Edgar Filing: ILINC COMMUNICATIONS INC

================================================================================
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

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

FORM 10-K

For Annual and Transition Reports
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

(MARK ONE)

(X) ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934 FOR THE FISCAL YEAR ENDED
MARCH 31, 2005.
OR
( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934.

FOR THE TRANSITION PERIOD FROM _________ TO _________.
COMMISSION FILE NUMBER _________

--------------
ILINC COMMUNICATIONS, INC.
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

DELAWARE 76-0545043
(STATE OR OTHER JURISDICTION (I.R.S. EMPLOYER
OF INCORPORATION OR ORGANIZATION) IDENTIFICATION NO.)

2999 N. 44TH STREET, SUITE 650
PHOENIX, ARIZONA 85018
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
(REGISTRANT'S TELEPHONE NUMBER,
INCLUDING AREA CODE) (602) 952-1200

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

Securities registered pursuant to
Section 12(b) of the Act Name of Exchange on Which Registered
COMMON, $0.001 PAR VALUE PER SHARE AMERICAN STOCK EXCHANGE
Securities registered pursuant to
Section 12(g) of the Act
NONE

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 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 ( X ) No ( )

Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of the registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-K or any
amendment to this Form 10-K. |_|

Indicate by check mark whether the registrant is an accelerated filer
(as defined in Exchange Act Rule 12b-2). Yes ( ) No (X)

The aggregate market value of the registrant's voting and non-voting
common stock held by non-affiliates of the registrant computed by reference to
the price at which the common equity was last sold on the American Stock
Exchange as of March 31, 2005, was approximately $8,933,603 using a closing
price of $0.37 per share.

The number of shares of common stock of the registrant, par value
$0.001 per share, outstanding at July 12, 2005 was 24,144,875, net of shares
held in treasury.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the definitive Proxy Statement relating to the Annual
Meeting of Stockholders of the registrant to be held on August 19, 2005 are
incorporated by reference into Part III of this Report.

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

FORM 10-K REPORT INDEX

PART I
Item 1. Business...................................................................................4
Item 2. Properties.................................................................................9
Item 3. Legal Proceedings..........................................................................9
Item 4. Submission of Matters to a Vote of Security Holders........................................10
Item 4A. Executive Officers.........................................................................10

PART II
Item 5. Market for Registrant's Common Stock and Related Shareholder Matters.......................12
Item 6. Selected Financial Data....................................................................14
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations......15
Item 7A. Quantitative and Qualitative Disclosures about Market Risk.................................36
Item 8. Financial Statements and Supplementary Data................................................37
Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.......70
Item 9A. Controls and Procedures....................................................................70
Item 9B. Other......................................................................................71

PART III
Item 10. Directors and Executive Officers of the Registrant.........................................71
Item 11. Executive Compensation ....................................................................71
Item 12. Security Ownership of Certain Beneficial Owners and Management and Related
Shareholder Matters.....................................................................71
Item 13. Certain Relationships and Related Transactions.............................................71
Item 14. Principal Accountant Fees..................................................................71

PART IV
Item 15. Exhibits and Financial Statement Schedules.................................................72

FORWARD-LOOKING STATEMENTS

Unless the context requires otherwise, references in this document to
"iLinc Communications," "iLinc" the "Company," "we," "us," and "our" refer to
iLinc Communications, Inc.

Statements contained in this Annual Report on Form 10-K that involve
words like "anticipates," "expects," "intends," "plans," "believes," "seeks,"
"estimates," and similar expressions are intended to identify forward-looking
statements within the meaning of the Private Securities Litigation Reform Act
of 1995, the Securities Act of 1933, as amended, and the Securities Exchange
Act of 1934, as amended. These are statements that relate to future periods and
include, but are not limited to, statements as to our ability to: sell our
products and services; improve the quality of our software; derive overall
benefits of our products and services; introduce new products and versions of
our existing products; sustain and increase revenue from existing products;
integrate current and emerging technologies into our product offerings; control
our expenses including those related to sales and marketing, research and
development, and general and administrative expenses; control changes in our
customer base; support our customers and provide sufficient technological
infrastructure; obtain sales or increase revenues; impact the results of legal
proceedings; control and implement changes in our employee headcount; obtain
sufficient cash flow; manage liquidity and capital resources; realize positive
cash flow from operations; or realize net earnings.

Such forward-looking statements involve certain risks and uncertainties
that could cause actual results to differ materially from anticipated results.
These risks and uncertainties include, but are not limited to, our dependence on
our products or services, market demand for our products and services, our
ability to attract and retain customers and channel partners, our ability to
expand our technological infrastructure to meet the demand from our customers,
our ability to recruit and retain qualified employees, the ability of channel
partners to successfully resell our products, the status of the overall economy,
the strength of competitive offerings, the pricing pressures created by market
forces, and the risks discussed herein (see "Managements Discussion and Analysis
of Financial Condition and Results of Operations"). All forward-looking
statements included in this report are based on information available to us as
of the date hereof. We expressly disclaim any obligation or undertaking to
release publicly any updates or revisions to any forward-looking statements
contained herein, to reflect any change in our expectations or in events,
conditions or circumstances on which any such statement is based. Readers are
urged to carefully review and consider the various disclosures made in this
report and in our other reports filed with the SEC that attempt to advise
interested parties of certain risks and factors that may affect our business.
Our reports are available free of charge as soon as reasonably practicable after
such material is electronically filed with the SEC and may be obtained through
our Web site located at www.ilinc.com.

iLinc, iLinc Communications, iLinc Suite, MeetingLinc, LearnLinc,
ConferenceLinc, SupportLinc, iLinc On-Demand, and their respective logo are
trademarks or registered trademarks of iLinc Communications, Inc. All other
company names and products may be trademarks of their respective companies.

PART I

ITEM 1. BUSINESS

COMPANY OVERVIEW

Headquartered in Phoenix, Arizona, iLinc Communications, Inc. is a
leading provider of Web conferencing, audio conferencing and collaboration
software and services. We develop and sell software that provides real-time
collaboration and training using Web-based tools. Our four-product iLinc Suite,
comprised of LearnLinc, MeetingLinc, ConferenceLinc, and SupportLinc, is an
award winning virtual classroom, Web conferencing and collaboration suite of
software. With our Web collaboration, conferencing and virtual classroom
products, we provide simple, reliable and cost-effective tools for remote
presentations, meetings and online events. Our software is based on a
proprietary architecture and code that finds its origins as far back as 1994, in
what we believe to be the beginnings of the Web collaboration industry. Versions
of the iLinc Suite have been translated into six languages, and it is currently
available in Version 7.7. Our customers may choose from several different
pricing and licensing options for the iLinc Suite depending upon their needs.
Uses for our four-product suite of Web collaboration software include online
business meetings, sales presentations, training sessions, product
demonstrations and technical support assistance. We sell our software solutions
to large and medium-sized corporations inside and outside of the Fortune 1000.
We market our products using a direct sales force and a distribution channel
consisting of agents and value added resellers. We allow customers to choose
between purchasing a perpetual license or subscribing to a term license,
providing for flexibility in pricing and payment methods. Our revenues are a
mixture of high margin perpetual licenses of software and monthly recurring
revenues from annual maintenance, hosting and support agreements, and other
products and services.

PRODUCTS AND SERVICES

WEB CONFERENCING AND WEB COLLABORATION

The iLinc Suite(TM) is a four-product suite of software that addresses
the four most common business collaboration needs.

LearnLinc(TM) is an Internet-based software that is designed for
training and education of remote students. With LearnLinc, instructors and
students can collaborate and learn remotely providing an enhanced learning
environment that replicates and surpasses traditional instructor-led classes.
Instructors can create courses and classes, add varied agenda items, enroll
students, deliver live instruction, and deliver content that includes audio,
video, and interactive multimedia. In combination with TestLinc(TM), LearnLinc
permits users to administer comprehensive tests, organize multiple simultaneous
breakout sessions and record, edit, play back and archive entire sessions for
future use.

MeetingLinc(TM) is an online collaboration software designed to
facilitate the sharing of documents, PowerPoint(TM) presentations, graphics and
applications between meeting participants without leaving their desks.
MeetingLinc allows business professionals, government employees, and educators
to communicate more effectively and economically through interactive online
meetings using Voice-over IP technology to avoid the expense of travel and long
distance charges. MeetingLinc allows remote participants to: give presentations,
demonstrate their products and services, annotate on virtual whiteboards, edit
documents simultaneously, and take meeting participants on a Web tour. Like all
of the Web collaboration products in the suite, MeetingLinc includes integrated
voice and video conferencing services.

ConferenceLinc(TM) is a presentation software designed to deliver the
message in a one-to-many format providing professional management of Web
conferencing events. ConferenceLinc manages events such as earnings
announcements, press briefings, new product announcements, corporate internal
mass communications and external marketing events. ConferenceLinc is built on
the MeetingLinc software platform and code to combine the best interactive
features with an easy-to-use interface providing meaningful and measurable
results to presenters and participants alike. Its design includes features that
take the hassle out of planning and supporting a hosted Web seminar.
ConferenceLinc includes automatic email invitations, "one-click join"
capabilities, online confirmations, update notifications, and customized
attendee registration. With ConferenceLinc, presenters may not only present

content, but may also gain audience feedback using real-time polling, live chat,
question and answer sessions, and post-event assessments. The entire
presentation is easily recordable for viewing offline and review after the show
with the recorder capturing the content and the audio, video, and participant
feedback.

SupportLinc(TM) is an online technical support and customer sales
support software designed to give customer service organizations the ability to
provide remote hands-on support for products, systems, or software applications.
SupportLinc manages the support call volume and enhances the effectiveness of
traditional telephone-based customer support systems. SupportLinc's custom
interface is designed to be simple to use so as to improve the interaction and
level of support for both customers and their technical support agents.

Our Web collaboration suite of products may be sold as a
customer-hosted installation (instead of a concurrent user license), allowing
the customer to purchase the entire suite for organization-wide use on an
unlimited connection basis. The enterprise edition provides for unlimited use
for an unlimited number of users, and includes our entire four-product suite of
Web collaboration products. Corporations, educational institutions and
governments may purchase or lease any one product or a combination of the
products to suit their individual needs. Because our Web collaboration products
are available for license as an iLinc hosted solution or as a customer hosted
behind-the-firewall solution, customers can choose the model that works best for
their budget and IT capabilities. If a customer purchases a perpetual license
for the product, it also may purchase a combination of annual services that
include customer support, hosting and maintenance services, varying in term from
one to five years and typically costing 15% to 18% of the sales price of the
product for maintenance and 5% to 10% of the sales price of the product for
hosting.

AUDIO CONFERENCING

Through its acquisition of substantially all of the assets of Glyphics
Communications, Inc. ("Glyphics") in June 2004, the Company also delivers
comprehensive audio conferencing solutions that help businesses provide virtual
meetings, corporate events, distance learning programs, and daily conference
calls. Our audio conferencing offering includes a wide array of services and
products that include the following:

o AUDIO ON-DEMAND(TM) (NO RESERVATIONS NEEDED): With
pre-established calling accounts for each user, you can create
or participate in conference calls with no advance notice,
24/7;

o RESERVED AUTOMATED: The solution for recurring calls, each
participant has a permanent number and passcode;

o OPERATOR ASSISTED: For important calls, this service includes
an iLinc conference operator to host, monitor, and coordinate
the call; and,

o ONLINE SEMINARS: High quality event services that include
invitation and user management, scripting, presentation
preparation, post show distribution, and dedicated operator
assistance from iLinc.

Customers may purchase our audio conferencing products and services
without an annual contract commitment on a monthly recurring usage basis, and
often subscribe for a fixed per-minute rate.

OTHER PRODUCTS AND SERVICES

In addition to the iLinc Suite of products and services, we offer to
our customers an array of e-Learning and training products and services. We
offer training software products that like iLinc, promote online collaboration
with products that integrate with our LearnLinc software. These include:
TestLinc which is an assessment and quizzing tool that allows for formal
testing and evaluation of students and i-Canvas(TM) which is a training content
development software that allows non-technical training professionals to create
Web-based training courses without programming. i-Canvas is sold on an
individual user perpetual license basis. We offer custom content development
services through a subcontractor relationship. We also offer a library of
online courses focused upon the training of executives on essential business
topics. Our off-the-shelf online library of content includes an online mini-MBA
program co-developed with the Tuck School of Business at Dartmouth College.

MARKETING

Marketing has developed a plan that incorporates public relations,
tradeshows, Web events, Web marketing initiatives, and direct marketing (mail
and email) efforts messaged in campaigns that speak to the needs of our specific
target markets. The goal of our marketing strategy is to drive new business into
our customer base and then cross sell our synergistic Web, audio, and event
product and drive usage of all products to increase the propensity for our
customers to make additional purchases.

DIRECT SALES

The direct sales team is organized by geographic territory and is
broken down into distinct groups: Direct Sales sells to organizations that are
not yet iLinc customers; Enterprise Sales sells into large existing accounts;
and our Event Sales team sells our High-Touch Event Services offering to all
sizes of organizations. All of these groups focus their outbound activity on our
specific vertical markets of financial services, high technology, and
professional service organizations. We believe that the target vertical markets
have a commonality of meeting four criteria: we have an established customer
base in the market; our product feature set is specifically appropriate to the
needs of the market; analysts have identified a need within that market for
increasing use of Web and audio conferencing; and we believe that we have the
potential to capture a portion of the share of such markets.

INDIRECT SALES

iLinc has formed relationships with several organizations that market
and sell our products and services through their sales distribution channels.
The relationships can be categorized into those that act as agents which sell on
behalf of iLinc and value added resellers (VAR's) that actively sell our
products and provide product support typically to their own existing customer
base. As of March 31, 2005, we had 60 organizations selling our products with
those partners providing indirect sales in North America and in countries
outside North America, including the United Kingdom, Spain, Italy, Germany,
Colombia, and Japan. Our value added resellers execute agreements to resell our
products to their customers through direct sales and in some cases through
integration of our products into their products or service offerings. Our
distribution agreements typically have terms of one to three years and are
automatically renewed for an additional like term unless either party terminates
the agreement for breach or other financial reasons. In most of these
agreements, the VAR licenses the product from us and resells the product to its
customers. Under those VAR agreements, we record only the amount paid to us by
the VAR as revenue, and recognize revenue when all revenue recognition criteria
have been met.

CUSTOMERS

Our corporate customer list includes those inside and outside of the
Fortune 1000 with notable customers in financial services such as Aetna,
Guardian Life Insurance, JPMorgan Chase, Travelers Insurance, and Citibank; high
tech with customers such as California Software, Qualcomm, Sabre, and Xerox, and
professional services organizations such as EDS, Greenburg Traurig, and McKinsey
& Company. We also have a significant number of higher educational organizations
including The State University of New York, Kent State University, Tulane, and
23 other major universities that use our products. Our reach includes customers
both within the United States, Canada, Mexico, and outside North America in
other countries. We have been able to successfully take more than 100 customers
from our competition in the last few months of our fiscal year and intend to
continue this trend in fiscal 2006.

AWARDS AND ACKNOWLEDGEMENTS

We are proud of the recognition received by the Company from industry
leading experts, software associations, and training organizations. Together
with our predecessors, we have been honored with more than 55 awards from
notable authorities such as the American Society for Training and Development
("ASTD"), BRANDON HALL MAGAZINE, and NEW MEDIA MAGAZINE. The list of awards
includes four National Telly Awards, six Software Service Provider of the Year
Awards, and two Gold Medals from e-Learning authority Brandon Hall. Software
from our organization has taken first place in two Software Shootouts held at
the Online Learning conference in which e-Learning professionals decided which
products were best-of-class based on functionality and ease of use. Notably, in
2002 our Web conferencing software was voted first place at the synchronous
software shootout held at Online Learning Expo besting industry leaders WebEx,
Centra and PlaceWare (purchased by Microsoft and now Microsoft Live Meeting). In

a recent report produced within fiscal year 2005, the iLinc software was noted
to be "A very solid foundation for enterprise collaboration" by industry analyst
Frost and Sullivan, and in a May 2005 report iLinc was noted to be the "1st
virtual classroom product & still a technology leader" by the analyst firm
Bersin and Associates. We continue to receive recognition from analysts and
notable experts as we maintain a leadership position in the conferencing and
collaboration market.

TECHNOLOGY & INTELLECTUAL PROPERTY

Our existing technology and intellectual property were originally
developed by organizations that we have acquired including the assets of
Mentergy, Inc. ("Mentergy") and Glyphics. We host our software and provide
Internet connectivity from our dedicated servers in Los Angeles, California;
Phoenix, Arizona; Springville, Utah; and Troy, New York. We maintain a network
infrastructure on-premises in our Phoenix, Springville, and Troy offices, and
through leased data centers in Los Angeles. Our data network is redundant in
design and is secure from unauthorized access. Our Web collaboration software
products are client/server applications that operate in a Windows environment.
Our hosted Web conferencing product utilizes this Windows environment but also
operates an extended front-end system that operates in a Linux environment using
an Oracle database, with redundant load balancing hardware to ensure maximum
system availability.

RESEARCH & DEVELOPMENT

The Company invested a substantial portion of its working capital and
resources in the continued development of its software and technologies. We
employ full-time engineers, programmers and developers, that are located in
Troy, New York and Phoenix, Arizona, who are constantly focused on developing
new features and enhancements to our existing software offering and expanding
that offering with new products and services. The primary focus of our research
and development efforts is on improving the functionality and performance of the
iLinc Suite as well as developing new features that meet changing market
demands. In the 2004 fiscal year, we invested over $1.0 million in direct and
indirect research and development activities, and over $1.5 million in the 2005
fiscal year. We expect to continue to make significant investments in research
and development for the next several years.

CUSTOMER SERVICE

We employ full-time Tier 1 and Tier 2 customer support and technical
support representatives, who are located in Troy, New York and Springville,
Utah, and are constantly focused on the delivery of high quality service and
support to our existing customer base and channel partners. We offer varying
levels of support depending upon the maintenance and support agreement executed
by the customer that include telephone support through a toll-free number and an
email support request system. We also offer access to self-help information that
includes a database of frequently asked questions, quick reference and advanced
end-user guides, online tutorials, and access to a real-time searchable
knowledge database. Our response times vary depending upon the issue, but the
vast majority of our customer support questions are addressed during the initial
support call. Customer issues and support tickets are tracked within our CRM
database for use by our technical support teams and customers searching the
knowledge database.

COMPETITION

We believe that our current Web conferencing software has specific and
unique characteristics that match the needs of our customers and targeted
markets. The Company intends to leverage these strengths as well as direct
product development efforts to continue to enhance the software to meet the
specific needs of these markets.

With our emphasis being our Web collaboration four-product suite, we
face competition from various Web conferencing and collaboration software
companies including WebEx, Microsoft Live Meeting, and Centra, as well as
providers of similar software such as Interwise and Breeze. The Web
collaboration, virtual classroom, and Web conferencing industry continue to
change and evolve rapidly, and we expect continued consolidation within the
industry. Many of our current and potential competitors have longer operating

histories, significantly greater financial, technical, and other resources and
greater name recognition than we have. We have identified what we believe to be
the principal competitive factors in our markets, including: ease of use,
breadth, and depth of feature set, quality and reliability of products, pricing,
security, and our ability to develop and support software license sales.
Although we believe our products compete favorably, we may not be able to
maintain a competitive position against current and potential competitors,
especially those with greater financial resources.

ACQUISITIONS

As a part of our external growth strategy, we acquired the Web
conferencing, audio conferencing, and several e-Learning companies providing the
Company with expertise, tangible and intangible assets, technology, customer
base, recurring revenues, and a global VAR network.

October 2001 - Learning-Edge, Inc. ("Learning-Edge"), a Phoenix based
provider of custom content development services. We acquired from Learning-Edge
substantially all of its assets, which included an existing customer base, and
an award winning Content Development Tool (i-Canvas).

January 2002 - ThoughtWare Technologies, Inc. ("ThoughtWare"), a
Memphis based provider of workforce management software. We acquired from
ThoughtWare a small recurring revenue base, and HR workforce performance
software that supports human capital development (Learning Tracker; People
Search; Performance Coach and Career Planner).

June 2002 - Quisic Corporation ("Quisic"), a Los Angeles based provider
of custom content development services and e-Learning software. We acquired from
Quisic certain assets primarily consisting of approximately 130 hours
off-the-shelf library of online courses (including the 75 hour Tuck Business
School at Dartmouth with content focused on accounting, finance, management, and
marketing).

November 2002 - Mentergy, Inc. ("Mentergy"), a provider of virtual
classroom software. We acquired from Mentergy all assets associated with
LearnLinc and TestLinc software, an existing customer base, a VAR network and a
recurring maintenance revenue stream.

June 2004 - Glyphics Communications, Inc., ("Glyphics") a provider of
comprehensive audio conferencing products and services. On June 3, 2004, the
Company executed an agreement to acquire substantially all of the assets of and
assume certain liabilities of Glyphics Communications, Inc., a Utah based
private company. The acquisition had a stated effective date of June 1, 2004 and
was fully consummated on June 14, 2004. The purchase price is expected to total
$5.220 million, depending upon contingencies in the purchase agreement that are
based on a multiple of the Glyphics' 2003 annual audited net audio conferencing
business revenues. The purchase price was paid with the assumption of $2.457
million in specific liabilities, with the balance paid using the Company's
common stock at the fixed price of $1.05 per share, or an estimated 3.524
million shares. Twenty percent of the consideration due is being held in escrow.
The consideration held in escrow is in the form of 704,839 shares of the
Company's common stock. Shares held in escrow will be available to the Company
to satisfy contingent claims and seller's indemnification obligations. Amounts
held in escrow also may be returned to the Company in the event that audio
conferencing revenues obtained by the Company during the 12-month period
beginning June 1, 2004 do not exceed the audited revenues earned by Glyphics
during the calendar year ending December 31, 2003. Due to the Company assuming
obligations of $342,000 greater than scheduled in the purchase agreement, the
Company believes that it has a claim of return against approximately 359,000 of
the shares held in escrow. Individuals and entities participating in this
transaction who are shareholders receiving the Company's common stock have the
right to demand registration of the common stock issued therefrom upon written
notice, one year from the date of the transaction, to the Company and also have
piggyback registration rights should the Company file a registration statement
before the shares are otherwise registered.

EMPLOYEES

As of March 31, 2005 we employed 92 employees (including one part time
employee). This includes 39 employees at our corporate offices in Phoenix,
Arizona and 38 employees in our Springville, Utah facility. We also have 11
employees located in our development office in Troy, New York and four employees
who work remotely in other states. None of our employees are represented by
collective bargaining agreements.

The populations of our functional organizations on March 31, 2005
included 18 sales employees, eight marketing employees, 21 programming and
technical support employees, 26 audio conferencing operators and conferencing
support employees, three IS employees and eleven finance, executive and
administrative employees.

LEGACY DENTAL PRACTICE MANAGEMENT BUSINESS TREATED AS DISCONTINUED OPERATIONS

The Company began its operations in March of 1998, with the
simultaneous roll-up of 50 dental practices (an "Affiliated Practice") and an
initial public offering. The Company's initial goals were to provide training
and practice enhancement services nationwide to our Affiliated Practices using
our proprietary Web-based learning management and financial reporting system.
Beginning in April of 2000, the Company modified its affiliated service
agreements and commensurate with that change the Company recorded certain
charges against earnings during the fiscal years ended March 31, 2002 and March
31, 2001. The Company modified its business plan moving away from its dental
practice management business during its fiscal year ended March 31, 2002.
Effective January 1, 2004, the Company is no longer engaged in the dental
practice management business and has reflected such business segment as a
discontinued operation.

ITEM 2. PROPERTIES

We maintain corporate headquarters in Phoenix, Arizona and have
occupied that 14,000 square foot Class A facility since the Company's inception
in 1998. The Phoenix lease began in 1998 and has a term of 10 years. The Phoenix
office can accommodate up to 85 employees and is fully equipped with up-to-date
computer equipment and server facilities. The Phoenix lease requires a monthly
rent and operating expenses of approximately $33,000. We also maintain a 2,500
square foot Class B facility in Troy, New York costing $4,600 per month with an
emphasis in that location on research and development, and technical support.
The Company also maintains offices in Springville, Utah, occupying a Class A
facility in two adjacent buildings. The first building houses its administrative
and IT functions, with 10,000 square feet of space, with the second housing the
operator complex and sales organizations with 6,122 square feet. The Springville
lease began in 2003 and has a term of five years. The Springville offices can
accommodate up to 100 employees and is fully equipped with up-to-date computer
equipment. The facility also provides a fully redundant co-location and server
facility for all audio conferencing activities and all hosted Web conferencing
services. The Springville lease requires a monthly rent of approximately
$12,400.

ITEM 3. LEGAL PROCEEDINGS

On June 14, 2002, the Company acquired the assets of Quisic.
Subsequently, on November 4, 2002, two former employees of Quisic (Mr.
Weathersby their former CEO and Mr. Alper their former CIO), filed a lawsuit in
the Superior Court of the State of California styled George B. Weathersby, et
al. vs. Quisic, et al. claiming damages against Quisic and the Board of
Directors of Quisic arising from their employment termination by the Quisic
Board. The Company was also added as a third party defendant with an allegation
of successor liability, but only to the extent that Quisic is found liable, and
then only to the extent the plaintiffs prove their successor liability claim
against the Company. Subsequent to the defendants' answers being filed, the
trial court ordered that an arbitration of the merits be held, which is
currently pending. The claims of Alper and Weathersby were being arbitrated
separately. As of the date of this report, the arbitrator dismissed all of
Alper's claims against the defendants, except for the only remaining defamation
claim. The Company is not liable for the defamation claim and therefore has no
further liability to Alper. The Company only acquired certain assets of Quisic
in an asset purchase transaction. Based upon the facts and circumstances known,
the Company believes that the plaintiffs' claims are without merit, and
furthermore, that the Company is not the successor of Quisic, and therefore the
Company intends to vigorously defend this aspect of the lawsuit. While in the
opinion of management, resolution of these matters is not expected to have a
material adverse effect on the Company's financial position, results of
operations or cash flows, the ultimate outcome of any litigation is uncertain.
Were an unfavorable outcome to occur that awarded to the Plaintiffs against
defendant Quisic large sums, and then the court determined that the Company is a
successor to Quisic, then the impact is likely to be material to the Company.

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

There were no matters submitted to a vote of the security holders
during the 2005 fiscal year.

