Manfred
Moose(TM)  to  accommodate  the  resulting  shortfall  in  revenues  to fund its
projects.  During the three  months ended  September  30,  2000,  the  Company's
revenues  decreased  approximately  $79,000 over  revenues from the three months
ended  September 30, 1999. It is anticipated  that the current  operations  will
expand  and the funds  generated  will  exceed  the  Company's  working  capital
requirements for the next year.

           The Company has long term goals to further develop Manfred  Moose(TM)
merchandise  and products over the next twelve month period and expects that the
projects it currently has in  development  will require  approximately  $150,000
over the next twelve months.  The Company  believes that its operations  will be
able to provide the funds for these development costs over the


<PAGE>



next twelve months. The Company  anticipates that ultimately,  these development
costs will be recouped  through the eventual sales of the various products being
developed.  If revenues are not sufficient to fund its  operations,  the Company
will need to seek  alternative  sources of  financing  either  through  loans or
through raising  capital.  There are no formal  commitments  from banks or other
lending sources for lines of credit or similar short-term  borrowing.  There can
be no assurances that the Company will be able to obtain  alternative  financing
through loans or capital and the Company has no  commitments  for either type of
financing.  If alternative financing is not available,  then the Company will be
forced to scale back its  proposed  operations  and perhaps be forced to abandon
its Manfred Moose(TM) projects or delay it significantly.  The Company's lack of
current  assets  would be a factor to be  considered  by  potential  lenders  or
investors in deciding whether or not to loan money to or invest in the Company.

           The Company  generates and uses cash flows through three  activities:
operating, investing, and financing. During the three months ended September 30,
2000, operating activities used cash of approximately $34,000 as compared to net
cash provided of  approximately  $9,000 for the three months ended September 30,
1999.  Much of this increase in  attributable  to the Company's  development and
marketing of Manfred Moose(TM).

           During  the  three  months  ended   September  30,  2000,   investing
activities  provided  approximately  $20,000  primarily  due  to  proceeds  from
stockholder  loans of  approximately  $20,000.  During  the three  months  ended
September 30, 1999, investing activities used approximately $6,000 primarily due
to the purchase of property and equipment.

           Financing   activities  used  approximately   $1,000  primarily  from
principle  payments on debt.  During the three months ended  September 30, 1999,
financing activities used less than $500 for principal payments on debt.

           Management  believes  that  the  Company's  current  cash  and  funds
available  will be  sufficient to meet capital  requirements  and short term and
long term  working  capital  needs in the fiscal  year  ending June 30, 2001 and
beyond, unless a significant acquisition or expansion is undertaken. The Company
is   constantly   searching   for  potential   acquisitions   and/or   expansion
opportunities.  However,  there are no arrangements or ongoing  negotiations for
any acquisition or expansion.

RECENT DEVELOPMENTS

           The  Company  continues  to  pursue  its  efforts  in  marketing  and
licensing  Manfred  Moose(TM)  and is working to complete the projects  with Air
Tahiti  described  above.  Efforts  to  work  on  a  cartoon  series  are  still
progressing.  The Company  entered  into an agreement  with a major  shareholder
whereby that shareholder invested $50,000 in during the three months ended March
31, 2000 to help fund the development  costs incurred by the Company in creating
and marketing Manfred Moose(TM).

Inflation and Regulation

           The Company's  operations have not been, and in the near term are not
expected to be, materially affected by inflation or changing prices. The Company
encounters competition from a


<PAGE>



variety of Companies in its markets.  Many of these companies have long standing
customer  relationships  and are  well-staffed  and well  financed.  The Company
believes  that   competition   in  the  its  industries  is  based  on  customer
satisfaction  and  production  of quality  products and  services,  although the
ability,  reputation and support of management is also significant.  The Company
does not  believe  that any  recently  enacted  or  presently  pending  proposed
legislation will have a material adverse effect on its results of operations.

Factors That May Affect Future Results

           Management's  Discussion  and Analysis and other parts of this filing
contain information based on management's beliefs and forward-looking statements
that involve a number of risks, uncertainties,  and assumptions. There can be no
assurance that actual results will not differ materially for the forward-looking
statements  as a result of various  factors,  including  but not  limited to the
following:

           The markets for many of the Company's  offerings are characterized by
rapidly  changing  technology,  evolving  industry  standards,  and frequent new
product  introductions.  The  Company's  operating  results  will  depend  to  a
significant  extent on its ability to design,  develop,  or otherwise obtain and
introduce new products, services, systems, and solutions and to reduce the costs
of these offerings. The success of these and other new offerings is dependent on
many factors,  including proper  identification of customer needs,  cost, timely
completion  and  introduction,  differentiation  from offerings of the Company's
competitors,  and market acceptance.  The ability to successfully  introduce new
products and services could have an impact on future results of operations.


<PAGE>



                           PART II - OTHER INFORMATION


Item 1.  Legal Proceedings.

           The  Company is not engaged in any legal  proceedings  other than the
ordinary routine  litigation  incidental to its business  operations,  which the
Company does not believe, in the aggregate,  will have a material adverse effect
on the Company, or its operations.

           No Director,  Officer or  affiliate  of the Company,  and no owner of
record or beneficial  owner of more than 5.0% of the  securities of the Company,
or any  associate of any such  Director,  Officer or security  holder is a party
adverse  to the  Company or has a material  interest  adverse to the  Company in
reference to pending litigation.

Item 2.  Changes in Securities

           None.

Item 3.  Defaults Upon Senior Securities

           None.

Item 4.  Submission of Matters to a Vote of Security Holders.

           None

Item 5.  Other Information

           None.

Item 6.  Exhibits and Reports on Form 8-K

           None.



<PAGE>


                                   SIGNATURES

           In  accordance  with  the  requirements  of  the  Exchange  Act,  the
registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.


                            Phoenix Media Group, Ltd.


DATE:   November 13, 2000

By:  /s/
   -----
     Ronald R. Irwin, President
       (Principal Executive and
        Accounting Officer)







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