ITEM 4A. EXECUTIVE OFFICERS OF THE REGISTRANT

The following table sets forth certain information concerning the
executive officers of the Company (ages are as of March 31, 2005):

James M. Powers, Jr. 49 Chairman, President and Chief Executive Officer
James L. Dunn, Jr. 43 Senior Vice President and General Counsel
David J. Iannini 45 Senior Vice President and Chief Financial Officer
Nathan Cocozza 32 Senior Vice President of Sales
Gary Moulton 36 Senior Vice President of Audio Conferencing Services

JAMES M. POWERS, JR.
Chairman, President and Chief Executive Officer

Dr. James M. Powers, Jr. has served as Chairman, President and CEO of
the Company since December 1998. Dr. Powers led the Company through its initial
growth and acquisition phase and subsequent transformation to an integrated
communications company providing Web, audio, video, and Voice-over IP solutions.
Dr. Powers joined the Company through the merger with Liberty Dental Alliance,
Inc., a Nashville-based company where he was the founder, Chairman, and
President from 1997 to 1998. Dr. Powers was a founder and Chairman of Clearidge,
Inc., a privately held bottled water company in Nashville, Tennessee from 1993
to 1999, where he led Clearidge through 13 acquisitions over three years to
become one of the largest independent bottlers in the Southeast, before selling
the company to Suntory Water Group, Inc. Dr. Powers also was a founder and
Director of Barnhill's Buffet, Inc., a privately held chain of 48 restaurants in
the Southeast with over $100 million in annual revenues, which was sold in early
2005. He received his Bachelor of Science Degree from the University of Memphis,
a Doctor of Dental Surgery Degree from The University of Tennessee, and his MBA
from Vanderbilt University's Owen Graduate School of Management.

JAMES L. DUNN, JR.
Senior Vice President and General Counsel

James L. Dunn, Jr., is a co-founder of the Company and has been an
integral part of the senior management team since the Company's initial public
offering in 1998. Mr. Dunn is responsible for all merger and acquisition
activities as well as business development activities with channel partners. He
successfully managed the acquisition of over 100 Affiliated Practices and three
dental practice management companies that doubled the Company's annual revenues
through external growth within the first 12 months of operations. Mr. Dunn was
instrumental in the transition of the Company's business legacy model into its
current Web and audio conferencing business model. He assumed the role of
General Counsel in March 2000 and is also responsible for all legal affairs of
the Company. Mr. Dunn acted as the Company's interim CFO from February of 2004
until July of 2004. Mr. Dunn is an attorney licensed in the State of Texas and a
CPA. He received his Law Degree from Southern Methodist University School of Law
and his Bachelor Degree in Business Administration-Accounting from Texas A & M
University.

DAVID J. IANNINI
Senior Vice President and Chief Financial Officer

David J. Iannini joined the Company in March 2005. Since July 2002, Mr.
Iannini has served as the Chairman, President and Chief Executive Officer of MAR
& Associates, Inc., an investment banking and consulting firm founded and owned
by Mr. Iannini which provides financial services to public and private
companies. From July 1999 to July 2002, Mr. Iannini was the Treasurer and Vice
President of Corporate Development for Viad Corp, a NYSE listed company.
Previously, Mr. Iannini was an investment banker primarily with Salomon Brothers
and Schroders and has completed over 100 transactions involving the raising of
capital both publicly and privately as well as mergers and acquisitions for both
large and small public and private companies. Mr. Iannini was a Senior
Accountant with Arthur Andersen & Co. from June 1981 to June 1984 and is a
Certified Public Accountant. Mr. Iannini graduated Magna Cum Laude with a
Bachelors of Science degree in Accounting from the Carroll School of Management
at Boston College in 1981 and graduated Summa Cum Laude with a Master of
Business Administration Degree in Finance from the John Anderson Graduate School
of Management at UCLA. Mr. Iannini serves on the Board of Directors of Channell
Commercial Corporation (Nasdaq: CHNL) and is a member of both the Audit and
Compensation Committees. Mr. Iannini also served as an Adjunct Professor of
Accounting at UCLA in 1994 and 1995.

NATHAN COCOZZA
Senior Vice President of Sales

Nathan Cocozza joined the Company in early January of 2004 as Senior
Vice President of Sales. Mr. Cocozza has had extensive sales experience
specifically in the Web conferencing, audio conferencing, and Web collaboration
industry. He was previously the vice president of strategic development for
PlaceWare where he was responsible for their growth in their major accounts
department from five to 50 people, obtaining contracts from organizations
representing over 50% of the Fortune 100, and a major factor in PlaceWare's
overall growth in revenue to over $50 million annually. PlaceWare was a leading
provider of Web conferencing services that began in 1997 and ultimately was
purchased by Microsoft for reportedly $200 million. Mr. Cocozza subsequently
served as vice president of North American Web sales for Genesys Conferencing
(NasdaqNM:GNSY), where he was responsible for the launch of the Genesys Web
collaboration services in the United States. Genesys, a French-based company,
provides primarily audio conferencing as well as integrated Web conferencing
services in 20 countries.

GARY MOULTON
Senior Vice President of Audio Conferencing Services

Gary Moulton joined the Company as Senior Vice President of Audio
Conferencing Services with the Glyphics transaction in June 2004. Mr. Moulton
brings more than 10 years of service, management, and customer support
experience to iLinc in the audio conferencing industry. He founded Glyphics in
1995 and managed its growth into a leading provider of phone conferencing and
audio conferencing services and events. As a member of the Glyphics' Board of
Directors and as President and Chief Executive Officer, he was responsible for
developing and implementing corporate vision and strategy. Prior to starting
Glyphics, Mr. Moulton was manager of inside sales and customer service for
Cookietree Bakeries, Inc., a national food service company. Mr. Moulton also
served for four years in the United States Marine Corps.

PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED SHAREHOLDER MATTERS

MARKET INFORMATION, HOLDERS, AND DIVIDENDS

The Company's common stock has been traded on the American Stock
Exchange system under the symbol "ILC" since February 6, 2004. Prior to that,
the Company's common stock was traded on the American Stock Exchange system
under the symbol "EDT." The following table sets forth the range of the reported
high and low sales prices of the Company's common stock for the years ended
March 31, 2005 and 2004:

2005 HIGH LOW
--------- ------ -----
First Quarter...................................... $1.37 $0.77
Second Quarter..................................... $0.92 $0.41
Third Quarter...................................... $0.60 $0.40
Fourth Quarter..................................... $0.54 $0.32

2004 HIGH LOW
--------- ------ -----
First Quarter ..................................... $0.41 $0.25
Second Quarter..................................... $0.81 $0.32
Third Quarter...................................... $1.09 $0.61
Fourth Quarter..................................... $1.23 $0.80

As of July 12, 2005, the closing price of our common stock was $0.30
per share and there were approximately 250 holders of record, as shown on the
records of the transfer agent and registrar of common stock. The number of
record holders does not bear any relationship to the number of beneficial owners
of the common stock.

The Company has not paid any cash dividends on its common stock in the
past and does not plan to pay any cash dividends on its common stock in the
foreseeable future. The Company's Board of Directors intends, for the
foreseeable future, to retain earnings to finance the continued operation and
expansion of the Company's business.

EQUITY COMPENSATION PLANS

The table below provides information relating to our equity
compensation plans as of March 31, 2005.

Number of Securities
Remaining Available for
Future Issuance Under
Number of Securities to Weighted-Average Compensation Plans
be Issued Upon Exercise Exercise Price of (Excluding Securities
of Outstanding Options, Outstanding Options, Reflected in First
Plan Category Warrants and Rights Warrants and Rights Column)
=================================================================================================================

Equity compensation plans approved by
security holders 2,438,018 $1.32 430,614

Equity compensation plans approved by
security holders 450,000 $8.50 --

Equity compensation plans not approved
by security holders -- -- --

-------------------------- ------------------------
Total 2,888,018 430,614
========================== ========================

In December 2001, the Company, under the initiative of the Compensation
Committee with the approval of the Board of Directors, issued its Chief
Executive Officer an incentive stock grant under the 1997 Stock Compensation
Plan of 450,000 restricted shares of the Company's common stock as a means to
retain and incentivize the Chief Executive Officer. The shares 100% vest after
10 years from the date of grant. The shares were valued at $405,000 based on the
closing price of the stock on the date of grant, which is recorded as
compensation expense ratably over the vesting period. The vesting of the
incentive shares accelerates based on the Company's share price as follows:

PERFORMANCE CRITERIA SHARES VESTED
--------------------------------------------------------------- --------------
Share price trades for $4.50 per share for 20 consecutive days 150,000 shares
Share price trades for $8.50 per share for 20 consecutive days 150,000 shares
Share price trades for $12.50 per share for 20 consecutive days 150,000 shares

SALES OF UNREGISTERED SECURITIES

Set forth below are the securities we issued during the 2005 fiscal
year in private placement transactions which at the time were not registered
under the Securities Act of 1933, as amended (the "Securities Act"). Further
included is the consideration, if any, we received for such securities and
information relating to the section of the Securities Act, or rule of the
Securities and Exchange Commission, under which exemption from registration was
claimed.

In April of 2004, the Company completed a private placement offering
with gross proceeds of $4.25 million that provided the Company $3.8 million of
net proceeds. Under the terms of this offering, the Company issued $3,187,000 in
unsecured senior notes and 1,634,550 shares of common stock of the Company. The
senior notes were issued as a series of notes pursuant to a unit purchase and
agency agreement. The senior notes are unsecured, non-convertible, and the
purchasers received no warrants. The placement agent received a commission equal
to 10% of the gross proceeds together with a warrant for the purchase of 163,455
shares of the Company's common stock with an exercise price equal to 120% of the
price paid by investors. The senior notes bear interest at a rate of 10% per
annum, and accrued interest is due and payable on a quarterly basis beginning
July 15, 2004, with principal due at maturity on July 15, 2007. The senior notes
are redeemable by the Company at 100% of the principal value at any time after
July 15, 2005. The notes and common stock were issued with a debt discount of
$768,000. The fair market value of the warrants was estimated and used to
calculate a discount of $119,000 of which $68,000 was allocated to the notes and
$51,000 was allocated to equity. The total discount allocated to the notes of
$836,000 is being amortized to interest expense over the term which is
approximately 39 months. The senior notes are unsecured obligations of the
Company but are

senior in right of payment to all existing and future indebtedness of the
Company. Individuals and entities participating in this offering have the right
to demand registration of the common stock issued therefrom upon written notice
to the Company and also have piggyback registration rights should the Company
file a registration statement before the shares are otherwise registered.

The issuance of these securities was made in reliance upon the
exemptions from registration set forth in Section 4(2) of the Securities Act and
Regulation D under the Securities Act.

ITEM 6. SELECTED FINANCIAL DATA

The following table sets forth selected financial data of the Company
(AMEX:ILC) that has been derived from the audited consolidated financial
statements. Effective January 1, 2004, the Company discontinued its dental
practice management services. The Company has restated its historical results to
reflect that business segment as a discontinued operation. The Company began its
current Web conferencing operations during the 2002 fiscal year. The selected
financial data should also be read in conjunction with the Company's
consolidated financial statements and notes thereto and "Management's Discussion
and Analysis of Financial Condition and Results of Operations" included
elsewhere in this report.

YEAR ENDED YEAR ENDED YEAR ENDED YEAR ENDED YEAR ENDED
MARCH 31, MARCH 31, MARCH 31, MARCH 31, MARCH 31,
STATEMENT OF OPERATIONS DATA: 2005 2004(*) 2003(*) 2002(*) 2001(*)
----------- ----------- ----------- ----------- -----------

Revenues
Licenses ....................................... $ 3,274 $ 2,240 $ 446 $ 92 $ --
Software and audio services .................... 5,052 1,195 1,117 -- --

Maintenance and professional services .......... 2,043 2,471 2,513 2,590 --
----------- ----------- ----------- ----------- -----------
Total revenue ................................ 10,369 5,906 4,076 2,682 --
Cost of revenues and operating expenses .......... 13,743 7,293 6,748 3,446 --
----------- ----------- ----------- ----------- -----------
Loss from operations ............................. (3,374) (1,387) (2,672) (764) --
----------- ----------- ----------- ----------- -----------
Loss from continuing operations before income
taxes .......................................... (5,199) (2,293) (3,889) (1,062) --
Income tax expense ............................... -- -- -- -- --
----------- ----------- ----------- ----------- -----------
Loss from continuing operations .................. (5,199) (2,293) (3,889) (1,062) --
Income (loss) from discontinued operations ....... (128) 275 133 6,867 (24,917)
----------- ----------- ----------- ----------- -----------
Net income (loss) ................................ (5,327) (2,018) (3,756) 5,805 (24,917)
Preferred stock dividends ........................ (105) (75) -- -- --
Imputed preferred stock dividends ................ -- (247) -- -- --
----------- ----------- ----------- ----------- -----------
Income (loss) available to common shareholders ... $ (5,432) $ (2,340) $ (3,756) $ 5,805 $ (24,917)
=========== =========== =========== =========== ===========

Earnings (loss) per common share - basic and
diluted
From continuing operations .................... $ (0.23) $ (0.16) $ (0.25) $ (0.09) $ --
From discontinued operations .................. -- 0.02 0.01 0.58 (2.37)
----------- ----------- ----------- ----------- -----------
Net earnings (loss) per common share .......... $ (0.23) $ (0.14) $ (0.24) $ 0.49 $ (2.37)
=========== =========== =========== =========== ===========

BALANCE SHEET DATA:

Cash and cash equivalents ........................ $ 532 $ 292 $ 409 $ 1,498 $ --
Working capital (deficit) ........................ (4,251) (3,113) (2,984) (1,538) --
Assets of discontinued operations ................ 114 301 620 7,350 9,191
Total assets ..................................... 17,229 12,460 12,423 15,587 9,191
Long-term debt, less current
maturities maturities ............................ 8,822 6,404 7,901 7,361 11,461
Long-term debt discount .......................... (2,120) (1,960) (2,038) (2,264) --
Liabilities of discontinued operations ........... 263 -- -- -- 15,845
Total shareholders' equity (deficit) ............. 3,670 3,366 2,320 4,666 (6,654)

-----------
(*) Effective January 1, 2004, the Company discontinued its dental practice
management services. The Company has restated its historical results and
selected financial data to reflect its dental segment as a discontinued
operation.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

STATEMENTS CONTAINED IN THIS ANNUAL REPORT ON FORM 10-K THAT INVOLVE
WORDS LIKE "ANTICIPATES," "EXPECTS," "INTENDS," "PLANS," "BELIEVES," "SEEKS,"
"ESTIMATES," AND SIMILAR EXPRESSIONS ARE INTENDED TO IDENTIFY FORWARD-LOOKING
STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF
1995, THE SECURITIES ACT OF 1933, AS AMENDED, AND THE SECURITIES EXCHANGE ACT OF
1934, AS AMENDED. SUCH FORWARD-LOOKING STATEMENTS INVOLVE CERTAIN RISKS AND
UNCERTAINTIES THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM
ANTICIPATED RESULTS. THESE RISKS AND UNCERTAINTIES INCLUDE, BUT ARE NOT LIMITED
TO, OUR DEPENDENCE ON OUR PRODUCTS OR SERVICES, MARKET DEMAND FOR OUR PRODUCTS
AND SERVICES, OUR ABILITY TO ATTRACT AND RETAIN CUSTOMERS AND CHANNEL PARTNERS,
OUR ABILITY TO EXPAND OUR TECHNOLOGICAL INFRASTRUCTURE TO MEET THE DEMAND FROM
OUR CUSTOMERS, OUR ABILITY TO RECRUIT AND RETAIN QUALIFIED EMPLOYEES, THE
ABILITY OF CHANNEL PARTNERS TO SUCCESSFULLY RESELL OUR SERVICES, THE STATUS OF
THE OVERALL ECONOMY, THE STRENGTH OF COMPETITIVE OFFERINGS, THE PRICING
PRESSURES CREATED BY MARKET FORCES, AND THE OTHER RISKS DISCUSSED HEREIN. ALL
FORWARD-LOOKING STATEMENTS INCLUDED IN THIS REPORT ARE BASED ON INFORMATION
AVAILABLE TO US AS OF THE DATE HEREOF. WE EXPRESSLY DISCLAIM ANY OBLIGATION OR
UNDERTAKING TO RELEASE PUBLICLY ANY UPDATES OR REVISIONS TO ANY FORWARD-LOOKING
STATEMENTS CONTAINED HEREIN, TO REFLECT ANY CHANGE IN OUR EXPECTATIONS OR IN
EVENTS, CONDITIONS OR CIRCUMSTANCES ON WHICH ANY SUCH STATEMENT IS BASED. OUR
REPORTS ARE AVAILABLE FREE OF CHARGE AS SOON AS REASONABLY PRACTICABLE AFTER WE
FILE THEM WITH THE SEC AND MAY BE OBTAINED THROUGH OUR WEB SITE.

OVERVIEW

Headquartered in Phoenix, Arizona, iLinc Communications, Inc. is a
leading provider of Web conferencing, audio conferencing and collaboration
software and services. Our four-product iLinc Suite, led by LearnLinc (which
also includes MeetingLinc, ConferenceLinc, and SupportLinc), is an award winning
virtual classroom, Web conferencing and collaboration suite of software. With
our Web collaboration, conferencing and virtual classroom products, we provide
simple, reliable, and cost-effective tools for remote presentations, meetings
and online events. Our software is based on a proprietary architecture and code
that finds its origins as far back as 1994, in what we believe to be the
beginnings of the Web collaboration industry. Versions of the iLinc Suite have
been translated into six languages, and it is currently available in version
7.7. Our customers may choose from several different pricing options for the
iLinc Suite, and may receive our products on a stand-alone basis or integrated
with one or a number of our other award-winning products, depending upon their
needs. Uses for our four-product suite of Web collaboration software include
online business meetings, sales presentations, employee training sessions,
product demonstrations, and technical support assistance. We sell our software
solutions to large and medium-sized corporations inside and outside of the
Fortune 1000, targeting certain vertical markets. We market our products using a
direct sales force and a distribution channel consisting of agents and value
added resellers. We allow customers to choose between purchasing a perpetual
license or subscribing to a term license to our products, providing for
flexibility in pricing and payment methods.

PRODUCTS AND SERVICES

WEB CONFERENCING AND WEB COLLABORATION

The iLinc Suite(TM) is a four-product suite of software that addresses
the four most common business collaboration needs.

LearnLinc(TM) is an Internet-based software that is designed for
training and education of remote students. With LearnLinc, instructors and
students can collaborate and learn remotely providing an enhanced learning
environment that replicates and surpasses traditional instructor-led classes.
Instructors can create courses and classes, add varied agenda items, enroll
students, deliver live instruction, and deliver content that includes audio,
video, and interactive multimedia. In combination with TestLinc(TM), LearnLinc
permits users to administer comprehensive tests, organize multiple simultaneous
breakout sessions, and record, edit, play back, and archive entire sessions for
future use.

MeetingLinc(TM) is an online collaboration software designed to
facilitate the sharing of documents, PowerPoint(TM) presentations, graphics, and
applications between meeting participants without leaving their desks.
MeetingLinc allows business professionals, government employees, and educators
to communicate more effectively and economically through interactive online
meetings using Voice-over IP technology to avoid the expense of travel and long
distance charges. MeetingLinc allows remote participants to: give presentations,
demonstrate their products and services, annotate on virtual whiteboards, edit
documents simultaneously, and take meeting participants on a Web tour. Like all
of the Web collaboration products in the Suite, MeetingLinc includes integrated
voice and video conferencing services.

ConferenceLinc(TM) is a presentation software designed to deliver the
message in a one-to-many format providing professional management of Web
conferencing events. ConferenceLinc manages events such as earning
announcements, press briefings, new product announcements, corporate internal
mass communications and external marketing events. ConferenceLinc is built on
the MeetingLinc software platform and code to combine the best interactive
features with an easy-to-use interface providing meaningful and measurable
results to presenters and participants alike. Its design includes features that
take the hassle out of planning and supporting a hosted Web seminar.
ConferenceLinc includes automatic email invitations, "one-click join"
capabilities, online confirmations, update notifications, and customized
attendee registration. With ConferenceLinc, presenters may not only present
content, but may also gain audience feedback using real-time polling, live chat,
question and answer sessions, and post-event assessments. The entire
presentation is easily recordable for viewing offline and review after the show
with the recorder capturing the content and the audio, video, and participant
feedback.

Our Web collaboration suite of products may be sold as a
customer-hosted installation (instead of a concurrent user license), allowing
the customer to purchase the entire suite for organization-wide use on an
unlimited connection basis. The enterprise edition provides for unlimited use
for an unlimited number of users, and includes our entire four-product suite of
Web collaboration products. Corporations, educational institutions, and
governments may purchase or lease any one product or a combination of the
products to suit their individual needs. Because our Web collaboration products
are available for license as an iLinc hosted (i.e. in an Application Service
Provider or "ASP") solution or as a customer hosted behind-the-firewall
solution, customers can choose the model that works best for their budget and IT
capabilities. If a customer purchases a perpetual license for the product, it
also may purchase a customer support and maintenance agreement, varying in term
from one to five years and typically costing 15% to 18% of the license fee for
the product. If a customer chooses the iLinc-hosted solution, then the customer
is charged a hosting fee ranging from 5% to 10%.

AUDIO CONFERENCING

Through its acquisition of Glyphics that was effective June 1, 2004,
the Company now also delivers comprehensive audio conferencing solutions that
help businesses provide virtual meetings, corporate events, distance learning
programs, and daily conference calls. Its audio conferencing offering includes a
wide array of products: o AUDIO ON-DEMAND (NO RESERVATIONS NEEDED): The
pre-established calling accounts for each user, you can create or
participate in conference calls with no advance notice, 24/7;

o RESERVED AUTOMATED: The solution for recurring calls, each
participant has a permanent number and passcode;

o OPERATOR ASSISTED: For important calls, this service includes
an iLinc conference operator to host, monitor, and coordinate
the call; and

o ONLINE SEMINARS: Support online Web presentation with
high-quality audio from iLinc.

Customers may purchase our audio conferencing products and services
without an annual contract commitment on a monthly recurring usage basis, and
often subscribe for a fixed per-minute rate.

OTHER PRODUCTS AND SERVICES

In addition to the iLinc Suite of products and services, we offer to
our customers an array of e-Learning and training products and services. We
offer training software products that like iLinc, promote online collaboration
with products that integrate with our LearnLinc software. These include:
TestLinc which is an assessment and quizzing tool that allows for formal testing
and evaluation of students and i-Canvas(TM) which is a training content
development software that allows non-technical training professionals to create
Web-based training courses without programming. i-Canvas is sold on an
individual user perpetual license basis. We offer custom content development
services through a subcontractor relationship. We also offer a library of online
courses focused upon the training of executives on essential business topics.
Our off-the-shelf online library of content includes an online mini-MBA program
co-developed with the Tuck School of Business at Dartmouth College.

INDUSTRY TRENDS

Industry analyst Frost and Sullivan in their recent World Web
Conferencing Market report separates the Web Conferencing vendor community into
three distinct groups: Total Service Providers ("TSPs"), Web Conferencing
Software providers, and resellers of TSP and software providers. The difference
between TSPs and software providers is that the TSPs only offer Web conferencing
as an ASP service. Software providers offer Web conferencing as solutions that
can be purchased and owned by customers (whether the software is installed
internally or purchased by customers and hosted by the provider). iLinc competes
in the software provider market.

Although most of our major competitors compete only in the TSP market
(including WebEx, Live Meeting, and Raindance), the Web conferencing software
market is the faster growing segment, representing about $227 million of the
current Web conferencing market. This market's projected growth is about 40%
CAGR between 2002 and 2010 (as compared with the service provider market which
is growing about 22% Compound Annual Growth Rate ("CAGR") for the same time
period) and is forecast to outgrow the service provider market by the end of
2009.

As with many technologies that achieve mainstream success, the decision
to purchase Web conferencing is shifting from individual departments to IT.
Several factors are driving this shift, including the need for organizations to
centralize on one vendor instead of having several different vendors for Web or
audio conferencing services for different parts of the organization. The
requirements of the IT organization are often distinctly different from the
purchase requirements of a department such as sales or marketing. To
successfully sell to the market as it continues to mature, vendors need to be
able to provide solutions that can scale and can meet customer needs at any
point of their adoption cycle-whether their specific organization is just
beginning to use Web conferencing in one part of the organization or if they are
ready to deploy an enterprise-wide solution.

Another important trend in the industry is the convergence of
communication technologies such as audio and Web conferencing and the increase
in demand for a single source for both of these capabilities. Frost and Sullivan
has noted in a separate report on audio conferencing that the demand for
integrated audio, Web, and video conferencing solutions continues to surge as
end user needs for easy-to-use, single-source solutions swell. Developing and
providing a truly converged user environment and experience, including the
integration of audio, Web and video conferencing technologies is essential.

With the addition of audio conferencing capabilities from our
acquisition of Glyphic Communications, we have been able to provide a single
source for deeply integrated Web, audio, video as well as Voice-over IP.
Increasingly, the option a vendor chooses for Web conferencing determines their
selection for audio conferencing. iLinc has already made significant progress in
selling audio conferencing to the iLinc customer base and we actively cross sell
all of our products and services to all customers. We believe that another
benefit of the integrated conferencing approach is customer retention. According
to the same Frost and Sullivan report, when Web conferencing and audio
conferencing are sold together as an integrated package there is a significant
increase in retention of the audio conferencing service. We are continuing to
create incentives for our audio customers to be both Web and audio customers to
drive this retention.

MARKET POSITION - DIFFERENTIATORS

We view our position in the market as the best solution for the
enterprise-wide buyer that has already adopted Web conferencing, as well as
organizations that believe their usage of Web conferencing will grow quickly. As
mentioned earlier, a growing number of these organizations are using four or
more different vendors for Web or audio conferencing services and, therefore,
not realizing the economies of scale that consolidating to one or two vendors
for these services can provide. There are also other important considerations
revolving around Web conferencing such as security and bandwidth availability
that are forcing the buying decision for Web and audio conferencing out of the
business units and into the IT department. We believe that our solution uniquely
maps to critical IT requirements among these mature buyers in five important
areas.

First, we offer WEB CONFERENCING SOFTWARE WITH FLEXIBLE LICENSING
OPTIONS that allows organizations to pay a one-time license fee to install the
software inside of their environment, or to purchase perpetual licenses and have
those licenses hosted in our co-location facility. We find this flexibility to
be an important differentiator to address the needs of customers that are ready
to make an enterprise-wide decision as well as customers that think their usage
may grow throughout their organization. This licensing structure also enables us
to maintain a consistent revenue stream of smaller sized purchases while also
winning larger enterprise-wide deals that help substantially increase revenue
growth.

Second, as noted earlier, we provide a COMPLETELY INTEGRATED WEB,
AUDIO, VIDEO AND VOICE-OVER IP CONFERENCING SOLUTION with what we believe to be
a rich-feature set. According to Web conferencing analysts, as the industry
moves beyond the boundaries imposed by the term "Web conferencing" to more of a
rich media communications environment, those vendors that are ahead of the curve
in terms of features and functionality will be around for the long-term
survival. Vendors offering a "me too" solution are not expected to be active
long-term competitors and are expected to disappear in the form of
consolidation, acquisitions, or all together exit the market because of
shrinking profits.

Third, we offer the HIGHEST LEVEL OF DATA SECURITY commercially
available. We believe that we are the only Web conferencing provider that offers
a customer-hosted solution with a purchase license option and true
point-to-point security with our unique combination of Advanced Encryption
Standard ("AES") and secure socket layer (SSL). All information within a session
can be transmitted between meeting attendees securely without any reduction in
performance. This aspect of our software has been extremely attractive to
government, military, and financial organizations as well as to the companies
that supply to these entities. We also believe that this solution combined with
other aspects of our software enables us to be a more reliable solution than our
Web conferencing software competitors. Our customers report that they are able
to get more people into Web conferencing session regardless of whether they are
connecting users from directly inside of a network or outside of a network.
Importantly, the iLinc software also works in locked-down environment and is
very successful getting through firewalls.

Fourth, our solution is SUITABLE AND SCALABLE FOR ENTERPRISE-WIDE
DEPLOYMENT. The iLinc Suite contains four modes that address the most common
needs for business collaboration within the enterprise. We offer virtual
classroom software with our LearnLinc mode, presentation and sales demonstration
capabilities with MeetingLinc, customer support with SupportLinc, and a mode for
Web casts and marketing events with ConferenceLinc. Each of these modes shares a
common interface enabling users of one mode to easily understand any of our
other modes. This reduces the learning curve for Web conferencing
enterprise-wide roll out and we believe increases adoption success. All users
can have access to all four modes of the suite. This is an important
differentiation because our competition typically charges separate licensing
fees for the use of separate modes. Giving users access to the full suite
supports the natural migration of Web conferencing usage from department to
department. Each of the modes has functionality built specifically for a
particular type of activity. The most comprehensive feature set is included in
LearnLinc, which we believe to be one the best virtual classroom training tools
on the market. LearnLinc defeated every other major Web conferencing provider at
the only synchronous software shootout ever held at the Online Learning Expo. At
this event, training professional selected LearnLinc as the first place winner
when judged on overall capabilities and ease-of-use. Industry analyst Bersin and
Associated also recently noted LearnLinc as "The first virtual classroom
technology ever developed and still a technology leader today" in a May 2005
study.

Fifth, we provide what we believe to be an EXCEPTIONAL "TOTAL COST OF
OWNERSHIP" VALUE. Our software and services are competitively priced, but unlike
our competitors, a customer's installation of our product is a very short and
non-labor intensive process. Maintenance of our software also requires minimal
attention from an IT perspective. Most of our Web conferencing software
competitors require very complex and costly implementations.

We believe that all of these factors make our solution compelling to
organizations that have already adopted the practice of Web conferencing as a
best practice as well as companies that are just starting to use Web
conferencing, but anticipate that their usage will grow quickly. We recognize
that in order to grow our market share we need to develop products that are easy
to implement and that scale with our customer needs.

SALES AND MARKETING FOCUS

To leverage these advantages, our organization continually creates new
marketing and sales campaigns that focus in four target markets.

o We sell to prospects that are using other Web conferencing
service providers that are ready to migrate to Web
conferencing software. We find that these organizations
appreciate the cost and feature advantages that our technology
offers.
o We target organizations that have a natural fit for highly
secure, Web conferencing software such as government,
military, and financial organizations as well as the companies
that supply to these entities.
o We target organizations looking to deploy live, Web-based
training. Our software was originally built for training and
we have maintained a competitive technology advantage in this
area.
o We continue to cross sell all of our products and services to
our large database of existing customers.

RESULTS OF OPERATIONS

As of March 31, 2005, we provide integrated Web and audio conferencing
software and services with what we believe to be a very robust feature set that
includes integrated video and Voice-over IP. The iLinc Suite includes: LearnLinc
which permits live instructor-led training and education over the Internet to
remote students replicating the instructor-led environment; MeetingLinc which
facilitates more effective and economical communication through online meetings
using Voice-over IP technology to avoid the expense of travel and long-distance
charges; ConferenceLinc which delivers your message more consistently in a
one-to-many format replicating professionally managed conferencing events; and
SupportLinc which gives customer service organizations the ability to provide
remote, hands-on support for products, systems, or software applications. The
iLinc Suite is available in both a periodic license rental model and perpetual
license purchase model. Since its beginnings in 1994, LearnLinc and MeetingLinc
have been installed and operational in corporate, government, and educational
organizations in the United States and internationally. Our iLinc suite of
products includes the ability to use integrated Voice-over IP and two-way live
video. We have also completely integrated together audio conferencing services
into the Web conferencing products. These services supplement the Web product
but can also be purchased separately.

On June 3, 2004, the Company executed an agreement to acquire
substantially all of the assets of and assume certain liabilities of Glyphics
Communications, Inc., a Utah based private company. The acquisition had a stated
effective date of June 1, 2004 and was fully consummated on June 14, 2004. The
purchase price totaled $5.220 million depending upon contingencies in the
purchase agreement that are based on a multiple of the Glyphics' 2003 estimated
annual audited net audio conferencing business revenues. The purchase price was
paid with the assumption of approximately $2.457 million in specific
liabilities, with the balance paid using the Company's common stock at the fixed
price of $1.05 per share, or an estimated 3.524 million shares. Twenty percent
of the consideration due is being held in escrow. The consideration held in
escrow is in the form of 704,839 shares of the Company's common stock. Shares
held in escrow will be available to the Company to satisfy contingent claims and
seller's indemnification obligations. Shares held in escrow also may be returned
to the Company in the event that audio conferencing revenues obtained by the
Company during the 12-month period beginning June 1, 2004 do not exceed the
audited revenues earned by Glyphics during the calendar year ending December 31,
2003. Due to the Company assuming obligations of $342,000 greater than scheduled
in the purchase agreement, the Company believes that it has a claim of return
against approximately 359,000 of the shares held in escrow. Individuals and
entities participating in this transaction who are shareholders receiving the
Company's common stock have the right to demand registration of the common stock
issued therefrom upon written notice, one year from the date of the transaction,
to the Company and also have piggyback registration rights should the Company
file a registration statement before the shares are otherwise registered.

The operations of the Company involve many risks, which, even through a
combination of experience, knowledge, and careful evaluation, may not be
overcome. These risks include the fact that the market for Web conferencing
products and services is in the early stages of development and may not grow to
a sufficient size or at a sufficient rate to sustain the Company's business. The
Company also faces intense competition from other Web conferencing and audio
conferencing providers and may be unable to compete successfully. Many of the
Company's existing and potential competitors have longer operating histories and
significantly greater financial, technical, and other resources and therefore

may be able to more quickly respond to changing opportunities or customer
requirements. New competitors are also likely to enter this market in the future
due to the lack of significant barrier to entry in the market share. See
"Additional Risk Factors That May Affect Our Operating Results and The Market
Price of Our Common Stock."

REVENUES FROM CONTINUING OPERATIONS

Total revenues generated from continuing operations for the 12 months
ended March 31, 2005 ("fiscal 2005") and March 31, 2004 ("fiscal 2004") were
$10.4 million and $5.9 million, respectively, an increase of $4.5 million.
License revenues from continuing operations increased $1.0 million from $2.2
million in fiscal 2004 to $3.3 million in fiscal 2005. Software and audio
services revenues increased $3.9 million from $1.2 million in fiscal 2004 to
$5.1 million in fiscal 2005, and maintenance and professional services revenues
decreased $428,000 from $2.5 million in fiscal 2004 to $2.0 million in fiscal
2005. The increase in revenue is a result of the Company's continuing expansion
into the Web conferencing marketplace and concentrated sales and marketing
strategies focused on promoting the iLinc Suite of products.

Total revenues from continuing operations generated for the 12 months
ended March 31, 2004 and March 31, 2003 ("fiscal 2003") were
$5.9 million and $4.1 million, respectively, an increase of $1.8 million.
License revenues from continuing operations increased $1.8 million from $446,000
in fiscal 2003 to $2.2 million in fiscal 2004, software and audio services
revenue increased $78,000 from $1.1 million in fiscal year 2003 to $1.2 million
in fiscal 2004, and service and maintenance revenues remained constant at $2.5
million in fiscal 2003 and fiscal 2004. The increase resulted primarily from the
Company's change in sales and marketing strategy to focus on promoting the iLinc
Suite of products.

COST OF REVENUES FROM CONTINUING OPERATIONS

Cost of license revenues is driven by the amount of licenses sold. It
consists of royalty and usage fees paid to third parties on sale of certain
product licenses and costs for fulfillment and materials. Cost of license
revenues for the 12 months ended March 31, 2005 and March 31, 2004 were $154,000
and $219,000 respectively, a decrease of $65,000. The decrease is related to a
decrease in third party usage fees for the Company's online learning management
product. Cost of license revenues for the 12 months ended March 31, 2004 and
March 31, 2003 were $219,000 and $1,000, respectively, an increase of $218,000.
The increase is primarily due to an increase in third party usage fees and
connectivity charges for the Company's online learning management products.

Cost of software and audio services revenue include salaries and
related expenses for our Web conferencing and audio services organizations, an
overhead allocation consisting primarily of a portion of our facilities,
communications, and depreciation expenses that are attributable to providing
these services, an allocation of technical support costs attributable to
providing support for these services and direct costs related to our ASP,
hosting, and audio services offerings. Cost of software and audio services for
the 12 months ended March 31, 2005 and March 31, 2004 were $3.8 million and
$526,000, respectively, an increase of $3.3 million. This increase is primarily
a result of the acquisition of the Glyphics' audio conferencing assets and
business in June of 2004. Cost of software and audio services revenues for the
12 months ended March 31, 2004 and March 31, 2003 were $526,000 and $816,000,
respectively, a decrease of $290,000. The decrease was primarily the result of
the closure of an office in California and a reduction in the number of
employees required to directly support software services.

Cost of maintenance and professional services revenues include an
allocation of technical support costs related to the maintenance services, an
overhead allocation consisting primarily of a portion of our facilities costs,
communications and depreciation expenses that are attributable to providing
these services and third party costs related to our custom content revenues.
Cost of maintenance and professional services for the 12 months ended March 31,
2005 and March 31, 2004 was $792,000 and $1.2 million, respectively, a decrease
of $456,000. This decrease is primarily attributable to a decrease of $640,000
in revenue from custom content contracts. Cost of maintenance and professional
services revenue for the 12 months ended March 31, 2004 and March 31, 2003 were
$1.2 million and $353,000, respectively, an increase of $895,000. The increase
is primarily the result of outsourcing custom content services to Interactive
Alchemy in May 2003.

Amortization of acquired developed technology consists of amortization
of acquired software technology from the Mentergy, Glyphics, and Quisic
acquisitions. Amortization of acquired technology for the 12 months ended March
31, 2005 and March 31, 2004 was $451,000 and $233,000, respectively, an increase
of $218,000 which is related to the amortization of the Glyphics software
technology.

Amortization of acquired developed technology for the 12 months ended
March 31, 2004 and March 31, 2003 was $233,000 and $109,000, respectively, an
increase of $124,000, due primarily to amortization of software technology from
the Mentergy acquisition.

OPERATING EXPENSES FROM CONTINUING OPERATIONS

Operating expenses from continuing operations consist of research and
development, sales and marketing, general and administrative expenses. The
Company incurred operating expenses from continuing operations of $8.5 million
in fiscal 2005, an increase of $3.4 million from $5.1 million in fiscal 2004.
This increase is primarily due to an increase in general and administrative
costs of $1.1 million, sales and marketing costs of $1.9 million, and research
and development costs of $511,000.

Fiscal 2004 operating expenses from continuing operations were $5.1
million, a $402,000 decrease from fiscal 2003 operating expenses of $5.5
million. The decrease is primarily due to a decrease in research and development
costs of $1.3 million, offset by an increase of $356,000 in sales and marketing
costs and an increase of $468,000 in general and administrative costs.

Research and development expenses from continuing operations represent
expenses incurred in connection with the provision of Web and audio conferencing
services, development of new products and new product versions and consist
primarily of salaries and benefits, communication equipment and supplies.
Research and development expenses for fiscal 2005 and fiscal 2004 were $1.5
million and $1.0 million respectively, an increase of $511,000. The increase is
primarily the result of increased salaries and benefits of $302,000 related to
an overall increase in the number of employees and additional compensation and
benefits of $215,000 as a result of the Glyphics acquisition.

Fiscal 2004 research and development expenses from continuing
operations were $1.0 million, a decrease of $1.3 million from fiscal 2003
research and development expenses of $2.3 million. The decrease is the primary
result of the outsourcing of the custom content services to Interactive Alchemy
in May 2003.

Sales and marketing expenses from continuing operations consist
primarily of sales and marketing salaries and benefits, travel, advertising, and
other marketing literature. Sales and marketing expenses were $4.1 million and
$2.2 million for fiscal 2005 and fiscal 2004, respectively, an increase of $1.9
million. The increase is primarily a result of increased salaries and related
benefits of $787,000 due to an increase in the average number of sales and
marketing employees, increases in marketing expenses of $487,000 related to lead
generation activities, trade show attendance, and advertising costs. This amount
also included cost directly associated with sales and marketing expenses related
to the Glyphics acquisition of $321,000 and costs related to the amortization of
customer lists and intangibles from the Glyphics acquisition of $167,000.

Fiscal 2004 sales and marketing expenses from continuing operations
were $2.2 million, an increase of $356,000 from fiscal 2003 sales and marketing
expenses of $1.8 million. The increase is a result of the Company's change in
business and addition of sales and marketing personnel focused on promoting the
iLinc Suite.

General and administrative expenses from continuing operations consist
of the corporate expenses of the Company. These corporate expenses include
salaries and benefits of executive, finance, and administrative personnel, rent,
bad debt expense, professional services, travel, office costs, and other general
corporate expenses. During fiscal 2005 and 2004, general and administrative
expenses from continuing operations were $2.9 million and $1.8 million,
respectively, an increase of $1.1 million. General and administrative expenses
increased primarily due to the expansion of the business which included the
Glyphics acquisition. The overall increase in general and administrative expense
was primarily comprised of an increase in bad dept expense of $331,000, salaries
and related benefits of $208,000, accounting fees of $166,000, consulting fees
of $145,000, warrant expense of $91,000, and investor relations expense of
$85,000.

During fiscal 2004 and 2003, general and administrative expenses from
continuing operations were $1.8 million and $1.4 million respectively, an
increase of $468,000. General and administrative expenses increased primarily
due to the Company's change in strategy and the acquisition of LearnLinc, and
was primarily composed of increases in occupancy expenses of $147,000, legal
fees of $105,000, compensation and related benefits of $142,000, general
insurance of $91,000, telephone of $70,000, office expenses of $72,000, travel
and entertainment of $53,000, other professional fees of $47,000 and investor
relation expenses of $27,000. These and other increases were partially offset by
bad debt recoveries of $284,000.

INTEREST EXPENSE FROM CONTINUING OPERATIONS

Interest expense from continuing operations was $1.9 million in fiscal
2005 and $1.2 million in fiscal 2004. The increase was primarily due to interest
expense resulting from the issuance of $3.2 million of senior unsecured
promissory notes in April of 2004 and from debt acquired in the Glyphics
acquisition. Interest expense from continuing operations remained constant at
$1.2 million in fiscal 2004 and 2003 respectively.

INCOME TAX EXPENSE FROM CONTINUING OPERATIONS

The Company recorded no tax benefit during fiscal 2005 because it
concluded it is not likely it would be able to recognize the tax asset created
due to the lack of operating history of its Web and audio conferencing business
strategy. At March 31, 2005, the Company has a net deferred tax asset of
$11,714,000 with a corresponding valuation allowance. The Company's tax benefits
are scheduled to expire over a period of five to 13 years.

The Company recorded no tax expense during fiscal 2005 and 2004 as a
result of the losses it incurred in those years and did not record a tax benefit
during fiscal 2003 due to the utilization of its fully reserved net operating
loss carry-forward.

RESULTS OF DISCONTINUED OPERATIONS

Effective January 1, 2004, the Company discontinued its dental practice
management services. Results of operations from this segment are presented as
discontinued operations for the fiscal years ended March 31, 2005, 2004, and
2003 in accordance with SFAS 146 "ACCOUNTING FOR COSTS ASSOCIATED WITH EXIT OR
DISPOSAL ACTIVITIES."

Net income (loss) from discontinued operations for fiscal 2005, 2004
and 2003 was ($128,000), $275,000, and $133,000, respectively. Cash flows
provided by discontinued operations were $116,000, $387,000, and $1.6 million
during the fiscal years 2005, 2004, and 2003, respectively.

LIQUIDITY AND CAPITAL RESOURCES

The Company has a working capital deficiency, has incurred operating
losses and has negative cash flows from continued operations. The Company
currently does not have existing working capital and does not generate positive
cash flows from operations. As a result, we may not have sufficient financial
resources to satisfy our obligations as they come due in the near term. These
matters, among others, including our limited operating history as a provider of
Web conferencing and Web collaboration software have caused our auditors to
conclude in their report that there is substantial doubt about the Company's
ability to continue as a going concern. Our plan with regard to these matters
includes the continued development, marketing and licensing of our iLinc suite
of products and services through both internal sales efforts and through
external channel partnerships. We plan to expand where appropriate with external
growth by acquisition, with those acquisitions including providers of audio
conferencing as well as Web conferencing products and services. Additionally,
the Company intends to convert a portion of its debt into equity that would
lessen the burden of principal repayment or interest expense. In combination
with debt reductions through conversion to equity, the Company intends to raise
additional capital through a combination of equity financings or debt
financings. A portion of the Company's plans to address these issues includes
further reductions in overhead or the negotiation of payables from acquisitions.
Although we continue to pursue these plans, there is no assurance that the
Company will be successful in obtaining sufficient revenues from its Web
conferencing and audio conferencing products and services to provide adequate
cash flows to sustain our operations. Our continuation as a Company may be
dependent on our ability to raise additional equity or debt capital, to continue
to increase sales and revenues, to generate positive cash flows from operations
and ultimately to achieve profitability.

At March 31, 2005, the Company had a working capital deficit of $4.3
million. Current assets included $532,000 in cash and $1.9 million in accounts
receivable and $94,000 in prepaids and other assets. Current liabilities
consisted of $1.0 million of deferred revenue, $1.1 million of current
maturities of long-term debt and capital leases and $4.7 million in accounts
payable and accrued liabilities.

CASH FLOWS FROM CONTINUING OPERATIONS

Cash used in operating activities was $2.6 million during fiscal 2005
and $1.1 million during fiscal 2004. Cash used in operating activities during
fiscal 2005 was primarily attributable to a net loss of $5.2 million and
increases in accounts receivable of $450,000. These items were partially offset
by increases in accounts payable and accrued liabilities of $465,000 and
non-cash expenses and revenues totaling $2.6 million.

Cash used in operating activities during fiscal 2004 was $1.1 million
and was primarily attributable to a net loss of $2.3 million and an increase in
accounts receivable of $352,000. These items were partially offset by increases
in accounts payable and accrued liabilities of $753,000 and non-cash expenses
and revenues totaling $1.0 million. Cash used in operating activities was $2.1
million during fiscal 2003 primarily due to a net loss of $3.9 million and an
increase in accounts receivable of $177,000 offset by an increase in accounts
payable of $922,000 and non-cash expenses totaling $588,000.

Cash used by investing activities was $194,000, $364,000, and $126,000
in fiscal years 2005, 2004, and 2003, respectively. Cash used by investing
activities during fiscal 2005 was primarily due to capital expenditures of
$153,000. Cash used by investing activities during fiscal 2004 was primarily due
to capital expenditure of $66,000 and acquisitions, net of cash acquired of
$367,000. Cash used by investing activities in fiscal 2003 was primarily due to
capital expenditures of $64,000 and issuance of a note receivable for $97,000
offset by acquisitions, net of cash acquired of $35,000.

Cash provided in financing activities was $2.9 million during fiscal
2005. Cash provided in financing activities was $926,000 during fiscal 2004 and
cash used in financing activities was $490,000 during fiscal 2003. Cash provided
by financing activities during fiscal 2005 was primarily due to proceeds from
the issuance of long-term debt. Cash provided in financing activities during
fiscal 2004 was primarily due to proceeds from the issuance of preferred stock
of $1.5 million and issuance of long-term debt of $500,000. These were partially
offset by the repayment of long-term debt of $559,000 and $212,000 in financing
costs. Cash used in financing activities during fiscal 2003 was due to the
repayment of debt and capital leases of $510,000.

ACTIVITIES RELATED TO ACQUISITIONS AND CAPITAL RAISE ACTIVITIES

In connection with the Company's IPO in March of 1998, the Company
issued notes (the "IPO Notes") to certain shareholders who had provided capital
prior to the IPO. Those amended IPO Notes matured on April 1, 2005. Subsequent
to March 31, 2005, many of the IPO Note holders agreed to extend the maturity
date and accept installment payments that are due during the year ended March
31, 2006 at an interest rate of 10%. The total outstanding principal balance on
these IPO Notes is $282,000 as of March 31, 2005.

In March 2002, the Company completed a private placement offering (the
"Convertible Note Offering") raising capital of $5,775,000 that was used to
extinguish an existing line of credit. Under the terms of the Convertible Note
Offering, the Company issued unsecured subordinated convertible notes (the
"Convertible Notes"). The Convertible Notes bear interest at the rate of 12% per
annum and require quarterly interest payments, with the principal due at
maturity on March 29, 2012. The holders of the Convertible Notes may convert the
principal into shares of the Company's common stock at the fixed price of $1.00
per share. The Company may force redemption by conversion of the principal into
common stock at the fixed conversion price, if at any time the 20 trading day
average closing price of the Company's common stock exceeds $3.00 per share. The
notes are subordinated to any present or future senior indebtedness. As a part
of the Convertible Note Offering the Company also issued warrants to purchase
5,775,000 shares of the Company's common stock for an exercise price of $3.00
per share. Those warrants expired on March 29, 2005 without exercise. The fair
value of the warrants was estimated using a Black-Scholes pricing model with the
following assumptions: contractual and expected life of three years, volatility
of 75%, dividend yield of 0%, and a risk-free rate of 3.87%. A discount to the
Convertible Notes of $1,132,000 was recorded using this value, which is being
amortized to interest expense over the 10-year term of the Convertible Notes. As
the carrying value of the notes is less than the conversion value, a beneficial
conversion feature of $1,132,000 was calculated and recorded as an additional
discount to the notes and is being amortized to interest expense over the 10
year term of the Convertible Notes. Upon conversion, any remaining discount
associated with the beneficial conversion feature will be expensed in full at
the time of conversion. During fiscal 2005 holders with a principal balance
totaling $150,000 converted their notes into common shares of the Company.

On September 16, 2003, the Company completed its private placement of
convertible preferred stock with detachable warrants. The Company sold 30 units
at $50,000 each and raised a total of $1,500,000. Each unit consisted of 5,000
shares of convertible preferred stock, par value $0.001 and a warrant to
purchase 25,000 shares of common stock. The convertible preferred stock is
convertible into the Company's common stock at a price of $0.50 per share, and
the warrants are immediately exercisable at a price of $1.50 per share with a
three-year term. Accordingly, each share of preferred stock is convertible into
20 shares of common stock and retains a $10 liquidation preference. The Company
pays an 8% dividend to holders of the convertible preferred stock, and the
dividend is cumulative. The convertible preferred stock is non-voting and
non-participating. The shares of convertible preferred stock will not be
registered under the Securities Act of 1933, as amended, and were offered in a
private placement providing exemption from registration. The cash proceeds of
the private placement of convertible preferred stock was allocated pro rata
between the relative fair values of the preferred stock and warrants at issuance
using the Black-Scholes valuation model for valuing the warrants. The aggregate
value of the warrants and the beneficial conversion discount of $247,000 are
considered a deemed dividend in the calculation of loss per share. During the
2004 fiscal year, holders of 22,500 shares of preferred stock converted those
shares into 450,000 shares of the Company's common stock. The underlying common
stock that would be issued upon conversion of the preferred stock and upon
exercise of the associated warrants have been registered with the SEC and may be
sold pursuant to a resale prospectus dated May 24, 2004.

In February of 2004, the Company completed a private placement offering
raising capital of $500,000 that was used for general corporate purposes. Under
the terms of the offering, the Company issued unsecured subordinated convertible
notes that have a term of 24 months (subject to adjustment in certain events),
and the notes are subordinated to any present or future senior indebtedness. The
notes bear interest at the rate of 8% per annum and require quarterly payments
of interest only, with the principal due at maturity on February 12, 2006. In
May and June of 2004 holders with a principal balance totaling $500,000
converted their notes into 714,285 common shares of the Company. The underlying
common stock issued upon conversion of the notes have been registered with the
SEC and may be sold pursuant to a resale prospectus dated May 24, 2004.

In April of 2004, the Company completed a private placement offering
raising capital of $4,250,000 that provided the Company $3.8 million of net
proceeds. Under the terms of this offering, the Company issued $3,187,000 in
unsecured senior notes and 1,634,550 shares of common stock of the Company. The
senior notes were issued as a series of notes pursuant to a unit purchase and
agency agreement. The senior notes are unsecured, non-convertible, and the
purchasers received no warrants. The senior notes bear interest at a rate of 10%
per annum and accrued interest was due and payable on a quarterly basis
beginning July 15, 2004, with principal due at maturity on July 15, 2007. The
senior notes are redeemable by the Company at 100% of the principal value at any
time after July 15, 2005. The senior notes are unsecured obligations of the
Company but are senior in right of payment to all existing and future
indebtedness of the Company.

CONTRACTUAL OBLIGATIONS

The following schedule details all of the Company's
indebtedness and the required payments related to such obligations at March 31,
2005 (IN THOUSANDS):

DUE IN DUE IN YEARS
LESS THAN DUE IN DUE IN YEAR FOUR AND DUE AFTER
TOTAL ONE YEAR YEAR TWO THREE FIVE FIVE YEARS
---------- ---------- ---------- ---------- ---------- ----------
Long term debt ..................... $ 9,707 $ 885 $ 7 $ 3,190 $ -- $ 5,625
Capital lease obligations .......... 227 196 31 -- -- --
Interest Expense ................ 5,493 1,031 994 768 1,350 1,350
Operating lease obligations ........ 1,418 724 561 133 -- --
Base salary commitments
under employment
agreements ...................... 1,049 650 399 -- -- --
---------- ---------- ---------- ---------- ---------- ----------
Total contractual obligations ...... $ 17,894 $ 3,486 $ 1,992 $ 4,091 $ 1,350 $ 6,975
========== ========== ========== ========== ========== ==========

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The Company's discussion and analysis of its financial condition and
results of operations are based upon its consolidated financial statements,
which have been prepared in accordance with accounting principles generally
accepted in the United States of America. The preparation of these consolidated
financial statements in conformity with accounting principles generally accepted
in the United States of America requires management to make estimates and
judgments that affect the reported amounts of assets, liabilities, revenues and
expenses, and related disclosure of contingent assets and liabilities. The more
significant areas requiring use of estimates relate to revenue recognition,
accounts receivable and notes receivable valuation reserves, realizability of
intangible assets, realizability of deferred income tax assets, and the
evaluation of contingencies and litigation. Management bases its estimates on
historical experience and on various other assumptions that are believed to be
reasonable under the circumstances. The results of such estimates form the basis
for making judgments about the carrying values of assets and liabilities that
are not readily apparent from other sources. Actual results may materially
differ from these estimates under different assumptions or conditions.

Management believes the following critical accounting policies affect
its more significant judgments and estimates used in the preparation of its
consolidated financial statements.

REVENUE RECOGNITION

Our revenues are generally classified into three main categories:
license revenue, software and audio service revenue and maintenance and
professional service revenue. License revenue is generated from the sale of our
iLinc suite of Web conferencing software on a software purchase model basis and
from the sale of our off-the-shelf courseware, primarily the online Bridge
(Mini-MBA) program. Software and audio service revenue is generated from the
sale of our iLinc Suite of Web conferencing software on an Application Service
Provider ("ASP") model basis, the sale of our iLinc Suite software on a
per-minute basis, and includes all revenue from the provision of audio
conferencing services, as well as, all service contracts that might include
hosting and training services. Maintenance and professional service revenue is
generated from the sale of maintenance contracts related to our iLinc suite of
Web conferencing software on a purchase model basis, when hosted by the
customer, and from the sale of professional services that are associated with
our custom content development services.

Sales of Software Licenses

Because we offer the iLinc Suite software in one of two forms, the
first being a purchase model and the second being an ASP or per-minute model, we
have separate revenue recognition policies applicable to each licensing model.
With each sale of our Web conferencing products and services, we execute written
contracts with our customers that govern the terms and conditions of each
software license sale, hosting agreement, maintenance and support agreement, and
other services arrangements. We do not typically execute written agreements for
the sale of audio conferencing services.

In connection with the Company's sales of software licenses, whether on
a purchase model basis or periodic license basis, the Company adopted Statement
of Position ("SOP") 97-2 as issued by the American Institute of Certified Public
Accountants. In accordance with SOP 97-2, the Company recognizes revenue from
the sale of software licenses if all of the following conditions are met: first,
there is persuasive evidence of an arrangement with the customer; second, the
product has been delivered to the customer; third, the amount of the fees to be
paid by the customer is fixed or determinable; and, fourth, collection of the
fee is probable.

Each of these factors, particularly the determination of whether a fee
is fixed and determinable and the collectability of the resulting receivable,
requires the application of the judgment and the estimates of management.
Therefore, significant management judgment is utilized and estimates must be
made in connection with the revenue we recognize in any accounting period. We
analyze various factors, including a review of the nature of the license or
product sold, the terms of each specific transaction, the vendor specific
objective evidence of the elements required by SOP 97-2, any contingencies that
may be present, our historical experience with like transactions or with like
products, the creditworthiness of the customer, and other current market and
economic conditions. Changes in our judgment based upon these factors and others
could impact the timing and amount of revenue that we recognize, and ultimately
the results of operations and our financial condition. Therefore, the
recognition of revenue is a key component of our results of operations.

At the time of the sale of our software license on a purchase license
basis, we assess whether the fee associated with the transaction is fixed or
determinable based on the payment terms associated with the transaction before
recording immediate revenue recognition, assuming all other elements of revenue
recognition are present. Billings to our customers are generally due within 30
to 90 days, with payment terms up to 120 days available to certain credit worthy
customers. We believe that we will have sufficient history of collecting all
amounts within these normal payment terms and to conclude that the fee is fixed
or determinable at the time of the perpetual license sale.

Under certain circumstances, we have offered payment terms greater than
120 days and up to as much as 12 months to certain customers, for sales
involving our Web conferencing perpetual license products where license revenue
would normally be recognized upon delivery of the product. However, we currently
do not believe that we have sufficient history of selling the iLinc Suite of
products under perpetual license arrangements with extended payment terms
exceeding 120 days, and therefore will record revenue when the payments from the
customer are due, rather than immediately upon delivery of the product and
collection is probable, assuming all other elements of revenue recognition are
present.

Beginning in fiscal 2004, we began offering payment terms of 180 days
and anticipate continuing using those 180-day payment terms related to sales of
our perpetual license products. While we do not at this time believe that we
have sufficient history of selling perpetual licenses with 180-day payment terms
to determine that such fees are fixed and determinable, we do expect to consider
those 180-day payment terms to be normal payment terms for certain well
capitalized customers when we have such a history, and accordingly, at that time
will include those sales in revenue when the perpetual license sale occurs
(again assuming all other aspects of revenue recognition are present). We
consider all arrangements with payment terms longer than 180 days not to be
fixed or determinable and for arrangements involving the extended payment terms
exceeding 180 days, revenue recognition occurs when payments are due and
collection is probable, assuming all other elements of revenue recognition are
present.

In addition, in assessing whether collection is probable or not for a
given transaction, and therefore whether we should recognize the revenue, we
make estimates regarding the creditworthiness of the customer. Initial
creditworthiness is assessed through internal credit check processes, such as
credit applications or third party reporting agencies. Creditworthiness for
transactions to existing customers primarily relies upon a review of their prior
payment history. We do not request collateral or other security from our
customers. If we determine that collection of a fee is not reasonably assured,
we defer the fee and recognize revenue at the time collection becomes reasonably
assured, which is generally upon the receipt of payment or other change in
circumstance.

Sales of Concurrent Licenses on an ASP and Per-Minute Basis

Historically and on a continuing basis, a majority of our license
revenue has been generated under the software purchase model basis, with revenue
recognized based on a one-time sale of a perpetual license. In addition to that
purchase model software sale, we also offer a more flexible concurrent
connection seat license and a pay-per-minute usage based model. Under our ASP
model, a customer may subscribe to a certain number of concurrent connections or
seats for a fixed period, often a year. Under this ASP method, we recognize the

revenue associated with these monthly, fixed-fee subscription arrangements each
month on a straight line basis over the term of the agreement. Other customers
choose to avoid annual commitments and instead use our Web conferencing and
audio conferencing products and services based upon a per-minute or usage-based
pricing model. Per-minute customers may also include those customers on an ASP
model that incur overage fees for usage in excess of the permitted number of
seats or minutes in excess of the minimum commitment. The per-minute fees that
include overage fees are charged at the end of each month and recorded as
revenue at the end of each month as the services are provided. Customers with
contractually established minimum per-minute fees are assessed the greater of
the established minimum or the actual usage at the end of each month. Customers
wishing to avoid monthly commitments may use the e-commerce portion of our Web
site that permits the use of our Web conferencing services on a pay-per-use
basis, with no monthly minimum, purchasing the services and paying for those
services online by credit card.

Sales of Maintenance, Hosting, and other Related Services

The Company offers with each sale of its software products a software
maintenance, upgrade, and support arrangement. These contracts may be elements
in a multiple-element arrangement or may be sold in a stand-alone basis.
Revenues from maintenance and support services are recognized ratably on a
straight-line basis over the term that the maintenance service is provided.
Maintenance contracts typically provide for 12-month terms with maintenance
contracts available up to 36 months. The Company typically charges 15% to 18%
for a 12-month contract with discounts available for longer term agreements. The
Company also typically charges 5% to 10% for hosting of purchase model software
sales for customers who do not wish to install and host the iLinc Suite on their
own premises or that of a co-location facility. Charges for hosting are likewise
spread ratably over the term of the hosting agreement, with the typical hosting
agreement having a term of 12 months, with renewal on an annual basis.

Revenues from consulting, training, and education services are
recognized either as the services are performed, ratably over a subscription
period, or upon completing a project milestone if defined in the agreement.
These consulting, training, and education services, are not considered essential
to the functionality of our products as these services do not alter the product
capabilities, do not require specialized skills, and are often performed by the
customer or our VAR's customers without access to those services.

Implementation, consulting, training, translation, and other event-type
services may also be sold in conjunction with the sale of our software products.
Those services are generally recognized as the services are performed or earlier
when all other revenue recognition criteria have been met. Although the Company
may provide implementation, training, and consulting services on a time and
materials basis, a significant portion of these services have been provided on a
fixed-fee basis.

Should the sale of our software involve an arrangement with multiple
elements (for example, the sale of a software license along with the sale of
maintenance and support to be delivered over the contract period), we allocate
revenue to each component of the arrangement using the residual-value method
based on the fair value of the undelivered elements. We defer revenue from the
arrangement equivalent to the fair value of the undelivered elements and
recognize the remaining amount at the time of the delivery of the product or
when all other revenue recognition criteria have been met. Fair values for the
ongoing maintenance and support obligations are based upon separate sales of
renewals of maintenance contracts. Fair value of services, such as training or
consulting, is based upon separate sales of these services to other customers.
Thus, these types of arrangements require us to make judgments about the fair
value of undelivered arrangements.

Sales of Custom Content Development Services

A component of our maintenance and professional services revenue is
derived from custom content development services. The sale of custom content
development services often involves the execution of a master service agreement
and corresponding work orders describing the deliverable due, the costs
involved, the project milestones, and the payments required. For contracts and
revenues related exclusively to custom content development services, the Company
recognizes revenue and profit as work progresses on custom content service
contracts using the percentage-of-completion method. This method relies on
estimates of total expected contract revenue and costs as each job progresses
throughout the relevant contract period. The Company follows this method since
reasonably dependable estimates of the costs applicable to various stages of a
custom content service contract can be made. Recognized revenues and profit are
subject to revisions as the custom content service contract progresses to
completion. Revisions in profit estimates are charged to income in the period in
which the facts that give rise to the revision become known. Customers sometimes

request modifications to projects in progress which may result in significant
revisions to cost estimates and profit recognition, and the Company may not be
successful in negotiating additional payments related to the changes in scope of
requested services. Should this arise, the provision for any estimated losses on
uncompleted custom content service contracts are made in the period in which
such losses become evident. There were no such losses at March 31, 2005 for any
custom content development services. For arrangements requiring customer
acceptance, revenue is deferred until the earlier of the end of the acceptance
period or until written notice of acceptance is received from the customer.

Sales by VAR's and Agents

The Company has engaged organizations within the United States of
America and in 12 other countries that market and sell its products and services
through their sales distribution channels that are value added resellers
(VAR's). The VAR's primarily sell, on a non-exclusive basis, our iLinc suite of
Web conferencing products and predominately sell purchase-model perpetual
licenses for installation and hosting by the VAR's customer. The Company's VAR
contracts have terms of one to two years and are automatically renewed for an
additional like term unless either party terminates the agreement for breach or
other financial reasons. Each VAR purchases the product from the Company and
resells the product to its customers. Under those VAR agreements, the Company
records only the amount paid by the VAR as revenue and recognizes revenue when
all revenue recognition criteria have been met. The Company also engages
organizations that act as mere agents or distributors of its products
("Agents"), without title passing to the Agent and with the Agent only receiving
a commission on the consummation of the sale to our customer. The Company
records revenue on sales by Agents on a gross basis before commissions due to
the Agent and only when all revenue recognition criteria are met as would be
with a sale by the Company directly to a customer not involving an agent.

Sales Reserves

The sales reserve is an estimate for losses on receivables resulting
from customer credits, cancellations and terminations and is recorded, if at
all, as a reduction in revenue at the time of the sale. Increases to sales
reserve are charged to revenue, reducing the revenue otherwise reportable. The
sales reserve estimate is based on an analysis of the historical rate of
credits, cancellations, and terminations. The accuracy of the estimate is
dependent on the rate of future credits, cancellations, and terminations being
consistent with the historical rate. If the rate of actual credits,
cancellations, and terminations is different than the historical rate, revenue
would be different from what was reported. As of March 31, 2005, we believe that
an accrual for sales reserves was appropriate, and will continue to assess the
adequacy of the sales reserve account balance on a quarterly basis.

Allowance for Doubtful Accounts

We record an allowance for doubtful accounts to provide for losses on
accounts receivable due to customer credit risk. Increases to the allowance for
doubtful accounts are charged to general and administrative expense as bad debt
expense. Losses on accounts receivable due to financial distress or failure of
the customer are charged to the allowance for doubtful accounts. The allowance
estimate is based on an analysis of the historical rate of credit losses. The
accuracy of the estimate is dependent on the future rate of credit losses being
consistent with the historical rate. If the rate of future credit losses is
greater than the historical rate, then the allowance for doubtful accounts may
not be sufficient to provide for actual credit losses.

The allowance for doubtful accounts is, as of March 31, 2005, $84,000
and is based on our historical collection experience. Any adjustments to these
accounts are reflected in the income statement for the current period, as an
adjustment to revenue in the case of the sales reserve and as a general and
administrative expense in the case of the allowance for doubtful accounts.

SOFTWARE DEVELOPMENT COSTS

The Company accounts for software development costs in accordance with
Statements of Financial Accounting Standards ("SFAS") No. 86, "Accounting for
the Costs of Computer Software to be Sold, Leased or Otherwise Marketed,"
whereby costs for the development of new software products and substantial
enhancements to existing software products are expensed as incurred until
technological feasibility has been established, at which time any additional
costs are capitalized. Technological feasibility is established upon completion
of a working model. Costs of maintenance and customer support are charged to
expense when related revenue is recognized or when those costs are incurred,
whichever occurs first. Software development costs incurred subsequent to the
establishment of technological feasibility have not been significant to date,
and all software development costs have been charged to research and development
expense in the accompanying consolidated statements of operations.

INTANGIBLE ASSETS

On April 1, 2002, the Company adopted SFAS No. 142, "Goodwill and Other
Intangible Assets" and as a result, the Company's goodwill is no longer
amortized. SFAS No. 142 requires that goodwill be tested annually (or more
frequently if impairment indicators arise) for impairment. Upon initial
application of SFAS No. 142, the Company determined there was no impairment of
goodwill. The Company has established the date of March 31 on which to value its
goodwill.

The Company has made acquisitions of companies having operations or
technology in areas within its strategic focus and has recorded goodwill and
other intangible assets associated with its acquisitions. Future adverse changes
in market conditions or poor operating results of the underlying acquired
operations could result in losses or an inability to recover the carrying value
of the goodwill and other intangible assets thereby possibly requiring an
impairment charge in the future. The Company, based on a third party full scope
valuation with a valuation date of March 31, 2004, indicated that impairment of
that goodwill and intangible assets was not required. Based upon that third
party valuation and further analysis performed, the Company's management
believes no such impairment exists at March 31, 2005.

Debt issuance costs are amortized using the effective interest rate
method over the term of the related debt obligations.

Other intangibles primarily consist of the Quisic and LearnLinc
purchase consideration that was allocated to purchased software and customer
relationship intangibles. Such other intangibles are amortized over their
expected benefit period of 24 to 36 months.

INCOME TAXES

The Company utilizes the liability method of accounting for income
taxes in accordance with SFAS No. 109 "Accounting for Income Taxes." Under this
method, deferred taxes are determined based on differences between the financial
reporting and tax basis of assets and liabilities and are measured using the
enacted marginal tax rates currently in effect when the differences reverse.

The Company has recorded a full valuation allowance to reduce the
carrying value of its net deferred tax assets because it has concluded that it
is more likely than not that it will not be realized. The Company has considered
future taxable income and ongoing prudent and feasible tax planning strategies
in assessing the need for the valuation allowance. In the event the Company was
to determine that it would be able to realize its deferred tax assets in the
future in excess of its net recorded amount, an adjustment to the deferred tax
asset would increase net income in the period such a determination was made.

STOCK-BASED COMPENSATION

In December 2002, the FASB issued SFAS No. 148, "ACCOUNTING FOR
STOCK-BASED COMPENSATION - TRANSITION AND DISCLOSURE - AN AMENDMENT TO SFAS NO.
123." SFAS No. 148 provides alternative methods of transition for a voluntary
change to the fair value based method on accounting for stock-based employee
compensation. The Company has adopted the disclosure provisions of SFAS No. 123
and accordingly the implementation of SFAS No. 148 did not have a material
affect on the Company's consolidated financial position or results of
operations.

In December 2004, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 123R, "Share-Based Payment" ("SFAS 123R"). Under this new
standard, companies will no longer be able to account for share-based
compensation transactions using the intrinsic method in accordance with APB 25.
Instead, companies will be required to account for such transactions using a
fair-value method and to recognize the expense over the service period. SFAS
123R will be effective for periods beginning after June 15, 2005 and allows for
several alternative transition methods. The Company expects to adopt SFAS 123R
in its second quarter of fiscal 2006 on a prospective basis, which will require
recognition of compensation expense for all stock option or other equity-based
awards that vest or become exercisable after the effective date. We are

currently assessing the impact of this proposed Statement on our share-based
compensation programs, however, we expect that the requirement to expense stock
options and other equity interests that have been or will be granted to
employees will increase our operating expenses and result in lower earnings per
share.

GUARANTEES AND INDEMNIFICATIONS

In November 2002, the Financial Accounting Standards Board ("FASB")
issued FASB Interpretation ("FIN") No. 45 "Guarantor's Accounting and Disclosure
Requirements for Guarantees, including Indirect Guarantees of Indebtedness of
Others -- an interpretation of FASB Statements No. 5, 57 and 107 and rescission
of FIN 34." The following is a summary of the Company's agreements that the
Company has determined are within the scope of FIN No. 45.

The Company provides a 90-day warranty for certain of its products.
Historically, the Company's performance under the warranty has been minimal, and
as such, no warranty accrual has been provided for in the Company's consolidated
financial statements.

Under its bylaws, the Company has agreed to indemnify its officers and
directors for certain events or occurrences arising as a result of the officers
or directors serving in such capacity. The term of the indemnification period is
for the officer or director's lifetime. The maximum potential amount of future
payments the Company could be required to make under these indemnification
agreements is unlimited. However, the Company has a director and officer
liability insurance policy that limits its exposure and enables it to recover a
portion of any future amounts paid. As a result of its insurance policy
coverage, the Company believes the estimated fair value of these indemnification
agreements is minimal and has no liabilities recorded for these agreements as of
March 31, 2005.

The Company enters into indemnification provisions under (i) its
agreements with other companies in its ordinary course of business, typically
with business partners, contractors, and customers, landlords and (ii) its
agreements with investors. Under these provisions the Company generally
indemnifies and holds harmless the indemnified party for losses suffered or
incurred by the indemnified party as a result of the Company's activities or, in
some cases, as a result of the indemnified party's activities under the
agreement. The maximum potential amount of future payments the Company could be
required to make under these indemnification provisions is unlimited. The
Company has not incurred material costs to defend lawsuits or settle claims
related to these indemnification agreements. As a result, the Company believes
the estimated fair value of these agreements is minimal. Accordingly, the
Company has no liabilities recorded for these agreements as of March 31, 2005.

RECENT ACCOUNTING PRONOUNCEMENTS

ADDITIONAL RISK FACTORS THAT MAY AFFECT OUR OPERATING RESULTS AND THE MARKET
PRICE OF OUR COMMON STOCK

You should carefully consider the risks described below. The risks and
uncertainties described below are not the only ones we face. If any of the
following risks actually occur, our business, financial condition or results of
operations could be materially and adversely affected. In that case, the trading
price of our common stock could be adversely affected.

WE HAVE A LIMITED OPERATING HISTORY, WHICH MAKES IT DIFFICULT TO EVALUATE OUR
BUSINESS.

We have a limited operating history in the Web conferencing and audio
conferencing business. While the organizations that we have acquired have been
engaged in their respective business for over five years, we only recently
acquired those assets and have undertaken to integrate their assets into our
operations at varying levels. Since the acquisition of these businesses, we have
made significant changes to our product mix and service mix, our growth
strategies, our sales and marketing plans, and other operational matters. As a
result, it may be difficult to evaluate an investment in our company. Given our
recent investment in technology, we cannot be certain that our business model
and future operating performance will yield the results that we intend. In
addition, the competitive and rapidly changing nature of the Web conferencing
and audio conferencing markets makes it difficult for us to predict future
results. Our business strategy may be unsuccessful and we may be unable to
address the risks we face.

WE FACE RISKS INHERENT IN INTERNET-RELATED BUSINESSES AND MAY BE UNSUCCESSFUL IN
ADDRESSING THESE RISKS.

We face risks frequently encountered by companies in new and rapidly
evolving markets such as Web conferencing and audio conferencing. We may fail to
adequately address these risks and, as a consequence, our business may suffer.
To address these risks among others, we must successfully introduce and attract
new customers to our products and services; successfully implement our sales and
marketing strategy to generate sufficient sales and revenues to achieve or
sustain operations; foster existing relationships with our existing customers to
provide for continued or recurring business and cash flow; and, successfully
address and establish new products and technologies as new markets develop. We
may not be able to sufficiently access, address, and overcome risks inherent in
our business strategy.

OUR QUARTERLY OPERATING RESULTS ARE UNCERTAIN AND MAY FLUCTUATE SIGNIFICANTLY.

Our operating results have varied significantly from quarter to quarter
and are likely to continue to fluctuate as a result of a variety of factors,
many of which we cannot control. Factors that may adversely affect our quarterly
operating results include: the size and timing of product orders; the mix of
revenue from custom services and software products; the market acceptance of our
products and services; our ability to develop and market new products in a
timely manner and the market acceptance of these new products; the timing of
revenues and expenses relating to our product sales; and, the timing of revenue
recognition. Expense levels are based, in part, on expectations as to future
revenue and to a large extent are fixed in the short term. To the extent we are
unable to predict future revenue accurately, we may be unable to adjust spending
in a timely manner to compensate for any unexpected revenue shortfall.

WE HAVE SIGNIFICANT OPERATING LOSSES, HAVE LIMITED FINANCIAL RESOURCES, AND MAY
NOT BECOME PROFITABLE.

We have incurred substantial operating losses and have limited
financial resources at our disposal. We have long-term obligations that we will
not be able to satisfy without additional debt and/or equity capital and/or
ultimately generating profits and cash flows from our Web conferencing and audio
conferencing operations. If we are unable to achieve profitability in the near
future, we will face increasing demands for capital and liquidity. We may not be
successful in raising additional debt or equity capital and may not become
profitable in the short term or not at all. As a result, we may not have
sufficient financial resources to satisfy our obligations as they come due in
the short term.

OUR AUDITORS HAVE EXPRESSED SUBSTANTIAL DOUBT AS TO OUR ABILITY TO CONTINUE AS A
GOING CONCERN.

Our consolidated financial statements have been prepared on a basis
which assumes that we will continue as a going concern and which contemplates
the realization of our assets and the satisfaction of our liabilities and
commitments in the normal course of business. We have a significant working
capital deficiency, and have historically suffered substantial recurring losses
and negative cash flows from operations. These factors, among others, have
caused our auditors to conclude in their report that there is substantial doubt
as to our ability to continue as a going concern. Our plans with regard to these
factors include continued development, marketing, and licensing of our Web
Conferencing and audio conferencing products and services through both internal
growth and acquisition and the obtainment of additional capital. Although we
continue to pursue these plans, there is no assurance that we will be successful
in obtaining sufficient revenues from our products and services to provide
adequate cash flows to sustain operations. Our continuation is dependent on our
ability to raise additional equity or debt capital, to increase our Web

conferencing and audio conferencing revenues, to generate positive cash flows
from operations and to achieve profitability. The consolidated financial
statements do not include any adjustments related to the recoverability of
assets and classification of liabilities that might result from the outcome of
this uncertainty.

LISTING QUALIFICATIONS MAY NOT BE MET.

The American Stock Exchange's continued listing standards require that
the Company maintain stockholder's equity of at least $4.0 million if the
Company has losses from continuing operations and/or net losses in three of its
four most recent fiscal years. The Company has sustained losses in three of its
four most recent fiscal years and therefore must maintain at stockholder's
equity of at least $4.0 million. As of the date of this Report, the Company did
not have at least $4.0 million in stockholder's equity. If now or in the future,
the Company fails to maintain a sufficient level of stockholder's equity in
compliance with those and other listing standards of the American Stock Exchange
then the Company would be required to submit a plan to the American Stock
Exchange describing how it intended to regain compliance with the requirements.

DILUTION TO EXISTING STOCKHOLDERS IS LIKELY TO OCCUR UPON ISSUANCE OF SHARES WE
HAVE RESERVED FOR FUTURE ISSUANCE.

On March 31, 2005, 25,577,287 shares of our common stock were issued, of
which 1,432,412 were held in treasury, and 14,101,637 additional shares of our
common stock were reserved for issuance. The issuance of these additional shares
will reduce the percentage ownership of existing stockholders in the Company.
The existence of these reserved shares coupled with other factors, such as the
relatively small public float, could adversely affect prevailing market prices
for our common stock and our ability to raise capital through an offering of
equity securities.

THE LOSS OF THE SERVICES OF OUR SENIOR EXECUTIVES AND KEY PERSONNEL WOULD LIKELY
CAUSE OUR BUSINESS TO SUFFER.

Our success depends to a significant degree on the performance of our
senior management team. The loss of any of these individuals could harm our
business. We do not maintain key person life insurance for any officers or key
employees other than on the life of James M. Powers, Jr., our Chairman,
President and CEO, with that policy providing a death benefit to the Company of
$1.0 million. Our success also depends on the ability to attract, integrate,
motivate and retain additional highly skilled technical, sales and marketing,
and professional services personnel. To the extent we are unable to attract and
retain a sufficient number of additional skilled personnel, our business will
suffer.

OUR INTELLECTUAL PROPERTY MAY BECOME SUBJECT TO LEGAL CHALLENGES, UNAUTHORIZED
USE OR INFRINGEMENT, ANY OF WHICH COULD DIMINISH THE VALUE OF OUR PRODUCTS AND
SERVICES.

Our success depends in large part on our proprietary technology. If we
fail to successfully enforce our intellectual property rights, the value of
these rights, and consequently, the value of our products and services to our
customers, could diminish substantially. It may be possible for third parties to
copy or otherwise obtain and use our intellectual property or trade secrets
without our authorization, and it may also be possible for third parties to
independently develop substantially equivalent intellectual property. Currently,
we do not have patent protection in place related to our products and services.
Litigation may be necessary in the future to enforce our intellectual property
rights, to protect trade secrets or to determine the validity and scope of the
proprietary rights of others. While we have not received any notice of any claim
of infringement of any of our intellectual property, from time to time we may
receive notice of claims of infringement of other parties' proprietary rights.
Such claims could result in costly litigation and could divert management and
technical resources. These types of claims could also delay product shipment or
require us to develop non-infringing technology or enter into royalty or
licensing agreements, which agreements, if required, may not be available on
reasonable terms, or at all.

COMPETITION IN THE WEB CONFERENCING AND AUDIO CONFERENCING SERVICES MARKET IS
INTENSE AND WE MAY BE UNABLE TO COMPETE SUCCESSFULLY, PARTICULARLY AS A RESULT
OF RECENT ANNOUNCEMENTS FROM LARGE SOFTWARE COMPANIES.

The markets for Web conferencing and audio conferencing products and
services are relatively new, rapidly evolving and intensely competitive.
Competition in our market will continue to intensify and may force us to reduce
our prices, or cause us to experience reduced sales and margins, loss of market

share and reduced acceptance of our services. Many of our competitors have
larger and more established customer bases, longer operating histories, greater
name recognition, broader service offerings, more employees and significantly
greater financial, technical, marketing, public relations, and distribution
resources than we do. We expect that we will face new competition as others
enter our market to develop Web conferencing and audio conferencing services.
These current and future competitors may also offer or develop products or
services that perform better than ours. In addition, acquisitions or strategic
partnerships involving our current and potential competitors could harm us in a
number of ways.

FUTURE REGULATIONS COULD BE ENACTED THAT EITHER DIRECTLY RESTRICT OUR BUSINESS
OR INDIRECTLY IMPACT OUR BUSINESS BY LIMITING THE GROWTH OF INTERNET-BASED
BUSINESS AND SERVICES.

As commercial use of the Internet increases, federal, state, and
foreign agencies could enact laws or adopt regulations covering issues such as
user privacy, content, and taxation of products and services. If enacted, such
laws or regulations could limit the market for our products and services.
Although they might not apply to our business directly, we expect that laws or
rules regulating personal and consumer information could indirectly affect our
business. It is possible that such legislation or regulation could expose us to
liability which could limit the growth of our Web conferencing and audio
conferencing products and services. Such legislation or regulation could dampen
the growth in overall Web conferencing usage and decrease the Internet's
acceptance as a medium of communications and commerce.

WE DEPEND LARGELY ON ONE-TIME SALES TO GROW REVENUES WHICH MAKE OUR REVENUES
DIFFICULT TO PREDICT.

While audio conferencing provides a more recurring revenue base, a high
percentage of our revenue is attributable to one-time purchases by our customers
rather than long term recurring conferencing ASP type contracts. As a result,
our inability to continue to obtain new agreements and sales may result in lower
than expected revenue, and therefore, harm our ability to achieve or sustain
operations or profitability on a consistent basis, which could also cause our
stock price to decline. Further, because we face competition from larger
better-capitalized companies, we could face increased downward pricing pressure
that could cause a decrease in our gross margins. Additionally, our sales cycle
varies depending on the size and type of customer considering a purchase.
Potential customers frequently need to obtain approvals from multiple decision
makers within their company and may evaluate competing products and services
before deciding to use our services. Our sales cycle, which can range from
several weeks to several months or more, combined with the license purchase
model makes it difficult to predict future quarterly revenues.

OUR OPERATING RESULTS MAY SUFFER IF WE FAIL TO DEVELOP AND FOSTER OUR VALUE
ADDED RESELLER OR DISTRIBUTION RELATIONSHIPS.

We have an existing channel and distribution network that provides
growing revenues and contributes to our high margin software sales. These
distribution partners are not obligated to distribute our services at any
particular minimum level. As a result, we cannot accurately predict the amount
of revenue we will derive from our distribution partners in the future. The
inability of our distribution partners to sell our products to their customers
and increase their distribution of our products could result in significant
reductions in our revenue, and therefore, harm our ability to achieve or sustain
profitability on a consistent basis.

SALES IN FOREIGN JURISDICTIONS BY US AND OUR INTERNATIONAL DISTRIBUTOR NETWORK
MAY CAUSE COSTS THAT ARE NOT ANTICIPATED.

We continue to expand internationally through our value added reseller
network and OEM partners. We have limited experience in international operations
and may not be able to compete effectively in international markets. We face
certain risks inherent in conducting business internationally, such as:

o our inability to establish and maintain effective distribution
channels and partners;
o the varying technology standards from country to country;
o our inability to effectively protect our intellectual property
rights or the code to our software;
o our inexperience with inconsistent regulations and unexpected
changes in regulatory requirements in foreign jurisdictions;

o language and cultural differences;
o fluctuations in currency exchange rates;
o our inability to effectively collect accounts receivable; or
o our inability to manage sales and other taxes imposed by
foreign jurisdictions.

THE GROWTH OF OUR BUSINESS SUBSTANTIALLY DEPENDS ON OUR ABILITY TO SUCCESSFULLY
DEVELOP AND INTRODUCE NEW SERVICES AND FEATURES IN A TIMELY MANNER.

We acquired our Web conferencing software and business in November of
2002 and we acquired our audio conferencing business in June of 2004. With our
focus on those products and services, our growth depends on our ability to
continue to develop new features, products, and services around that software
and product line. We may not successfully identify, develop, and market new
products and features in a timely and cost-effective manner. If we fail to
develop and maintain market acceptance of our existing and new products to
offset our continuing development costs, then our net losses will increase and
we may not be able to achieve or sustain profitability on a consistent basis.

IF WE FAIL TO OFFER COMPETITIVE PRICING, WE MAY NOT BE ABLE TO ATTRACT AND
RETAIN CUSTOMERS.

Because the Web conferencing market is relatively new and still
evolving, the prices for these services are subject to rapid and frequent
changes. In many cases, businesses provide their services at significantly
reduced rates, for free or on a trial basis in order to win customers. Due to
competitive factors and the rapidly changing marketplace, we may be required to
significantly reduce our pricing structure, which would negatively affect our
revenue, margins and our ability to achieve or sustain profitability on a
consistent basis. We have an existing channel and distribution network that
provides growing revenues and contributes to our high margin software sales.
These distribution partners are not obligated to distribute our services at any
particular minimum level. As a result, we cannot accurately predict the amount
of revenue we will derive from our distribution partners in the future. The
inability of our distribution partners to sell our products to their customers
and increase their distribution of our products could result in significant
reductions in our revenue, and therefore, harm our ability to achieve or sustain
profitability on a consistent basis.

IF WE ARE UNABLE TO COMPLETE OUR ASSESSMENT AS TO THE ADEQUACY OF OUR INTERNAL
CONTROLS OVER FINANCIAL REPORTING AS REQUIRED BY SECTION 404 OF THE
SARBANES-OXLEY ACT OF 2002, INVESTORS COULD LOSE CONFIDENCE IN THE RELIABILITY
OF OUR FINANCIAL STATEMENTS, WHICH COULD RESULT IN A DECREASE IN THE VALUE OF
OUR COMMON STOCK.

As directed by Section 404 of the Sarbanes-Oxley of 2002, the
Securities and Exchange Commission adopted rules requiring public companies to
include in their annual reports on Form 10-K a report of management on their
company's internal control over financial reporting, including management's
assessment of the effectiveness of their company's internal control over
financial reporting as of the company's fiscal year end. In addition, the
accounting firm auditing a public company's financial statements must also
attest to and report on management's assessment of the effectiveness of the
company's internal control over financial reporting as well as the operating
effectiveness of the company's internal controls. There is a risk that we may
not comply with all of its requirements. If we do not timely complete our
assessment or if our internal controls are not designed or operating effectively
as required by Section 404, our accounting firm may either disclaim an opinion
as it is related to management's assessment of the effectiveness of its internal
controls or may issue a qualified opinion on the effectiveness of the Company's
internal controls. If our accounting firm disclaims its opinion or qualifies its
opinion as to the effectiveness of our internal controls, then investors may
lose confidence in the reliability of our financial statements, which could
cause the market price of our common stock to decline.

WE MAY ACQUIRE OTHER BUSINESSES THAT COULD NEGATIVELY AFFECT OUR OPERATIONS AND
FINANCIAL RESULTS AND DILUTE EXISTING STOCKHOLDERS.

We may pursue additional business relationships through acquisition
which may not be successful. We may have to devote substantial time and
resources in order to complete acquisitions and we therefore may not realize the
benefits of those acquisitions. Further, these potential acquisitions entail
risks, uncertainties and potential disruptions to our business. For example, we
may not be able to successfully integrate a company's operations, technologies,
products and services, information systems, and personnel into our business.
These risks could harm our operating results and could cause our stock price to
decline.

OUR CURRENT STOCK COMPENSATION EXPENSE NEGATIVELY IMPACTS OUR EARNINGS, AND WHEN
WE ARE REQUIRED TO REPORT THE FAIR VALUE OF EMPLOYEE STOCK OPTIONS AS AN EXPENSE
IN CONJUNCTION WITH THE NEW ACCOUNTING STANDARDS, OUR EARNINGS WILL BE ADVERSELY
AFFECTED, WHICH MAY CAUSE OUR STOCK PRICE TO DECLINE.

Under our current accounting practice, stock compensation expense is
recorded on the date of the grant only if the current market price of the
underlying stock exceeds the exercise price. Beginning with the fiscal quarter
ended September 30, 2005, we will be required to report all employee stock
options as an expense based on a change in the accounting standards and our
earnings will be negatively impacted, which may cause our stock price to decline
and increase our anticipated net losses.

WE ARE EXPOSED TO RISKS RELATING TO THE EFFECTIVENESS OF OUR INTERNAL CONTROLS

On August 11, 2004, the Company's independent registered public
accountants orally notified the Company's Audit Committee that they had
identified significant deficiencies regarding the Company's internal controls.
The deficiencies noted were lack of sufficient management oversight over and the
proper segregation of duties of the accounting department. On November 12, 2004,
the Company's independent registered public accountants orally notified the
Company's Audit Committee that they had identified a material weakness regarding
the Company's internal controls. The material weakness noted was the lack of
sufficient control over the sales order and revenue recognition process.

Following the August 11, 2004 notification regarding significant
deficiencies in accounting controls related to management oversight and proper
segregation of duties in the accounting department, the Company took the
following actions:

o The Company hired a new CFO and a new controller replacing the
interim-CFO and replacing the VP of Finance;
o The Company hired a new A/P clerk and added a dedicated A/R
clerk to supplement the accounting staff, further segregating
functions to the extent possible in a small organization;
o The Company restructured the roles of the new controller in
combination with a change in the reporting procedures for the
A/P clerk and A/R clerk to strengthen the reporting structures
and internal control procedures;
o The Company implemented new sign-off procedures for sales
agreements to require multiple party sign-off from both the
sales and finance departments; and
o The Company added to its CRM software the ability to gain
access to view sales contracts and recorded purchase
information in that system as well as the accounting systems.

In response to the November 12, 2004 notification regarding the
material weakness regarding the Company's internal controls, the Company
implemented steps to prevent failure to communicate changes in standard forms of
customer contracts in the future and strengthen the Company's internal controls
related to contract management and its impact on revenue recognition. The
Company has put procedures into place to prevent modification of its standard
form of software license agreements without due and proper notice to all
parties, including the Company's accounting group. Those steps to correct and
prevent this in the future include:

o New controls over the modification of electronic contracts
adding limited password protection;
o The electronic receipt of contracts from customers directly to
both the sales and accounting groups simultaneously;
o The numbering of contracts and order forms to provide a
stronger audit trail;
o The electronic storage of all customers' contracts providing
real-time access;
o The notification of the accounting department by the sales or
legal departments should modification occur; and
o Remedial training of the sales group on the impact of changes
to the software license agreement.
o A further segregation of duties was also implemented to better
control contract workflow as follows:

o A supervisor from the sales team must approve all sales orders
before they are accepted by the sales department, and a
supervisor from the accounting group must approve all orders
that exceed $10,000 in amount before they are accepted as a
valid sale of the company;
o An order processing clerk verifies that the appropriate
Customer and Company authorizations have been obtained;
o The approved sales order is transmitted to the customer
service department for order fulfillment;
o Notification of fulfillment of the order is sent to both the
sales and accounting departments; and
o Before revenue is recognized on any sales order, the
controller verifies that the sales order was properly approved
by the customer and the Company, verifies that changes, if
any, to the standard license agreement have been properly
documented in writing and in the customer's electronic file
and thereafter records revenue based upon the approved and
verified documentation.

The Company believes that the steps it has taken adequately address the
significant deficiencies and material weaknesses identified by the Company's
independent registered public accountants. However, we may experience control
deficiencies or weaknesses in the future, which could adversely impact the
accuracy and timeliness of our future financial reporting and reports and
filings we make with the SEC.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

The following discusses our exposure to market risk related to changes
in interest rates, equity prices and foreign currency exchange rates. Market
risk generally represents the risk of loss that may result from the potential
change in the value of a financial instrument as a result of fluctuations in
interest rates and market prices. We have not traded or otherwise bought and
sold derivatives nor do we expect to in the future. We also do not invest in
market risk sensitive instruments for trading purposes.

We provide our products and services to customers in the United States,
Europe and elsewhere throughout the world. Sales are predominately made in U.S.
Dollars, however, we have sold products that were payable in Euros and Canadian
Dollars. A strengthening of the U.S. Dollar could make our products and services
less competitive in foreign markets.

The primary objective of the Company's investment activity is to
preserve principal while at the same time maximizing yields without
significantly increasing risk. To achieve this objective, the Company maintains
its portfolio of cash equivalents in a variety of money market funds.

As of March 31, 2005, the carrying value of our outstanding convertible
redeemable subordinated notes and unsecured senior notes was approximately $9.1
million at fixed interest rates of 10% to 12%. In certain circumstances, we may
redeem this long-term debt. Our other components of indebtedness bear interest
rates of 5% to 6%. Increases in interest rates could increase the interest
expense associated with future borrowings, if any. We do not hedge against
interest rate increases.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTAL DATA

INDEX TO FINANCIAL STATEMENTS

PAGE(S)
FINANCIAL STATEMENTS: -------
Report of Independent Registered Public Accounting Firm................. 38
Report of Independent Registered Public Accounting Firm................. 39
Consolidated Balance Sheets at March 31, 2005 and 2004.................. 40
Consolidated Statements of Operations
for the years ended March 31, 2005, 2004 and 2003 ................ 41
Consolidated Statements of Shareholders' Equity
for the years ended March 31, 2005, 2004 and 2003.................. 42
Consolidated Statements of Cash Flows
for the years ended March 31, 2005, 2004 and 2003.................. 43
Notes to Consolidated Financial Statements.............................. 44

FINANCIAL STATEMENTS SCHEDULE:
Report of Independent Registered Public Accounting Firm................. 76
Report of Independent Registered Public Accounting Firm................. 77
Schedule II - Valuation and Qualifying Accounts
for the years ended March 31, 2005, 2004 and 2003.................. 78

All other schedules are omitted because they are not applicable.

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
-------------------------------------------------------

To the Stockholders and Board of Directors
of iLinc Communications, Inc. and Subsidiaries:

We have audited the accompanying consolidated balance sheet of iLinc
Communications, Inc. and subsidiaries as of March 31, 2005 and the related
consolidated statements of operations, shareholders' equity and cash flows for
the year then ended. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audits 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 our audit
provides 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 iLinc
Communications, Inc. and subsidiaries as of March 31, 2005, and the consolidated
results of its operations and cash flows for the year then ended, in conformity
with accounting principles generally accepted in the United States of America.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 2 to the
consolidated financial statements, the Company has a significant working capital
deficiency and has suffered substantial recurring losses and negative cash flows
from operations. These matters, among others, raise substantial doubt about the
Company's ability to continue as a going concern. Management's plans in regard
to these matters are described in Note 2. The consolidated financial statements
do not include any adjustments that might result from the outcome of this
uncertainty.

/s/ Epstein, Weber & Conover, PLC
Scottsdale, Arizona
June 24, 2005

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
-------------------------------------------------------

The Board of Directors and Shareholders
iLinc Communications, Inc. and Subsidiaries

We have audited the accompanying consolidated balance sheet of iLinc
Communications, Inc. and its subsidiaries (the "Company") as of March 31, 2004,
and the related consolidated statements of operations, stockholders' equity and
cash flows for each of the two years then ended. 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 the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audits 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, 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 financial position of iLinc
Communications, Inc. and its subsidiaries as of March 31, 2004, and the results
of their operations and their cash flows for each of the two years then ended,
in conformity with accounting principles generally accepted in the United States
of America.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 2 to the
consolidated financial statements, the Company has a significant working capital
deficiency and has suffered substantial recurring losses and negative cash flows
from operations. These matters, among others, raise substantial doubt about the
Company's ability to continue as a going concern. Management's plans in regard
to these matters are described in Note 2. The long-term continuation of the
Company is dependent on the Company's ability to raise additional equity or debt
capital, to increase its revenues, to generate positive cash flows from
operations and to achieve profitability. The consolidated financial statements
do not include any adjustments that might result from the outcome of this
uncertainty.

/s/ BDO Seidman, LLP

Costa Mesa, California
May 21, 2004

ILINC COMMUNICATIONS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT SHARE DATA)

MARCH 31, MARCH 31,
2005 2004
------------ ------------

ASSETS
Current assets:
Cash and cash equivalents ........................................ $ 532 $ 292
Accounts receivable, net of allowance for doubtful
accounts of $84 and $24, respectively .......................... 1,949 1,097
Note receivable .................................................. 25 25
Prepaid expenses and other current assets ........................ 69 108
------------ ------------
Total current assets ......................................... 2,575 1,522

Property and equipment, net ...................................... 1,221 310
Goodwill ......................................................... 10,797 9,190
Intangible assets, net ........................................... 2,504 1,061
Note receivable .................................................. -- 25
Other assets ..................................................... 18 51
Assets of discontinued operations ................................ 114 301
------------ ------------
Total assets ................................................. $ 17,229 $ 12,460
============ ============

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current portion of long-term debt ............................... $ 885 $ 961
Accounts payable and accrued liabilities ........................ 4,731 2,301
Current portion of capital lease liabilities .................... 196 289
Deferred revenue ................................................ 1,014 1,084
------------ ------------
Total current liabilities .................................... 6,826 4,635

Long-term debt, less current maturities, net of discount of
$2,120 and $1,960, respectively .............................. 6,702 4,444
Capital lease liabilities, less current maturities ............... 31 15
------------ ------------
Total liabilities ............................................ 13,559 9,094
------------ ------------

Commitments and contingencies

Shareholders' Equity:
Preferred stock, $.001 par value, 10,000,000 shares
authorized, 127,500 and 150,000 shares issued and
outstanding, liquidation preference of $1,275,000
and $1,500,000, respectively .................................. -- --
Common stock, $.001 par value, 100,000,000 shares
authorized, 25,577,287 and 19,257,304 issued, respectively .... 26 19
Additional paid-in capital ...................................... 42,175 36,395
Accumulated deficit ............................................. (37,123) (31,640)
Less: 1,432,412 treasury shares at cost ......................... (1,408) (1,408)
------------ ------------
Total shareholders' equity ................................... 3,670 3,366
------------ ------------

Total liabilities and shareholders' equity ................... $ 17,229 $ 12,460
============ ============

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL STATEMENTS.

ILINC COMMUNICATIONS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE DATA)

YEAR ENDED YEAR ENDED YEAR ENDED
MARCH 31, 2005 MARCH 31, 2004 MARCH 31, 2003
---------------- ---------------- ----------------

Revenues
Licenses ................................................... $ 3,274 $ 2,240 $ 446
Software and audio services ................................ 5,052 1,195 1,117
Maintenance and professional services ...................... 2,043 2,471 2,513
---------------- ---------------- ----------------
Total revenue .......................................... 10,369 5,906 4,076
---------------- ---------------- ----------------

Cost of revenues
Licenses ................................................... 154 219 1
Software and audio services ................................ 3,799 526 816
Maintenance and professional services ...................... 792 1,248 353
Amortization of acquired developed technology .............. 451 233 109
---------------- ---------------- ----------------
Total cost of revenues ................................... 5,196 2,226 1,279
---------------- ---------------- ----------------

Gross profit .................................................. 5,173 3,680 2,797
---------------- ---------------- ----------------

Operating expenses
Research and development ................................... 1,545 1,034 2,260
Sales and marketing ........................................ 4,078 2,202 1,846
General and administrative ................................. 2,924 1,831 1,363
---------------- ---------------- ----------------
Total operating expenses ................................. 8,547 5,067 5,469
---------------- ---------------- ----------------
Loss from operations .......................................... (3,374) (1,387) (2,672)
---------------- ---------------- ----------------

Interest expense .............................................. (1,934) (1,233) (1,228)
Interest income and other ..................................... 25 6 11
Net gain on settlement of debt and other obligations .......... 82 349 --
Gain (loss) on foreign currency translation ................... 2 (28) --
---------------- ---------------- ----------------
(1,825) (906) (1,217)
---------------- ---------------- ----------------

Loss from continuing operations before income taxes ........... (5,199) (2,293) (3,889)
Income tax expense ............................................ -- -- --
---------------- ---------------- ----------------

Loss from continuing operations ............................... (5,199) (2,293) (3,889)
Income (loss) from discontinued operations .................... (128) 275 133
---------------- ---------------- ----------------

Net loss ...................................................... (5,327) (2,018) (3,756)
Preferred stock dividends ..................................... (105) (75) --
Imputed preferred stock dividends ............................. -- (247) --
---------------- ---------------- ----------------

Income (loss) available to common shareholders ................ $ (5,432) $ (2,340) $ (3,756)
================ ================ ================

Earnings (loss) per common share, basic and diluted
From continuing operations ................................. $ (0.23) $ (0.16) $ (0.25)
From discontinued operations ............................... -- 0.02 0.01
---------------- ---------------- ----------------
Net earnings (loss) per common share ....................... $ (0.23) $ (0.14) $ (0.24)
================ ================ ================

Number of shares used in calculation of earnings (loss)
per share basic and diluted: ................................ 23,179 16,743 15,710
================ ================ ================

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL STATEMENTS.

ILINC COMMUNICATIONS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
(IN THOUSANDS)

CONVERTIBLE TOTAL
PREFERRED STOCK COMMON STOCK ADDITIONAL SHARE-
-------------------- -------------------- PAID - IN ACCUMULATED TREASURY HOLDERS'
SHARES AMOUNT SHARES AMOUNT CAPITAL DEFICIT STOCK EQUITY
-------- ---------- --------- --------- --------- --------- --------- ---------
Balances, April 1, 2002 ............... -- $ -- 15,281 $ 15 $ 31,336 $(25,544) $ (1,141) $ 4,666

Options exercise Vesting of
restricted stock grant ................ -- -- 24 -- 20 -- -- 20
Issuance of common stock in
connection with Quisic acquisition .... -- -- 2,000 2 1,838 -- -- 1,840
Escrow shares returned in
connection with the ThoughtWare
acquisition ......................... -- -- (365) -- (507) -- -- (507)
Vesting of restricted stock grant ..... -- -- -- -- 51 -- -- 51
Restoration of shares previously
reflected as cancelled ............. -- -- 65 -- 110 -- (110) --
Other ................................. -- -- 13 -- 6 -- -- 6
Net loss .............................. -- -- -- -- -- (3,756) -- (3,756)
-------------------------------------------------------------------------------------------
Balances, March 31, 2003 .............. -- -- 17,018 17 32,854 (29,300) (1,251) 2,320

Issuances of common stock ............. -- -- 25 -- 14 -- -- 14
Repricing of warrants Vesting of
restricted stock grant .............. -- -- -- -- 12 -- -- 12
Vesting of restricted stock grant ..... -- -- -- -- 40 -- -- 40
Issuance of convertible preferred
stock in private placement (net
of expenses of $212) ............... 150 -- -- -- 1,288 -- -- 1,288
Convertible subordinated notes
converted to common stock ........... -- -- 1,572 2 1,099 -- -- 1,101
Convertible redeemable
subordinated notes converted to
common stock ....................... -- -- 150 -- 150 -- -- 150
Beneficial conversion feature
associated with convertible
redeemable notes ...................... -- -- -- -- 214 -- -- 214
Debt and accrued liability
converted to common stock ............. -- -- 492 -- 456 -- -- 456
Preferred stock dividends ............. -- -- -- -- -- (75) -- (75)
Warrant grant ......................... -- -- -- -- 21 -- -- 21
Affiliate Practice terminations ....... -- -- -- -- -- -- (157) (157)
Imputed preferred stock dividends ..... -- -- -- -- 247 (247) -- --
Net loss .............................. -- -- -- -- -- (2,018) -- (2,018)
-------------------------------------------------------------------------------------------
Balances, March 31, 2004 .............. 150 -- 19,257 19 36,395 (31,640) (1,408) 3,366

Glyphics acquisition .................. -- -- 2,819 3 2,760 -- -- 2,763
Warrant expense ....................... -- -- -- -- 90 -- -- 90
Vesting of restricted stock grant ..... -- -- -- -- 40 -- -- 40
Issuance of common stock in
private placement (net of
expenses) .......................... -- -- 1,635 2 1,734 (51) -- 1,685
Convertible notes converted to
common stock ....................... -- -- 714 1 493 -- -- 494
Preferred stock conversions ........... (23) -- 450 -- -- -- -- --
Debt converted to common stock ........ -- -- 551 -- 583 -- -- 583
Preferred stock dividends ............. -- -- -- -- -- (105) -- (105)
Stock option exercises ................ -- -- 151 1 80 -- -- 81
Net loss .............................. -- -- -- -- -- (5,327) -- (5,327)
-------------------------------------------------------------------------------------------
Balances, March 31, 2005 .............. 127 $ -- 25,577 $ 26 $ 42,175 $(37,123) $ (1,408) $ 3,670
===========================================================================================

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE CONSOLIDATED FINANCIAL STATEMENTS.

ILINC COMMUNICATIONS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)

FOR THE YEAR FOR THE YEAR FOR THE YEAR
ENDED MARCH 31, ENDED MARCH 31, ENDED MARCH 31,
2005 2004 2003
--------------- --------------- ---------------

Cash flows from continuing operating activities:
Loss from continuing operations .................................. $ (5,199) $ (2,293) $ (3,889)
Adjustments to reconcile loss from continuing operations to
cash provided by (used in) continuing operating activities:
Provision for (recovery of) bad debts ......................... 212 (148) 148
Loss on disposal of fixed assets .............................. 6 -- --
Depreciation and amortization ................................. 1,657 462 250
Warrant expense ............................................... 90 33 --
Stock compensation expense .................................... 40 40 51
Net gain on settlement of debt and other obligations .......... (82) (349) --
Accretion of debt discount to interest expense ................ 676 292 226
Stock issued for contingent compensation ...................... -- 300 --
Changes in operating assets and liabilities, net of
business acquisitions:
(Increase) in accounts receivable ........................... (450) (352) (177)
Decrease (increase) in prepaid expenses and other current
Assets .................................................... 39 (76) 55
Decrease (increase)in other assets .......................... 13 5 (45)
Increase in accounts payable and accrued liabilities ........ 465 753 922
Decrease (increase) in deferred revenue ..................... (85) 267 357
--------------- --------------- ---------------
Net cash used in operating activities .................... (2,618) (1,066) (2,102)
--------------- --------------- ---------------

Cash flows from investing activities:
Capital expenditures .......................................... (153) (66) (64)
Acquisitions, net of cash acquired ............................ 4 (367) 35
Acquisition royalty earnout ................................... (70) -- --
Deferred acquisitions costs ................................... -- 44 --
Repayment (issuance) of notes receivable ...................... 25 25 (97)
--------------- --------------- ---------------
Net cash used in investing activities .................... (194) (364) (126)
--------------- --------------- ---------------

Cash flows from financing activities:
Proceeds from issuance of preferred stock ..................... -- 1,500 --
Preferred stock dividends ..................................... (105) (75) --
Proceeds from issuance of long term debt ...................... 4,250 500 --
Stock issuance expense ........................................ -- 14 --
Proceeds from exercise of stock options ....................... 81 -- 20
Repayment of long-term debt ................................... (514) (559) (393)
Repayment of capital lease liabilities ........................ (328) (242) (117)
Financing costs incurred ...................................... (448) (212) --
--------------- --------------- ---------------
Net cash provided by (used in) financing activities ...... 2,936 926 (490)
--------------- --------------- ---------------

Cash flows from continuing operations ............................ 124 (504) (2,718)
Cash flows from discontinued operations .......................... 116 387 1,629
--------------- --------------- ---------------

Net change in cash and cash equivalents .................. 240 (117) (1,089)

Cash and cash equivalents, beginning of period ................... 292 409 1,498
--------------- --------------- ---------------

Cash and cash equivalents, end of period ......................... $ 532 $ 292 $ 409
=============== =============== ===============

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THE FINANCIAL STATEMENTS.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION AND NATURE OF OPERATIONS

Headquartered in Phoenix, Arizona, iLinc Communications, Inc. is a
leading provider of Web conferencing, audio conferencing and collaboration
software and services. The Company develops and sells software that provides
real-time collaboration and training using Web-based tools. Our four-product
iLinc Suite, led by LearnLinc (which also includes MeetingLinc, ConferenceLinc,
and SupportLinc), is an award winning virtual classroom, Web conferencing and
collaboration suite of software. With its Web collaboration, conferencing and
virtual classroom products, the Company provides simple, reliable and
cost-effective tools for remote presentations, meetings and online events. The
Company's software is based on a proprietary architecture and code that finds
its origins as far back as 1994, in what the Company believes to be the
beginnings of the Web collaboration industry. Versions of the iLinc Suite have
been translated into six languages, and it is currently available in version
7.7. The Company's customers may choose from several different pricing options
for the iLinc Suite, and may receive its products on a stand-alone basis or
integrated with one or a number of its other award-winning products, depending
upon their needs. Uses for the four-product suite of Web collaboration software
include online business meetings, sales presentations, training sessions,
product demonstrations and technical support assistance. The Company sells its
software solutions to large and medium-sized corporations inside and outside of
the Fortune 1000, targeting certain vertical markets. The Company markets its
products using a direct sales force and a distribution channel consisting of
agents and value added resellers. The Company allows customers to choose between
purchasing a perpetual license or subscribing to a term license to its products,
providing for flexibility in pricing and payment methods.

The Company began operations in March of 1998. Its formation included the
simultaneous rollup of fifty private businesses and an initial public offering.
The Company's initial goals included providing training enhancement services
over the Internet using a browser based system. In 2002, the Company began
shifting its focus away from its legacy business, settling on its current focus
on Web conferencing and audio conferencing and in doing so ultimately changed
its name to iLinc Communications, Inc. in February 2004.

2. BASIS OF PRESENTATION

The Company's consolidated financial statements have been prepared on a
basis which assumes that it will continue as a going concern and which
contemplates the realization of its assets and the satisfaction of its
liabilities and commitments in the normal course of business.

The Company has a significant working capital deficiency and has
suffered substantial recurring losses and negative cash flows from operations.
These matters, among others, raise substantial doubt about the Company's ability
to continue as a going concern. Management's plan with regard to these matters
include continued development, marketing, and licensing of its Web conferencing
and audio conferencing products and services through both internal growth
through direct and indirect sales efforts and by external growth by acquisition.
Additionally, the Company intends to convert a portion of its debt into equity
that would lessen the burden of principal repayment or interest expense. In
combination with debt reductions through conversion to equity, the Company
intends to raise additional capital through a combination of equity financings
or debt financings. A portion of the Company's plans to address these issues
includes further reductions in overhead or the negotiation of payables from
acquisitions.

Although management continues to pursue these plans, there is no
assurance that the Company will be successful in converting its debt, obtaining
financings, or obtaining sufficient revenues from its products and services to
provide adequate cash flows to sustain operations. The consolidated financial
statements do not include any adjustments related to the outcome of this
uncertainty.

During the year ended March 31, 2004, the Company discontinued its
dental practice management services segment. Accordingly, the Company has
reflected these operations as discontinued and has reclassified the prior year
consolidated financial statements to conform to such presentation. Discontinued
operations are discussed further in Note 3.

3. DISCONTINUED OPERATIONS

Effective January 1, 2004, the Company discontinued its dental practice
management services. In accordance with SFAS 144 "ACCOUNTING FOR IMPAIRMENT ON
DISPOSAL OF LONG-LIVED ASSETS," the Company has restated its historical results
to reflect its dental practice management service business segment as a
discontinued operation.

A summary of the results from discontinued operations for the years
ended March 31, 2005, 2004, and 2003 are as follows:

FOR THE YEARS ENDED MARCH 31,
2005 2004 2003
------------ ------------- ------------
(IN THOUSANDS)

Net revenue................................................... $ -- $ 128 $ 3,129
Operating expenses............................................ -- (87) 3,934
------------ ------------- ------------
Income (loss) from operations................................. -- 215 (805)
Interest expense.............................................. (36) (86) (173)
Interest income............................................... -- 29 197
Gain on termination of service agreements
with Affiliated Practices................................... 42 63 914
Gain on debt forgiveness...................................... 15 54 --
Loss on settlement of capital lease........................... (149) -- --
Tax expense................................................... -- -- --
------------ ------------- ------------
Net income (loss) from discontinued operations................ $ (128) $ 275 $ 133
============ ============= ============

Interest expense of $36,000, $86,000, and $173,000 for fiscal years
2005, 2004, and 2003 were allocated to the discontinued dental practice
management services business segment since it relates to specific debts that
were incurred in order to provide the dental practice management services.

A summary of the assets and liabilities of its discontinued operations
are as follows:

AS OF MARCH 31,
2005 2004
------- -------
(IN THOUSANDS)

Notes receivable, net..................... $ 114 $ 301
Capital lease settlement liability........ $ 263 --

4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

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

USE OF ESTIMATES

The preparation of financial statements in conformity with accounting
principles generally accepted in the United States requires management to make
estimates and judgments that affect the reported amounts of assets, liabilities,
revenues and expenses and related disclosure of contingent assets and
liabilities. The more significant areas requiring use of estimates and judgment
relate to revenue recognition, accounts receivable and notes receivable
valuation reserves, realizability of intangible assets, realizability of
deferred income tax assets and the evaluation of contingencies and litigation.
Management bases its estimates on historical experience and on various other
assumptions that are believed to be reasonable under the circumstances. The
results of such estimates form the basis for making judgments about the carrying
values of assets and liabilities that are not readily apparent from other
sources. Actual results may materially differ from these estimates under
different assumptions or conditions.

REVENUE RECOGNITION

Our revenues are generally classified into three main categories:
license revenue, software and audio service revenue and maintenance and
professional service revenue. License revenue is generated from the sale of its
iLinc suite of Web conferencing software on a software purchase model basis and
from the sale of its off-the-shelf courseware, primarily the online Bridge
(Mini-MBA) program. Software and audio service revenue is generated from the
sale of its iLinc Suite of Web conferencing software on an Application Service
Provider ("ASP") model basis, the sale of its iLinc Suite software on a
per-minute basis, and includes all revenue from the provision of audio
conferencing services, as well as, all service contracts that might include
hosting, and training services Maintenance and professional service revenue is
generated from the sale of maintenance contracts related to its iLinc suite of
Web conferencing software on a purchase model basis, when hosted by the
customer, and from the sale of professional services that are associated with
its custom content development services.

Sales of Software Licenses

Because the Company offers the iLinc Suite software in one of two
forms, the first being a purchase model and the second being an ASP or
per-minute model, we have separate revenue recognition policies applicable to
each licensing model. With each sale of its Web conferencing products and
services, the Company executes written contracts with its customers that govern
the terms and conditions of each software license sale, hosting agreement,
maintenance and support agreement and other services arrangements. The Company
does not typically execute written agreements for the sale of audio conferencing
services.

In connection with the Company's sales of software licenses, whether on
a purchase model basis or periodic license basis, the Company adopted Statement
of Position ("SOP") 97-2 as issued by the American Institute of Certified Public
Accountants. In accordance with SOP 97-2, the Company recognizes revenue from
the sale of software licenses if all of the following conditions are met: First,
there is persuasive evidence of an arrangement with the customer; Second, the
product has been delivered to the customer; Third, the amount of the fees to be
paid by the customer is fixed or determinable; and, Fourth, collection of the
fee is probable.

Each of these factors, particularly the determination of whether a fee
is fixed and determinable and the collectability of the resulting receivable,
requires the application of the judgment and the estimates of management.
Therefore, significant management judgment is utilized and estimates must be
made in connection with the revenue the Company recognizes in any accounting
period. The Company analyzes various factors, including a review of the nature
of the license or product sold, the terms of each specific transaction, the
vendor specific objective evidence of the elements required by SOP 97-2, any
contingencies that may be present, its historical experience with like
transactions or with like products, the creditworthiness of the customer, and
other current market and economic conditions. Changes in its judgment based upon
these factors and others could impact the timing and amount of revenue that the
Company recognizes, and ultimately the results of operations and its financial
condition. Therefore, the recognition of revenue is a key component of its
results of operations.

At the time of the sale of its software license on a purchase license
basis, we assess whether the fee associated with the transaction is fixed or
determinable based on the payment terms associated with the transaction before
recording immediate revenue recognition, assuming all other elements of revenue
recognition are present. Billings to its customers are generally due within 30
to 90 days, with payment terms up to 120 days available to certain credit worthy
customers. The Company believes that it will have sufficient history of
collecting all amounts within these normal payment terms and to conclude that
the fee is fixed or determinable at the time of the perpetual license sale.

Under certain circumstances, the Company has offered payment terms
greater than 120 days and up to as much as 12 months to certain customers, for
sales involving its Web conferencing perpetual license products where license
revenue would normally be recognized upon delivery of the product. However, the
Company currently does not believe that it has sufficient history of selling the
iLinc Suite of products under perpetual license arrangements with extended
payment terms exceeding 120 days, and therefore will record revenue when the
payments from the customer are due, rather than immediately upon delivery of the
product and collection is probable, assuming all other elements of revenue
recognition are present.

Beginning in fiscal 2004, the Company began offering payment terms of
180 days and anticipate continuing using those 180-day payment terms related to
sales of its perpetual license products. While the Company does not at this time
believe that it has sufficient history of selling perpetual licenses with
180-day payment terms to determine that such fees are fixed and determinable,
the Company does expect to consider those 180-day payment terms to be normal
payment terms for certain well capitalized customers when it has such a history,
and accordingly, at that time will include those sales in revenue when the
perpetual license sale occurs (again assuming all other aspects of revenue
recognition are present). The Company considers all arrangements with payment
terms longer than 180 days not to be fixed or determinable and for arrangements
involving the extended payment terms exceeding 180 days, revenue recognition
occurs when payments are due and collection is probable, assuming all other
elements of revenue recognition are present.

In addition, in assessing whether collection is probable or not for a
given transaction, and therefore whether the Company should recognize the
revenue, the Company makes estimates regarding the creditworthiness of the
customer. Initial creditworthiness is assessed through internal credit check
processes, such as credit applications or third party reporting agencies.
Creditworthiness for transactions to existing customers primarily relies upon a
review of their prior payment history. The Company does not request collateral
or other security from its customers. If the Company determines that collection
of a fee is not reasonably assured, it defers the fee and recognize revenues at
the time collection becomes reasonably assured, which is generally upon the
receipt of payment or other change in circumstance.

Sales of Concurrent Licenses on an ASP and Per-minute Basis

Historically and on a continuing basis, a majority of its license
revenue has been generated under the software purchase model basis, with revenue
recognized based on a one-time sale of a perpetual license. In addition to that
purchase model software sale, the Company also offers a more flexible concurrent
connection seat license and a pay-per-minute usage based model. Under its ASP
model, a customer may subscribe to a certain number of concurrent connections or
seats for a fixed period, often a year. Under this ASP method, the Company
recognizes the revenue associated with these monthly, fixed-fee subscription
arrangements each month on a straight line basis over the term of the agreement.
Other customers choose to avoid annual commitments and instead use its Web
conferencing and audio conferencing products and services based upon a
per-minute or usage-based pricing model. Per-minute customers may also include
those customers on an ASP model that incur overage fees for usage in excess of
the permitted number of seats or minutes in excess of the minimum commitment.
The per-minute fees that include overage fees are charged at the end of each
month and recorded as revenue at the end of each month as the services are
provided. Customers with contractually established minimum per-minute fees are
assessed the greater of the established minimum or the actual usage at the end
of each month. Customers wishing to avoid monthly commitments may use the
e-commerce portion of its Web site that permits the use its Web conferencing
services on a pay-per-use basis, with no monthly minimum, purchasing the
services and paying for those services online by credit card.

Sales of Maintenance, Hosting and other Related Services

The Company offers with each sale of its software products a software
maintenance, upgrade and support arrangement. These contracts may be elements in
a multiple-element arrangement or may be sold in a stand-alone basis. Revenues
from maintenance and support services are recognized ratably on a straight-line
basis over the term that the maintenance service is provided. Maintenance
contracts typically provide for 12-month terms with maintenance contracts
available up to 36 months. The Company typically charges 15% to 18% of the
software purchase price for a 12-month contract with discounts available for
longer term agreements. The Company also typically charges 5% to 10% of the
software purchase price for hosting of purchase model software sales for
customers who do not wish to install and host the iLinc Suite on their own
premises or that of a co-location facility. Charges for hosting are likewise
spread ratably over the term of the hosting agreement, with the typical hosting
agreement having a term of 12 months, with renewal on an annual basis.

Revenues from consulting, training and education services are
recognized either as the services are performed, ratably over a subscription
period, or upon completing a project milestone if defined in the agreement.
These consulting, training and education services, are not considered essential
to the functionality of its products as these services do not alter the product
capabilities, do not require specialized skills, and are often performed by the
customer or its VAR's customers without access to those services.

Implementation, consulting, training, translation, and other event type
services may also be sold in conjunction with the sale of its software products.
Those services are generally recognized as the services are performed or earlier
when all other revenue recognition criteria have been met. Although the Company
may provide implementation, training and consulting services on a time and
materials basis, a significant portion of these services have been provided on a
fixed-fee basis.

Should the sale of its software involve an arrangement with multiple
elements (for example, the sale of a software license along with the sale of
maintenance and support to be delivered over the contract period), the Company
allocates revenue to each component of the arrangement using the residual value
method based on the fair value of the undelivered elements. The Company defers
revenue from the arrangement equivalent to the fair value of the undelivered
elements and recognizes the remaining amount at the time of the delivery of the
product or when all other revenue recognition criteria have been met. Fair
values for the ongoing maintenance and support obligations are based upon
separate sales of renewals of maintenance contracts. Fair value of services,
such as training or consulting, is based upon separate sales of these services
to other customers. Thus, these types of arrangements require us to make
judgments about the fair value of undelivered arrangements.

Sales of Custom Content Development Services

A component of its maintenance and professional services revenue is
derived from custom content development services. The sale of custom content
development services often involves the execution of a master service agreement
and corresponding work orders describing the deliverable due, the costs
involved, the project milestones and the payments required. For contracts and
revenues related exclusively to custom content development services, the Company
recognizes revenue and profit as work progresses on custom content service
contracts using the percentage-of-completion method. This method relies on
estimates of total expected contract revenue and costs as each job progresses
throughout the relevant contract period. The Company follows this method since
reasonably dependable estimates of the costs applicable to various stages of a
custom content service contract can be made. Recognized revenues and profit are
subject to revisions as the custom content service contract progresses to
completion. Revisions in profit estimates are charged to income in the period in
which the facts that give rise to the revision become known. Customers sometimes
request modifications to projects in progress which may result in significant
revisions to cost estimates and profit recognition, and the Company may not be
successful in negotiating additional payments related to the changes in scope of
requested services. Should this arise, the provision for any estimated losses on
uncompleted custom content service contracts are made in the period in which
such losses become evident. There were no such losses at March 31, 2005, 2004,
and 2003 for any custom content development services. For arrangements requiring
customer acceptance, revenue is deferred until the earlier of the end of the
acceptance period or until written notice of acceptance is received from the
customer.

Sales by VAR's and Agents

The Company has engaged organizations within the United States of
America and in 12 other countries that market and sell its products and services
through their sales distribution channels that are value added resellers
(VAR's). The VAR's primarily sell, on a non-exclusive basis, its iLinc suite of
Web conferencing products and predominately sell purchase-model perpetual
licenses for installation and hosting by the VAR's customer. The Company's VAR
contracts have terms of one to two years and are automatically renewed for an
additional like term unless either party terminates the agreement for breach or
other financial reasons. Each VAR purchases the product from the Company and
resells the product to its customers. Under those VAR agreements, the Company
records only the amount paid by the VAR as revenue and recognizes revenue when
all revenue recognition criteria have been met. The Company also engages
organizations that act as mere agents or distributors of its products
("Agents"), without title passing to the Agent and with the Agent only receiving
a commission on the consummation of the sale to its customer. The Company
records revenue on sales by Agents on a gross basis before commissions due to
the Agent and only when all revenue recognition criteria are met as would be
with a sale by the Company directly to a customer not involving an agent.

Sales Reserves

dependent on the rate of future credits, cancellations and terminations being
consistent with the historical rate. If the rate of actual credits,
cancellations and terminations is different than the historical rate, revenue
would be different from what was reported. As of March 31, 2005, the Company did
not believe that an accrual for sales reserves was appropriate, but continue to
assess the adequacy of the sales reserve account balance on a quarterly basis.

Allowance for Doubtful Accounts

The Company records an allowance for doubtful accounts to provide for
losses on accounts receivable due to customer credit risk. Increases to the
allowance for doubtful accounts are charged to general and administrative
expense as bad debt expense. Losses on accounts receivable due to financial
distress or failure of the customer are charged to the allowance for doubtful
accounts. The allowance estimate is based on an analysis of the historical rate
of credit losses. The accuracy of the estimate is dependent on the future rate
of credit losses being consistent with the historical rate. If the rate of
future credit losses is greater than the historical rate, then the allowance for
doubtful accounts may not be sufficient to provide for actual credit losses.

The allowance for doubtful accounts for iLinc Web collaboration product
sales is $84,000 and $24,000, respectively, as of March 31, 2005 and 2004 and is
based on its historical collection experience. Any adjustments to these accounts
are reflected in the income statement for the current period, as an adjustment
to revenue in the case of the sales reserve and as a general and administrative
expense in the case of the allowance for doubtful accounts.

SOFTWARE DEVELOPMENT COSTS

The Company accounts for software development costs in accordance with
SFAS No. 86, "Accounting for the Costs of Computer Software to be Sold, Leased
or Otherwise Marketed," whereby costs for the development of new software
products and substantial enhancements to existing software products are expensed
as incurred until technological feasibility has been established, at which time
any additional costs are capitalized. Technological feasibility is established
upon completion of a working model. Costs of maintenance and customer support
are charged to expense when related revenue is recognized or when those costs
are incurred, whichever occurs first. Software development costs incurred
subsequent to the establishment of technological feasibility have not been
significant to date, and all software development costs have been charged to
research and development expense in the accompanying consolidated statements of
operations.

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid debt investments with remaining
maturities of three months or less at the date of acquisition to be cash
equivalents.

The Company maintains cash balances at various financial institutions.
Accounts at each institution are insured by the Federal Deposit Insurance
Corporation up to $100,000. The Company's accounts at these institutions may, at
times, exceed the federally insured limits.

PROPERTY AND EQUIPMENT

Property and equipment are stated at cost. Depreciation is provided
using the straight-line method over the estimated useful life of the various
classes of depreciable assets. During fiscal 2003, the Company changed the
estimated useful life on certain classes of its property and equipment to more
accurately reflect the change in the Company's business. The following classes
of depreciable assets were changed as follows:

Furniture & Fixtures from 7 years to 5 years
Equipment from 7 years to 5 years
Computer Equipment from 5 years to 3 years
Leasehold improvements shorter of 5 years or lease term

Maintenance and repairs are charged to expense whereas renewals and
major replacements are capitalized. Gains and losses from dispositions are
included in continuing operations.

INTANGIBLE ASSETS

The Company has made acquisitions of companies having operations or
technology in areas within its strategic focus and has recorded goodwill and
other intangible assets associated with the acquisitions (see Note 9). Future
adverse changes in market conditions or poor operating results of the underlying
acquired operations could result in losses or an inability to recover the
carrying value of the goodwill and other intangible assets thereby possibly
requiring an impairment charge in the future. Based on a third party full scope
valuation that was performed with the valuation date of March 31, 2004 and
further analysis during fiscal year 2005, the Company's management believes that
no impairment exists at March 31, 2005.

Debt issuance costs, which are included in other intangible assets, are
amortized using the effective interest rate method over the term of the related
debt obligations. At March 31, 2005 and 2004, debt issuance costs, net of
accumulated amortization, were $784,000 and $726,000, respectively. Amortization
of debt issuance costs have been reflected in interest expense in the
accompanying consolidated statements of operations and total $194,000, $104,000,
and $138,000 for the years ended March 31, 2005, 2004, and 2003, respectively.
These intangibles are amortized over their expected lives of 120 months.

Other intangibles primarily consist of the Quisic and LearnLinc
purchase consideration (see Note 9), that was allocated to purchased software
and customer relationship intangibles (see Note 7). Such other intangibles are
amortized over their expected benefit period of 24 to 72 months.

LONG-LIVED ASSETS

The Company reviews for the impairment of long-lived assets whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable. The carrying amount of a long-lived asset is considered
impaired when anticipated undiscounted cash flows expected to result from the
use of the asset and its eventual disposition are less than its carrying amount.
The Company recorded an impairment charge totaling $390,000 for the year ended
March 31, 2003, which is included in net income from discontinued operations for
fiscal 2003. No such impairment charges were recorded for the years ended March
31, 2005 and 2004.

CUSTOMER CONCENTRATIONS

Accounts receivable represent license agreements entered into and
services rendered by the Company with its customers. The Company performs
periodic credit reports before recognizing sales to certain customers, but does
not receive collateral related to the receivables.

Revenues included one customer with transactions approximating 6%, 24%,
and 21% of net revenues for the years ended March 31, 2005, 2004, and 2003,
respectively. Revenues from international customers for the years ended March
31, 2005, 2004, and 2003 approximated $391,000, $975,000, and $107,000,
respectively.

Accounts receivable balances for one customer totaled approximately 7%
at March 31, 2005 and one customer approximated 15% as a percentage of the total
balance outstanding at March 31, 2004.

INCOME TAXES

feasible tax planning strategies in assessing the need for the valuation
allowance. In the event the Company was to determine that it would be able to
realize its deferred tax assets in the future in excess of its net recorded
amount, an adjustment to the deferred tax asset would increase net income in the
period such a determination was made.

STOCK-BASED COMPENSATION

In December 2002, the FASB issued SFAS No. 148, "ACCOUNTING FOR
STOCK-BASED COMPENSATION - TRANSITION AND DISCLOSURE - AN AMENDMENT TO SFAS NO.
123." SFAS No. 148 provides alternative methods of transition for a voluntary
change to the fair value based method on accounting for stock-based employee
compensation. The Company has adopted the disclosure provisions of SFAS No. 123
and accordingly, the implementation of SFAS No. 148 did not have a material
effect on the Company's consolidated financial position or results of
operations.

In December 2004, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 123R, "Share-Based Payment" ("SFAS 123R"). Under this new
standard, companies will no longer be able to account for share-based
compensation transactions using the intrinsic method in accordance with APB 25.
Instead, companies will be required to account for such transactions using a
fair-value method and to recognize the expense over the service period. SFAS
123R will be effective for periods beginning after April 1, 2006 and allows for
several alternative transition methods. The Company expects to adopt SFAS 123R
in its second quarter of fiscal 2006 on a prospective basis, which will require
recognition of compensation expense for all stock option or other equity-based
awards that vest or become exercisable after the effective date. The Company is
currently assessing the impact of this proposed Statement on our share-based
compensation programs, however, it expects that the requirement to expense stock
options and other equity interests that have been or will be granted to
employees will increase its operating expenses and result in lower earnings per
share.

The fair value for options granted was estimated at the date of grant
using a Black-Scholes option pricing model with the following weighted-average
assumptions for the years ended March 31, 2005, 2004, and 2003:

2005 2004 2003
---- ---- ----

Risk free interest rate 4.19 - 4.71% 3.73-4.40% 3.07-4.32%
Dividend yield 0% 0% 0%
Volatility factors of the expected
market price of the Company's
common stock 73-90% 70-139% 41%
Weighted-average expected life of
Options 10 years 5-9 years 5-9 years

For purposes of pro forma disclosures, the estimated fair value of the
options is amortized to expense over the options' vesting period. The Company's
pro forma information follows (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS):

2005 2004 2003
------- ------- -------
Net Income (loss) available to common $(5,432) $(2,340) $(3,756)
shareholders, as reported
Plus: Stock-based employee
compensation expense
included in reported net
income (loss) 40 -- --
Less: Total stock-based
employee compensation
expense determined using fair
value based method (352) (168) (270)
------- ------- -------
Pro forma net income (loss) $(5,744) $(2,508) $(4,026)
======= ======= =======

Earnings (loss) per share
Basic and Diluted - as reported $ (0.23) $ (0.14) $ (0.24)
======= ======= =======
Basic and Diluted - pro forma $ (0.25) $ (0.15) $ (0.26)
======= ======= =======

EARNINGS PER SHARE

Basic earnings per share are computed by dividing net income available
to common stockholders by the weighted-average number of common shares
outstanding for each reporting period presented. Diluted earnings per share are
computed similar to basic earnings per share while giving effect to all
potential dilutive common stock equivalents that were outstanding during each
reporting period. For the 12 months ended March 31, 2005, 2004, and 2003,
options and warrants to purchase 4,524,137, 9,930,519 and 8,498,617 shares of
common stock respectively were excluded from the computation of diluted earnings
per share because of their anti-dilutive effect. Additionally, preferred stock
and debt convertible into 8,175,000 shares of common stock were excluded from
the computation of diluted earnings/loss per share because inclusion of such
would be antidilutive. Furthermore, a restricted stock grant of 450,000 shares
has been excluded from the earnings per share calculations. Lastly, shares of
its common stock currently not reflected as issued and outstanding totaling
704,839 (relating to the Glyphics acquisition and held in escrow pending
determination of the performance requirement and indemnity claims - Note 9) have
been excluded from the computation.

FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amounts of cash and cash equivalents, accounts receivables
and accounts payable approximate fair values due to the short-term maturities of
these instruments. The carrying amounts of the Company's long-term borrowings
and notes receivables (presented in assets both from continuing and discontinued
operations) as of March 31, 2005 and 2004, approximate their fair value based on
the Company's current incremental borrowing rates for similar type of borrowing
arrangements.

GUARANTEES AND INDEMNIFICATIONS

Under its bylaws, the Company has agreed to indemnify its officers and
directors for certain events or occurrences arising as a result of the officer's
or director's serving in such capacity. The term of the indemnification period
is for the officer or director's lifetime. The maximum potential amount of
future payments the Company could be required to make under these
indemnification agreements is unlimited. However, the Company has a director and
officer liability insurance policy that limits its exposure and enables it to
recover a portion of any future amounts paid. As a result of its insurance
policy coverage, the Company believes the estimated fair value of these
indemnification agreements is minimal and has no liabilities recorded for these
agreements as of March 31, 2005.

RECENT ACCOUNTING PRONOUNCEMENTS

several alternative transition methods. The Company expects to adopt SFAS 123R
in its second quarter of fiscal 2006 on a prospective basis, which will require
recognition of compensation expense for all stock option or other equity-based
awards that vest or become exercisable after the effective date. The Company is
currently assessing the impact of this proposed Statement on its share-based
compensation programs, however, we expect that the requirement to expense stock
options and other equity interests that have been or will be granted to
employees will increase its operating expenses and result in lower earnings per
share.

RECLASSIFICATIONS

Certain prior year balances in the consolidated financial statements
have been reclassified to conform to the fiscal 2005 presentation.

5. NOTE RECEIVABLE

Note receivable consisted of the following:

MARCH 31,
----------------------
2005 2004
----------- ----------
(IN THOUSANDS)
Note receivable................................ $ 25 $ 50
Less: allowance for doubtful accounts.......... -- --
----------- ----------
25 50
Less: note receivable, current................. (25) (25)
----------- ----------
$ -- $ 25
=========== ==========
The remaining note receivable bears interest at 6%, with interest
payments due monthly and principal due in one installment on August 1, 2005.

6. PROPERTY AND EQUIPMENT, NET

Property and equipment consisted of the following:

MARCH 31,
-------------------
2005 2004
--------- --------
(IN THOUSANDS)
Furniture and fixtures........................... $ 349 $ 253
Equipment........................................ 294 303
Computer equipment............................... 2,354 691
Leasehold improvements........................... 24 24
--------- --------
Total property and equipment 3,021 1,271
Less: accumulated depreciation................... (1,800) (961)
--------- --------
Property and equipment, net................... $ 1,221 $ 310
========= ========

Depreciation expense for the years ended March 31, 2005, 2004, and 2003
was $845,000, $221,000, and $100,000, respectively.

7. GOODWILL AND INTANGIBLE ASSETS, NET

Goodwill consisted of the following:

MARCH 31,
----------------------
2005 2004
---------- ----------
(IN THOUSANDS)
Goodwill................................... $ 10,797 $ 9,190
========== ==========
The changes in the carrying amount of the goodwill for the years ended
March 31, 2005 and 2004 (IN THOUSANDS):

Balance, March 31, 2003........................ $ 8,823
Mentergy acquisition, royalty accrual....... 367
----------
Balance, March 31, 2004........................ 9,190
Mentergy acquisition, royalty accrual....... 618
Glyphics acquisition......................... 989
----------
Balance, March 31, 2005........................ $ 10,797
==========

MARCH 31, 2005
---------------------------------------------------
WEIGHTED
AVERAGE GROSS
REMAINING CARRYING ACCUMULATED
LIVES AMOUNT AMORTIZATION NET
---------------------------------------------------
(YEARS) (IN THOUSANDS)
AMORTIZED INTANGIBLE ASSETS:
Deferred financing costs 5.84 $ 1,113 $ (329) $ 784
Purchased software 1.92 1,481 (792) 689
Customer relationship 4.46 1,230 (199) 1,031
-----------------------------------------
$ 3,824 $ (1,320) $ 2,504
=========================================

MARCH 31, 2004
---------------------------------------------------
GROSS CARRYING ACCUMULATED
AMOUNT AMORTIZATION NET
---------------------------------------------------
(YEARS) (IN THOUSANDS)
AMORTIZED INTANGIBLE ASSETS:

Deferred financing costs 7.68 $ 887 $ (161) 726
Purchased software 1.50 675 (343) 332
Customer relationship 0.08 32 (29) 3
-----------------------------------------
$ 1,594 $ (533) $ 1,061
===========================================

AGGREGATE AMORTIZATION EXPENSE FOR INTANGIBLES (IN THOUSANDS) :

For the year ended March 31, 2005 $812
For the year ended March 31, 2004 $241
For the year ended March 31, 2003 $150

ESTIMATED AMORTIZATION EXPENSE (IN THOUSANDS):

Fiscal Year
-----------
2006 $ 731
2007 624
2008 414
2009 360
2010 304
Thereafter 71
----------
$2,504
==========

8. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

Accounts payable and accrued liabilities consisted of the following;

MARCH 31,
-------------------
2005 2004
--------- -------
(IN THOUSANDS)

Accounts payable trade.................................. $ 1,771 $ 1,000

Accrued state sales tax................................. 119 40
Accrued interest........................................ 241 204
Amount payable to Quisic shareholders .................. 450 50
Amounts related to acquisitions......................... 315 33
Amounts payable to third party providers................ 1,000 327
Amounts payable to Interactive Alchemy.................. 59 149
Accrued salaries and related benefits................... 422 190
Deferred rent liability................................. 54 80
Lease termination liability............................. -- 171
Liabilities from discontinued operations................ 263 --
Other................................................... 37 57
--------- --------
Total accounts payable and accrued liabilities....... $ 4,731 $ 2,301
========= ========

9. BUSINESS COMBINATIONS

QUISIC CORPORATION

On June 14, 2002, the Company acquired certain assets of Quisic
Corporation ("Quisic"), a California based private Company in exchange for
2,000,000 shares of the Company's common stock and the assumption of $223,000 of
liabilities, together with an additional 500,000 shares of the Company common
stock that were placed into escrow to secure a revenue performance requirement.
That revenue performance target was not achieved and the Company demanded the
return of the shares of common stock. The shareholders of Quisic do not dispute
the right of the Company to obtain those shares. However, since the claims of
the plaintiffs in the Kepner-Tregoe litigation matter assert potential rights to
those shares, the shares were instead tendered to the registry of the trial
court pending resolution of the party's respective claims (Note 14). With the
dismissal of the lawsuit in November 2004 the shares are being returned to the
Company without further claim by the shareholders of Quisic. The operating
results of Quisic have been included in the consolidated operations of the
Company commencing June 17, 2002.

The purchase agreement requires that the Company pay certain contingent
compensation to the seller if during the 5-year period following the closing
certain sales to PBS and others occur. On December 31, 2003, the seller agreed
to convert $300,000 of this contingent amount then due into 333,333 common
shares our common stock at the fair market price of $0.90 per share. As of March
31, 2005, the Company collected an additional $250,000 of funds subject to this
contingent provision, which resulted in accrued contingent payments (See Note
8).

The purchase price has been calculated as follows:
QUISIC
-------------
(IN THOUSANDS)
Issuance of iLinc common stock
valued at $0.92 per share.............................. $ 1,840
Acquisition costs........................................ 100
-------------
Net purchase price, including acquisition costs....... 1,940

Assumed liabilities...................................... 223
-------------
Total purchase price.................................. $ 2,163
=============

The total purchase price has been allocated to assets acquired and
liabilities assumed based upon their estimated fair values in accordance with
SFAS No. 141, "Business Combinations". The excess purchase price over the
estimated fair value of the tangible and identifiable intangible assets acquired
and liabilities assumed has been assigned to goodwill.

The purchase price of Quisic has been allocated as follows:

PURCHASE
PRICE ALLOCATION
----------------
(IN THOUSANDS)
Current assets........................................ $ 186
Property and equipment................................ 75
Goodwill ............................................. 1,695
Identifiable intangible assets ....................... 207
Current liabilities, including deferred revenue....... (323)
Common stock.......................................... (3)
Additional paid-in capital............................ (1,837)
----------------
$ --
================

MENTERGY

Effective November 4, 2002, the Company acquired certain assets of
LearnLinc Corporation, a wholly owned subsidiary of Mentergy, Inc., in exchange
for $500,000 and the assumption of $462,000 of liabilities. In addition, the
Company has agreed to pay a royalty of 20% for all cash revenues collected from
the sale or license of LearnLinc software over a three-year period. The first
$600,000 of sales are not subject to the royalty. The maximum amount due under
the Royalty Agreement is $5,000,000. From the date of acquisition through March
31, 2004, the Company has collected $2.4 million in cash from the sale or
license of iLinc software. The Company accounts for any such amounts to be paid
as additional purchase consideration in accordance with EITF No. 95-8 at the
time related revenues are recognized. The Company has accrued LearnLinc
royalties totaling $872,000 during fiscal year 2005. The operating results of
Mentergy have been included in the consolidated operations of the Company
commencing November 4, 2002.

The purchase price has been calculated as follows:
MENTERGY
--------------
(IN THOUSANDS)

Issuance of debt and payment of cash.......................... $ 500
Acquisition costs............................................. 60
--------------
Net purchase price, including acquisition costs............ 560

Assumed liabilities........................................... 462
--------------
Total purchase price....................................... $ 1,022
==============

The purchase price of Mentergy has been allocated as follows:

PURCHASE
PRICE ALLOCATION
----------------
(IN THOUSANDS)
Current assets........................................ $ 124
Property and equipment................................ 50
Goodwill ............................................. 348
Identifiable intangible assets ....................... 500
Note Payable.......................................... (500)
Current liabilities, including deferred revenue....... (522)
----------------
$ --
================

GLYPHICS CORPORATION

The Company executed an agreement to acquire substantially all
of the assets of and assume certain liabilities of Glyphics, a Utah based,
private company. The acquisition had a stated effective date of June 1, 2004 and
was fully consummated on June 14, 2004. The purchase price of $5.220 million was
based on a multiple of the Glyphics' 2003 annual audio conferencing business
revenues (as defined in the asset purchase agreement). The purchase price was
paid with the assumption of specific liabilities, with the balance paid using
its common stock at the fixed price of $1.05 per share.

In exchange for the assets received, the Company assumed $2.457 million
in debt and issued 2.8 million shares of its common stock at the date of
acquisition. An additional 704,839 shares of the Company's common stock is
currently being held in escrow and is subject to the claims of the Company for:
(1) the amount, if any, that the audited audio conferencing business revenues
(as defined in the asset purchase agreement) earned by the Company during the 12
months after the closing date are less than the audited audio conferencing
business revenues (as defined in the asset purchase agreement) recorded by
Glyphics during the 12 months ending December 31, 2003, (2) the representations
and warranties made by Glyphics' and its shareholders in the asset purchase
agreement, and (3) the amount if any that the liabilities accrued or paid by the
Company are in excess of those specifically scheduled and assumed as part of the
asset purchase agreement. Those contingent escrow shares are contractually
required to be returned to the Company by the escrow agent in the event that
those revenue performance targets and contingent liability requirements are not
achieved. As of March 31, 2005, the Company had accrued certain liabilities in
excess of those scheduled and therefore, may be making a claim against those
shares.

The Glyphics' shareholders receiving its common stock as a
result of the transaction have the right to demand registration of their common
stock upon written notice, one year from the date of the transaction, to the
Company and also have piggyback registration rights should the Company file a
registration statement before the shares are otherwise registered. Operating
results associated with audio conferencing operations are included as of June 1,
2004. The purchase price recorded was calculated as follows:

AMOUNT
-------
Issuance of iLinc's common stock (valued at $0.98 per
share using the five day average closing price) ........... $ 2,763
Assumed liabilities........................................... 2,457
-------
Total purchase price....................................... $ 5,220
=======

The purchase price may change due to the ultimate resolution of
purchase agreement contingencies and the potential recoveries against the shares
held in escrow, if any. At March 31, 2005, the Company believes it will recover
approximately 359,000 shares held in escrow due to the assumption of additional
liabilities of $342,000 greater than scheduled in the purchase agreement.

The total purchase price was allocated to assets acquired, in
accordance with SFAS No. 141 "Business Combinations," based upon estimated fair
market values as determined by an appraisal report obtained from an independent
appraisal firm. The excess purchase price over the estimated fair market value
of the tangible and intangible assets acquired was allocated to goodwill. As
this transaction is intended to qualify as a tax-free acquisition, the tax bases
of the acquired assets remain unchanged. As a result, a deferred tax liability
of $1,132,000 has been established in an amount equal to the Company's statutory
tax rate multiplied by the difference between the allocated book value of
acquired non-goodwill assets and the tax bases of those assets. This increase to

deferred tax liability resulted in a corresponding increase to the acquired
goodwill. However, due to the presence of a valuation allowance against the net
deferred tax asset, a second entry was then recorded to report the impact of the
necessary decrease to the valuation allowance, with the offset being a reduction
in acquired goodwill. The purchase price may change due to the ultimate
resolution of charges against the escrow account, if any. The net result of
these entries was to increase the deferred tax liability and decrease the
valuation allowance by the same amount.

The purchase price of Glyphics has been allocated as follows:

PURCHASE
PRICE ALLOCATION
-------------------
(IN THOUSANDS)
Current assets.................................. $ 618
Property and equipment.......................... 1,609
Goodwill ....................................... 989
Identifiable intangible assets ................. 2,004
Current liabilities............................. (1,347)
Notes payable................................... (753)
Capital leases.................................. (357)
Common stock.................................... (3)
Additional paid-in capital...................... (2,760)
-------------------
Total: $ --
===================

Operating results of Glyphics are included in the accompanying
statement of operations for the year ended March 31, 2005 for the period June 1,
2004 through March 31, 2005. The following unaudited pro forma summary of
condensed financial information presents the Company's combined results of
operations as if the acquisition of Glyphics had occurred at the beginning of
each period presented, after including the impact of certain adjustments
including: (i) elimination of sales between the two companies and (ii) increase
in amortization of the identifiable intangible assets and an increase in
depreciation expense recorded as part of the acquisition.

PRO FORMA
(IN THOUSANDS, EXCEPT PER SHARE DATA)
--------------------------------------------------
YEAR ENDED YEAR ENDED YEAR ENDED
MARCH 31, 2005 MARCH 31, 2004 MARCH 31, 2003
--------------------------------------------------

Revenues ....................................................... $ 10,906 $ 10,026 $ 7,329
Loss from continuing operations ................................ (3,604) (3,157) (5,680)
Net loss from continuing operations ........................... (5,440) (4,773) (6,520)

Loss per basic and diluted share from continuing operations .... $ (0.24) $ (0.25) $ (0.35)

Weighted average shares outstanding:
Basic and diluted .......................................... 23,328 19,562 18,529,000

The pro forma financial information presented does not purport to
indicate what the combined results of operations would have been had the
combination occurred at the beginning of the periods presented or the results of
operations that may be obtained in the future.
58

10. LONG-TERM DEBT

Long-term debt consisted of the following:

MARCH 31,
------------------------
2005 2004
------------ -----------
(IN THOUSANDS)

2002 Convertible redeemable subordinated notes ............................. $ 5,625 $ 5,625
2004 Convertible redeemable subordinated notes -- 500
2004 Senior unsecured promissory notes....................................... 3,187 --
2001 Subordinated promissory notes -- 913
Shareholders' notes payable.................................................. 282 287
Notes payable 613 40
------------ -----------
9,707 7,365

Less: Current portion of long-term debt................................... (885) (961)
Discount........................................................ (1,349) (882)
Beneficial conversion feature................................... (771) (1,078)
------------ -----------
Long-term debt, net of current portion....................................... $ 6,702 $ 4,444
============ ===========

In March 2002, the Company completed a private placement offering (the
"Convertible Note Offering") raising capital of $5,775,000. Under the terms of
the Convertible Note Offering, the Company issued convertible redeemable
subordinated notes and warrants to purchase 5,775,000 shares of the Company's
common stock. These notes bear interest at the rate of 12% per annum and require
quarterly interest payments, with the principal due at maturity on March 29,
2012. The note holders may convert the principal into shares of the Company's
common stock at the fixed price of $1.00 per share. The Company may force
conversion of these notes into shares of the Company's common stock at the fixed
conversion price, if at any time the 20 trading day average closing price of the
Company's common stock exceeds $3.00 per share. These notes are subordinated to
any present or future senior indebtedness with no waiver required. Those
warrants expired on March 29, 2005 without exercise. The exercise price of the
warrants was $3.00 per share. The Company could have forced exercise of the
warrants at the exercise price, if at any time the closing price of the
Company's common stock equaled or exceeded $5.50 per share for 20 consecutive
trading days. The fair value of the warrants was estimated using the
Black-Scholes pricing model with the following assumptions: contractual and
expected life of three years, volatility of 75%, dividend yield of 0%, and a
risk-free rate of 3.87%. The fair value was then used to calculate a discount of
$1,132,000, which is being amortized to interest expense over the ten-year term
of the notes. Since the carrying value of the notes was less than the conversion
value, a beneficial conversion feature of $1,132,000 was calculated and recorded
as an additional discount to the notes and is being amortized as interest
expense over the ten year term of the notes. Upon conversion of these notes, any
remaining discount associated with the beneficial conversion feature will be
expensed in full at the time of conversion. The common stock underlying these
notes was registered with the SEC and may be sold if converted into common stock
pursuant to a resale prospectus dated May 24, 2004. During fiscal 2004 holders
with a principal balance totaling $150,000 converted their notes into 150,000
common shares of the Company.

In April of 2004, the Company completed a private placement offering
with gross proceeds of $4.25 million that provided the Company $3.8 million of
net proceeds. Under the terms of this offering, the Company issued $3,187,000 in
unsecured senior notes and 1,634,550 shares of common stock of the Company. The
senior notes were issued as a series of notes pursuant to a unit purchase and
agency agreement. The senior notes are unsecured, non-convertible, and the
purchasers received no warrants. The placement agent received a commission equal
to 10% of the gross proceeds together with a warrant for the purchase of 163,455
shares of the Company's common stock with an exercise price equal to 120% of the
price paid by investors. The senior notes bear interest at a rate of 10% per
annum and accrued interest is due and payable on a quarterly basis beginning
July 15, 2004, with principal due at maturity on July 15, 2007. The senior notes
are redeemable by the Company at 100% of the principal value at any time after
July 15, 2005. The notes and common stock were issued with a debt discount of
$768,000. The fair value of the warrants was estimated and used to calculate a
discount of $119,000 of which $68,000 was allocated to the notes and $51,000 was
allocated to equity. The total discount allocated to the notes of $836,000 is
being amortized to interest expense over the term of the notes which is
approximately 39 months. The senior notes are unsecured obligations of the
Company but are senior in right of payment to all existing and future
indebtedness of the Company. Individuals and entities participating in this
offering have the right to demand registration of the common stock issued there
from upon written notice to the Company and also have piggyback registration
rights should the company file a registration statement before the shares are
otherwise registered.

In connection with the Company's initial public offering (IPO) in March
of 1998, the Company issued notes to certain shareholders who had provided
capital prior to the IPO. These notes were due in April of 2005 and required
quarterly payments of interest only at the rate of 10%. Subsequent to March 31,
2005, many of the noteholders agreed to extend the maturity date and accept
installment payments that are due during the year ended March 31, 2006. The
outstanding principal balance on these notes is $282,000 as of March 31, 2005.

In connections with repayment of the Company's 2001 subordinated
promissory notes, $320,000 was paid to noteholders and the remaining balance of
$583,000 was converted into 551,000 shares of common stock during the fiscal
year ended March 31, 2005.

In connection with the Company's acquisition of Glyphics (Note 9), the
Company assumed $753,000 in loan obligations, the unpaid balance of which
$613,000 at March 31, 2005 is currently due in the short term. The rates of
interest on such notes range from 5% to 6% per annum. In December 2004, the
Company modified the payment terms on one loan with a principal balance of
$250,000. At March 31, 2005, the principal balance was $159,000. All remaining
payments on this loan are still due within one year. The loan is guaranteed by
two individuals, who were formerly owners of Glyphics, as well as by the
Company. The first individual is an executive vice president as well as a
shareholder of the Company and the second individual is a shareholder of the
Company. In January 2005, in connection with the restructuring of the payments,
the Company issued a warrant for 50,000 shares to the second individual with an
exercise price of $.55. The warrant expires in January 2007. The fair value of
the warrant was estimated using the Black-Scholes pricing model with the
following assumptions: contractual and expected life of two years, volatility of
72%, dividend yield of 0%, and a risk-free rate of 3.1%.

The aggregate maturities of long-term debt excluding capital leases for
each of the next five years subsequent to March 31, 2005 were as follows (IN
THOUSANDS):

2006................................................... $ 885
2007................................................... 7
2008................................................... 3,190
2009................................................... --
2010................................................... --
Thereafter............................................. 5,625
---------
$ 9,707
=========

11. CAPITALIZATION

PREFERRED STOCK

The Company has the authority to issue ten million shares of preferred
stock, par value $.001 per share. On September 16, 2003, the Company completed
its private placement of convertible preferred stock with detachable warrants.
The Company sold 30 units at $50,000 each and raised a total of $1,500,000. Each
unit consisted of 5,000 shares of convertible preferred stock and a warrant to
purchase 25,000 shares of common stock. The convertible preferred stock is
convertible into the Company's common stock at a price of $0.50 per share, and
the warrants are immediately exercisable at a price of $1.50 per share with a
three-year term. Accordingly, each share of preferred stock is convertible into
20 shares of common stock and retains a $10 liquidation preference. The Company
pays an 8% dividend to holders of the convertible preferred stock, and the
dividend is cumulative. The convertible preferred stock is non-voting and
non-participating. The shares of convertible preferred stock will not be
registered under the Securities Act of 1933, as amended, and were offered in a
private placement providing exemption from registration. The cash proceeds of
the private placement of convertible preferred stock was allocated pro-rata
between the relative fair values of the preferred stock and warrants at issuance
using the Black-Scholes valuation model for valuing the warrants. After
allocating the proceeds between the preferred stock and warrant, an effective
conversion price was calculated for the convertible preferred stock to determine
the beneficial conversion discount for each share. During the year ended March
31, 2004, the aggregate value of the warrants and the beneficial conversion
discount of $247,000 are considered a deemed dividend in the calculation of loss
per share. During fiscal 2005, holders of 22,500 shares converted to 450,000
shares of common stock. The underlying common stock that would be issued upon
conversion of the preferred stock and upon exercise of the associated warrants
have been registered with the SEC and may be sold pursuant to a resale
prospectus dated May 24, 2004.

COMMON STOCK

As of March 31, 2005, the Company is authorized to issue 100 million
shares of common stock. The Company has acquired treasury stock from certain
affiliated practices for the payment of receivables and purchase of property and
equipment as a part of its discontinued operations.

PERFORMANCE CRITERIA SHARES VESTED
---------------------------------------------------------------- --------------
Share price trades for $4.50 per share for 20 consecutive days 150,000 shares
Share price trades for $8.50 per share for 20 consecutive days 150,000 shares
Share price trades for $12.50 per share for 20 consecutive days 150,000 shares

In connection with the restricted stock grant, the Company loaned the
chief executive officer $179,000 to fund the immediate tax consequences of the
grant. The Company recognized a $179,000 charge to income at the date of grant.

WARRANTS

On November 19, 2003, the Company issued a warrant to purchase 250,000
shares of common stock to an advisor of the Company in exchange for certain
advisory and consulting services pursuant to a written advisory agreement that
will be provided to the Company over a three-year contractual period. The
warrants are exercisable for shares of the Company's common stock at a price of
$0.40. The warrants contain a provision that prohibited the delivery of shares
even if exercised until after February 5, 2004. The warrants are currently
treated as a variable plan grant; accordingly, the warrants will be revalued at
each quarter end and the portion related to the cumulative expired services
period less prior charges recorded will be recorded as a charge to expense
during the period. The warrants were valued using the Black-Scholes model to
calculate a fair value of $0.73 per share at March 31, 2004. A portion of the
fair value totaling $20,000 was recognized for fiscal 2004. During fiscal 2005,
the remaining balance of the warrants was expensed for $90,000.

12. INCOME TAXES

Significant components of the provision for income taxes were as
follows (IN THOUSANDS):

YEAR ENDED
MARCH 31,
2005
---------
Current tax expense:
Federal .................. $ (2,033)

State .................... (359)
---------
Total current .......... (2,392)
---------
Deferred tax expense:

Federal .................. 2,033

State .................... 359
---------
Total deferred ......... 2,392
---------
Expense for income taxes .... $ --
=========

The Company incurred no tax expense for the years ending March 31, 2004
and 2003 due to the losses incurred in all periods presented.

Significant components of the Company's deferred tax assets
(liabilities) were as follows (IN THOUSANDS):

MARCH 31,
---------------------
2005 2004
--------- ----------
Deferred tax assets:
Reserves for uncollectible accounts......... $ 34 $ 98
Deferred revenue............................ 440 412
Accrued expenses............................ 200 160
Net operating loss carryforward............. 12,418 10,026
Other....................................... -- 19
--------- ----------
Total deferred tax assets................... $ 13,092 10,715
--------- ----------

Deferred tax liabilities:
Glyphics book/tax differences............... (1,132) --
Property and equipment...................... (47) (18)
Intangible assets........................... (199) --
--------- ----------
Total deferred tax liabilities............ (1,378) (18)
--------- ----------

Net deferred tax asset......................... 11,714 10,697
Less: valuation allowance................... (11,714) (10,697)
--------- ----------
Net deferred tax asset...................... $ -- $ --
========= ==========

The differences between the statutory federal tax rate and the
Company's effective tax rate on continuing operations were as follows (IN
THOUSANDS):

YEAR ENDED YEAR ENDED YEAR ENDED
MARCH 31, MARCH 31, MARCH 31,
2005 2004 2003
-------- -------- --------

Tax (benefit) at U.S. Statutory rate (34%) ........... $(1,811) $ (780) $(1,322)

State income taxes (benefit), net of federal tax ..... (319) (62) (167)

Nondeductible expenses and other ..................... (18) (68) (491)

Change in valuation allowance, net ................... 2,148 910 1,980
-------- -------- --------
Total tax expense (benefit) ....................... $ -- $ -- $ --
======== ======== ========

At March 31, 2005, the Company had federal and State of Arizona net
operating loss carry-forwards available to reduce future taxable income of
approximately $32,550,000 and $6,980,000, respectively, which begin to expire in
2018 and 2005, respectively. The Company has certain net operating losses in
other states relating to its acquisitions (see Note 9). The Company is currently
quantifying such net operating losses and evaluating the Company's ability to
use them. The Company recorded a valuation allowance for its entire deferred tax
asset because it concluded it is not likely it would be able to realize the tax
assets due to the lack of profitable operating history of its implementation of
the Web conferencing and audio conferencing business plan.

In accordance with Internal Revenue Code Section 382, the annual
utilization of net operating loss carry-forwards and credits existing prior to a
change in control, as defined, in the Company or a company the Company has
acquired may be substantially limited. Accordingly, the utilization of a
substantial portion of the Company's net operating loss carry-forwards is
limited, such as net operating loss carry-forwards are either related to the
acquisition of ThoughtWare Technologies, Learning-Edge, Inc., Glyphics, and
other acquired entities, or are related to current operations during which
change in control events may have occurred. The net change in the valuation
allowance for the year ended March 31, 2005 was $1,016,000 which includes the
reduction for the $1,132,000 deferred tax liability assumed in the Glyphics
acquisition.

13. STOCK OPTION PLANS AND WARRANTS

The Company grants stock options under its 1997 Stock Compensation Plan
(the "Plan"). The Company recognizes stock-based compensation issued to
employees at the intrinsic value between the exercise price of options granted
and the fair value of stock for which the options may be exercised. However, pro
forma disclosures as if the Company recognized stock-based compensation at the
fair value of the options themselves are presented below.

Under the Plan, as amended, the Company is authorized to issue
3,500,000 shares of common stock pursuant to "Awards" granted to officers and
key employees in the form of stock options.

There were 2,438,018 and 2,282,855 options granted under the Plan, at
March 31, 2005 and 2004, respectively. The Compensation Committee of the Board
of Directors administers the Plan. Stock options granted to employees have a
contractual term of 10 years (subject to earlier termination in certain events)
and have an exercise price no less than the fair market value of the Company's
common stock on the date grant. The options vest at varying rates over a one to
five year period.

Following is a summary of the status of the Company's stock options as
of March 31, 2005:

WEIGHTED
NUMBER OF AVERAGE WEIGHTED AVERAGE
SHARES UNDERLYING EXERCISE FAIR-VALUE OF
OPTIONS PRICES OPTIONS GRANTED
----------------- ----------- ----------------

Outstanding at March 31, 2002................... 1,722,938 1.90

Granted......................................... 383,130 0.65 $ 0.37
================
Exercised....................................... (23,958) 0.81
Forfeited....................................... (246,245) 0.71
Expired......................................... -- --
----------------- -----------
Outstanding at March 31, 2003................... 1,835,865 1.82

Granted......................................... 632,500 0.67 $ 0.56
================
Exercised....................................... -- --
Forfeited....................................... (185,510) 2.64
Expired......................................... -- --
----------------- -----------
Outstanding at March 31, 2004................... 2,282,855 $ 1.43

Granted......................................... 702,900 0.66 $ 0.56
================
Exercised....................................... (151,160) 0.51
Forfeited....................................... (370,688) 0.72
Expired......................................... (25,889) 6.13
----------------- -----------
Outstanding at March 31, 2005................... 2,438,018 $1.32
================= ===========

The following table summarizes information about stock options
outstanding at March 31, 2005:

OPTIONS OUTSTANDING OPTIONS EXERCISABLE
-------------------------------------------- ---------------------
WEIGHTED WEIGHTED
AVERAGE WEIGHTED AVERAGE AVERAGE
NUMBER OF EXERCISE REMAINING CONTRACTUAL NUMBER OF EXERCISE
SHARES PRICE LIFE (YEARS) SHARES PRICE
---------- ----------- --------------------- ----------- --------
$ 0.01 -$ 0.99 1,742,285 $ 0.59 7.53 1,204,954 $ 0.59
$ 1.00 -$ 1.99 118,348 $ 1.54 6.18 98,556 $ 1.64
$ 2.00 -$ 2.99 430,000 $ 2.22 4.28 430,000 $ 2.22
$ 3.00 -$ 8.50 147,385 $ 7.13 3.70 147,385 $ 7.13
---------- ----------
2,438,018 1,880,895
========== ==========

Subsequent to March 31, 2005, the Company granted certain employees
stock options to purchase a total of 250,000 shares of common stock at an
exercise price of $0.38. During the 2005 fiscal year, employees of the Company
exercised stock options representing 151,160 shares of the Company's common
stock, with exercise prices between $0.50 and $0.65 per share, providing $81,000
in capital to the Company.

The following table summarizes information about stock purchase
warrants outstanding at March 31, 2005:

WARRANTS OUTSTANDING WARRANTS EXERCISABLE
----------------------------------------------- ----------------------------
WEIGHTED WEIGHTED
AVERAGE WEIGHTED AVERAGE AVERAGE
NUMBER OF EXERCISE REMAINING CONTRACTUAL NUMBER OF EXERCISE
SHARES PRICE LIFE (YEARS) SHARES PRICE
----------- ------------ ---------------------- --------------- ------------

$ 0.40 -$ 0.40 250,000 $ 0.40 1.64 250,000 $ 0.40
$ 0.42 -$ 0.42 543,182 $ 0.42 6.39 543,182 $ 0.42
$ 0.44 -$ 0.44 132,972 $ 0.44 6.45 132,972 $ 0.44
$ 0.50 -$ 0.50 25,000 $ 0.50 0.75 25,000 $ 0.50
$ 0.55 -$ 0.55 50,000 $ 0.55 1.76 50,000 $ 0.55
$ 0.78 -$ 0.78 163,455 $ 0.78 2.05 163,455 $ 0.78
$ 1.50 -$ 1.50 921,510 $ 1.50 2.39 921,510 $ 1.50
----------- ----------
2,086,119 2,086,119
=========== ==========

14. COMMITMENTS AND CONTINGENCIES

LEASE COMMITMENTS

The Company leases a portion of its property and equipment under the
terms of capital and operating leases. The capital leases bear interest at
varying rates ranging from 5.6% to 15.0% and require monthly payments.

Assets recorded under capital leases, at March 31, 2005, consisted of
the following (IN THOUSANDS):

Cost.................................................. $ 412
Less: accumulated amortization........................ (194)
------------
Total................................................. $ 218
============

Future minimum lease payments under capital leases and non-cancelable
operating leases with initial or remaining terms of one or more years consisted
of the following at March 31, 2005 (IN THOUSANDS):

CAPITAL OPERATING
-------- ---------
Amounts past due................................ $ -- $ --
2006............................................ 205 724
2007............................................ 32 561
2008............................................ -- 133
2009............................................ -- --
2010............................................ -- --
Thereafter...................................... -- --
-------- ---------
Total minimum obligations....................... 237 $ 1,418
=========
Less: amount representing interest.............. (10)
--------
Present value of minimum obligations............ 227
Less: current portion........................... (196)
--------
Long-term obligation at March 31, 2005.......... $ 31
========

The Company incurred rent expense of $569,000, $470,000, and $542,000
in fiscal 2005, 2004, and 2003, respectively. The Company also assumed capital
lease obligations with an aggregate obligation at the time of acquisition of
$357,000. The effective interest rate on these obligations is 5.6% per annum.
Furthermore, in connection with the Glyphics acquisition, the Company assumed an
operating lease of certain facilities in Springville, Utah with a term ending in
January of 2008 and rent at $11,000 per month, which increases to $14,000 per
month.

ROYALTY AGREEMENTS

In conjunction with the acquisition of certain assets from Mentergy,
Inc. ("Mentergy"), the Company agreed to provide a royalty earn-out payment due
upon sales of its Web conferencing products. The royalty earn-out was originally
equal to 20% for all revenues collected from the sale or license of that Web
conferencing software (originally named LearnLinc) over a three-year period
beginning with the closing date of November 4, 2002, with the first $600,000 of
collected revenues not subject to the royalty, and the maximum amount being
$5,000,000. After settling with one of the original Mentergy partners during
fiscal 2005, the royalty has been reduced to 18.7%. The Company accounts for any
such amounts collected as additional purchase consideration in accordance with
EITF 95-8: Accounting for Contingent Consideration Paid to the Shareholders of
an Acquired Enterprise in a Purchase Business Combination at the time such
amounts are accrued as revenue. The Company has accrued Mentergy royalties
totaling $872,000 and $325,000 as of March 31, 2005 and 2004, respectively.

EMPLOYMENT AGREEMENTS

The Company has entered into employment agreements with Mr. Powers, Mr.
Dunn, Mr. Cocozza, Mr. Iannini, Mr. Moulton and Mr. Hodgson. All are or were
officers and Mr. Powers is also Chairman of the Board of Directors. Mr.
Hodgson's employment with the Company ended on March 11, 2005 and his employment
agreement likewise terminated on that date. Each of these agreements provides
for an annual base salary in an amount not less than the initial specified
amount and entitles the employee to participate in all of the Company's
compensation plans. Each agreement establishes a base annual salary and provides
the eligibility for an annual award of bonuses based on the management incentive
compensation plan (as adopted and amended by the Compensation Committee of the
Board of Directors from year to year), and is subject to the right of the
Company to terminate their respective employment at any time without cause. Mr.
Powers and Mr. Dunn's provides for continuous employment for a one-year term
that renews automatically unless otherwise terminated. Mr Dunn's employment
agreement provides a relocation option permitting Mr. Dunn to relocate outside
the corporate offices, and if elected then permits termination by the Company
anytime after six months from the date of that relocation. Mr. Dunn relocated to
Houston in June of 2005. Mr. Cocozza, Mr. Iannini and Mr. Moulton's agreement
provides for continuous employment for a two-year term. Mr. Moulton's agreement
contains a signing bonus of $100,000 payable in installments of $50,000 upon
execution, $25,000 on October 1, 2004 and $25,000 on January 1, 2005. Under each
of the employment agreements, if the Company terminates the employee's
employment without cause (as therein defined), Mr. Powers, Mr. Dunn, Mr.
Iannini, and Mr. Moulton will be entitled to a payment equal to 12 months'
salary and Mr. Cocozza will be entitled to a payment equal to nine months'
salary. Additionally, Mr. Powers, Mr. Dunn and Mr. Iannini's, employment
agreements provide for a severance payment equal to one (1) year's compensation
in the event of termination of employment following a "change in control" of the
Company (as defined therein). Each of the foregoing agreements also contains a
covenant limiting competition with iLinc for one year following termination of
employment except for Mr. Moulton's which limits competition with iLinc for nine
months following termination.

LITIGATION

STOCK EXCHANGE LISTING

The American Stock Exchange's continued listing standards require that
the Company maintain stockholder's equity of at least $4.0 million if the
Company has losses from continuing operations and/or net losses in three of its
four most recent fiscal years. The Company has sustained losses in three of its
four most recent fiscal years, and had less than $4.0 million of stockholder's
equity at March 31, 2005. If now or in the future, the Company fails to maintain
a sufficient level of stockholder's equity in compliance with those and other
listing standards of the American Stock Exchange then the Company would be
required to submit a plan to the American Stock Exchange describing how it
intended to re-gain compliance with the requirements.

15. RELATED PARTY TRANSACTIONS

The vesting of the incentive shares accelerates based on the Company's
share price as follows:

During fiscal 2005, 2004 and 2003, the Company recognized $900, $18,200
and $2,500 respectively of legal expense to the Bogatin law firm of which a
member of the Company's Board of Directors is a partner.

In May of 2003 Barnhill's Buffet purchased 50 LearnLinc Core Licenses
with Voice-over IP and 2- way Live Videoconferencing plus annual maintenance for
$62,000. The remaining balance due under this contract was $0 and $28,000 at
March 31, 2005 and 2004, respectively. The price paid and the payment terms
granted to Barnhill's was consistent with price paid and the terms extended to
other customers of the Company. During fiscal 2005, the Company recorded revenue
of $31,000 in relationship to the maintenance contract for the licenses sold to
Barnhill's Buffet. James M. Powers, Jr. is a co-founder and was a director of
Barnhill's Buffet.

Please refer to other related party transactions discussed in Note 10.

16. SUPPLEMENTAL CASH FLOW INFORMATION

YEAR ENDED YEAR ENDED YEAR ENDED
MARCH 31, MARCH 31, MARCH 31,
2005 2004 2003
---------- ---------- ----------
(IN THOUSANDS)

Cash paid
Interest ....................................................... $1,010 $1,047 $ 849

Income taxes ................................................... -- -- --
Supplemental information on non-cash transactions

Subordinated notes, Series A conversion into common shares ..... -- 849 --

Debt conversion into common shares ............................. 583 156 --
Convertible redeemable subordinated notes converted into
common shares ................................................ 494 150 --

Issuance of common stock in connection with acquisitions ....... 2,763 -- 1,840

Issuance of notes payable in connection with acquisitions ...... -- -- 250

Accrued interest capitalized to notes payable .................. -- -- 93

Escrow shares returned in connection with ThoughtWare
acquisitions ................................................. -- -- 507

17. QUARTERLY FINANCIAL DATA (UNAUDITED)

The following table sets forth summary quarterly results of operations
for the Company for the years ended March 31, 2005 and 2004:

FIRST SECOND THIRD FOURTH
2005 QUARTER QUARTER QUARTER QUARTER
---- --------- --------- --------- ---------
(IN THOUSANDS,EXCEPT
PER SHARE AMOUNTS)

Net revenue ....................................................... $ 1,970 $ 2,734 $ 2,568 $ 3,096
Cost of revenues and operating expenses ........................... 2,824 4,100 3,315 3,503
Loss from operations .............................................. (854) (1,366) (747) (407)
Loss from continuing operations before income taxes ............... (1,456) (1,802) (1,159) (782)
Income taxes ...................................................... -- -- -- --
Loss from continuing operations ................................... (1,456) (1,802) (1,159) (782)
Income (loss) from discontinued operations ........................ -- -- 15 (143)
Net loss .......................................................... $ (1,456) $ (1,802) $ (1,144) $ (925)
Loss available to common shareholders ............................. $ (1,485) $ (1,828) $ (1,170) $ (949)
Basic and diluted per share data: (1)
Loss per common share from continuing operations ................ $ (0.07) $ (0.08) $ (0.05) $ (0.03)
Income (loss) per common share from discontinued operations ..... -- -- -- $ (0.01)
Weighted average common share outstanding:
Basic and diluted ............................................... 20,297 24,132 24,146 24,145

FIRST SECOND THIRD FOURTH
2004 QUARTER QUARTER QUARTER QUARTER
---- --------- --------- --------- ---------
(IN THOUSANDS,EXCEPT
PER SHARE AMOUNTS)
Net revenue ....................................................... $ 1,342 $ 1,393 $ 1,580 $ 1,591
Cost of revenues and operating expenses ........................... 1,522 1,641 1,788 2,342
Loss from operations .............................................. (180) (248) (208) (751)
Loss from continuing operations before income taxes ............... (135) (590) (473) (1,095)
Income taxes ...................................................... -- -- -- --
Loss from continuing operations ................................... (135) (590) (473) (1,095)
Income (loss) from discontinued operations ........................ 9 129 150 (13)
Net loss .......................................................... $ (126) $ (461) $ (323) $ (1,108)
Loss available to common shareholders ............................. $ (126) $ (723) $ (352) $ (1,139)
Basic and diluted per share data: (1)
Loss per common share from continuing operations ................ $ (0.01) $ (0.05) $ (0.03) $ (0.06)
Income (loss) per common share from discontinued operations ..... $ -- $ 0.01 $ 0.01 $ --
Weighted average common share outstanding:
Basic and diluted ............................................... 15,798 16,025 17,304 17,667

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

(1) Earnings per share are computed independently for each of the quarters
presented. Therefore, the sum of the quarterly earnings per share does
not equal the total computed for the year due to stock transactions
that occurred.

18. SUBSEQUENT EVENTS

date on the IPO Notes and accept installment payments that are due during the
year ended March 31, 2006 at an interest rate of 10%. The total outstanding
principal balance on these IPO Notes is $282,000 as of March 31, 2005.

Subsequent to March 31, 2005, a $400,000 note payable, assumed in the
Glyphics acquisition, with a maturity date of March 25, 2005 was extended to
April 1, 2006, with monthly interest-only payments at 5.75% due until maturity.
In connection with the Glyphics acquisition, the Company assumed a debt owed to
Citizens Bank in the original principal sum of $400,000, bearing an interest
rate of 5.75%, which was due on March 25, 2005. Subsequent to year end,
Citizens Bank agreed to extend the term of the Citizens note until April 1, 2006
with monthly interest-only payments at 5.75% due until maturity.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

On December 14, 2004, BDO Seidman, LLP resigned as the Company's
independent accountants. BDO Seidman, LLP audited the consolidated financial
statements of the Company for the fiscal years ending March 31, 2004 and March
31, 2003.

On December 16, 2004 the Company engaged Epstein Weber & Conover, PLC
as the Company's independent accountants. The Company's Audit Committee and
Board of Directors participated in and approved the decision to engage Epstein
Weber & Conover, PLC as independent accountants of the Company. Epstein Weber &
Conover, PLC audited its financial statements for the fiscal year ending March
31, 2005.

The reports of BDO Seidman, LLP on the consolidated financial
statements for the fiscal years ended March 31, 2003 and 2004, respectively,
contained no adverse opinion or disclaimer of opinion and were not qualified as
to audit scope or accounting principle except that the report for the fiscal
year ending March 31, 2003, and 2004 contained an explanatory paragraph
expressing substantial doubt regarding the Company's ability to continue as a
going concern.

In connection with its audits for the fiscal years ended March 31, 2003
and 2004, respectively, and through December 14, 2004, there have been no
disagreements with either BDO Seidman, LLP on any matter of accounting
principles or practices, financial statement disclosure or auditing scope or
procedure, which disagreements if not resolved to the satisfaction of BDO
Seidman, LLP would have caused them to make reference thereto in their report on
the consolidated financial statements for such years.

During the fiscal years ended March 31, 2003 and 2004, respectively,
and through December 14, 2004, there have been no reportable events (as defined
in Regulation S-K Item 304(a)(1)(v)).

For the two most recent fiscal years of the Company ended March 31,
2003 and 2004 and the subsequent interim period through December 14, 2004, the
Company did not consult Epstein Weber & Conover, PLC regarding the application
of accounting principles to a specified transaction, type of audit opinion that
might be rendered on the Company's financial statements, or any other
accounting, auditing or reporting matter.

ITEM 9A. CONTROLS AND PROCEDURES

The Company evaluated the design and operation of its disclosure
controls and procedures to determine whether they are effective in ensuring that
it discloses the required information in a timely manner and in accordance with
the Securities Exchange Act of 1934, as amended, or the Exchange Act, and the
rules and forms of the Securities and Exchange Commission. Management, including
its principal executive officer and principal financial officer, supervised and
participated in the evaluation. The principal executive officer and principal
financial officer concluded, based on their review, that its disclosure controls
and procedures, as defined by Exchange Act Rules 13a-15(e) and 15d-15(e), are
effective and ensure that (i) it discloses the required information in reports
that it files under the Exchange Act and that the filings are recorded,
processed, summarized and reported within the time periods specified in
Securities and Exchange Commission rules and forms and (ii) information required
to be disclosed in reports that it files under the Exchange Act is accumulated
and communicated to the Company's management, including its principal executive
officer and principal financial officer, to allow timely decisions regarding
required disclosure.

During the fourth quarter ended March 31, 2005, no changes were made to
its internal controls over financial reporting that materially affected or were
reasonably likely to materially affect these controls subsequent to the date of
their evaluation.

ITEM 9B. OTHER

None

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information required by this item with respect to the Company's
directors and executive officers and compliance by the Company's directors,
executive officers and certain beneficial owners of the Company's common stock
with Section 16(a) of the Securities and Exchange Act of 1934 will be set forth
under the captions "Election of Directors' and "Section 16 Reports" in the
Company's definitive Proxy Statement (the "2005 Proxy Statement") for its 2005
annual meeting of stockholders, which sections are incorporated herein by
reference. The Company's Code of Ethics is incorporated herein by this reference
and available at the Company' website located at www.ilinc.com.

ITEM 11. EXECUTIVE COMPENSATION

The information required by this item will be set forth in the section
entitled "Executive Compensation" in the 2005 Proxy Statement, which section is
incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED SHAREHOLDER MATTERS

The information required by this item will be set forth in the section
entitled "Security Ownership of Certain Beneficial Owners and Management" in the
2005 Proxy Statement, which section is incorporated herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this item will be set forth in the section
entitled "Certain Transactions" in the 2005 Proxy Statement, which section is
incorporated herein by reference.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

Epstein, Weber & Conover, PLC audited the Company's consolidated
financial statements for the year ended March 31, 2005. BDO Seidman, LLP audited
its consolidated financial statements for the years ended March 31, 2004.

AUDIT AND NON-AUDIT FEES

Aggregate fees for professional services rendered to the Company by
Epstein, Weber & Conover, PLC and by BDO Seidman, LLP for the year ended March
31, 2005 were $47,830 and $115,036, respectively. All aggregate fees for 2004
were for professional services rendered to the Company by BDO Seidman, LLP.
Total Aggregate fees for professional services for the years ended March 31,
2005 and 2004, respectively were as follows:

SERVICES PROVIDED 2005 2004
--------------------------
Audit Fees $149,392 $190,293
Audit Related Fees 13,474 26,025
Tax Fees -- 1,050
All Other Fees -- --
--------------------------
Total $162,866 $217,368
==========================

Audit Fees

The aggregate fees billed for the years ended March 31, 2005 and 2004,
were for the audits of the Company's consolidated financial statements and
reviews of the Company's interim consolidated financial statements included in
the Company's annual and quarterly reports, and for services provided with
respect to the Company's other regulatory filings Audit Related Fees

The aggregate fees billed for the years ended March 31, 2005 and 2004
were primarily for services provided for review and consultation on acquisition,
capital raising, and tender offer transactions.

Tax Fees

The aggregate fees billed for the years ended March 31, 2005 and 2004
were for miscellaneous tax consulting services related to acquisition
accounting.

Audit Committee Pre-Approval Policies and Procedures

The Audit Committee has implemented pre-approval policies and
procedures related to the provision of audit and non-audit services. Under these
procedures, the Audit Committee pre-approves both the type of services to be
provided by its auditor and the estimated fees related to these services.

During the approval process, the Audit Committee considers the impact
of the types of services and the related fees on the independence of the
auditor. The services and fees must be deemed compatible with the maintenance of
the auditor's independence, including compliance with SEC rules and regulations.

PART IV

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a)(1) FINANCIAL STATEMENTS

Reports of Independent Registered Public Accounting Firms.

Consolidated Balance Sheets as of March 31, 2005 and 2004.

Consolidated Statements of Operations for the years ended March 31, 2005, 2004,
and 2003.

Consolidated Statements of Shareholders' Equity for the years ended
March 31, 2005, 2004, and 2003.

Consolidated Statements of Cash Flows for the years ended March 31, 2005, 2004,
and 2003.

Notes to the Consolidated Financial Statements.

(a)(2) FINANCIAL STATEMENT SCHEDULES

Reports of Independent Registered Public Accounting Firms

The following financial statement schedule is filed as a part of this Report
under Schedule II on page 81. Schedule II -- Valuation and Qualifying Accounts
for the three fiscal years ended March 31, 2005. All other schedules called for
by Form 10-K are omitted because they are inapplicable or the required
information is shown in the financial statements, or notes thereto, included
herein.

(a)(3) EXHIBITS.

EXHIBIT
NUMBER DESCRIPTION OF EXHIBITS
------ -----------------------
3.1(1) Restated Certificate of Incorporation of the Company
3.2(1) Bylaws of the Company 3.3(7) Restated Certificate of
Incorporation of the Company
3.4(7) Amendment of Bylaws of the Company
3.5(8) Restated Certificate of Incorporation of the Company
3.6(14) Certificate of Designations of Series A Preferred Stock
3.7(15) Certificate of Amendment of Restated Certificate of
Incorporation of the Company
4.1(1) Form of certificate evidencing ownership of Common Stock of
the Company
4.6(7) Form of certificate evidencing ownership of Common Stock of
the Company
4.7(8) Form of Convertible Redeemable Subordinated Note
4.8(8) Form of Redeemable Warrant (2002 Private Placement Offering)
4.9(14) Form of Redeemable Warrant (2003 Private Placement Offering)
+10.1(1) The Company's 1997 Stock Compensation Plan
+10.9(7) Employment Agreement dated November 12, 2000 between the
Company and James M. Powers, Jr.
++10.11(7) Employment Agreement dated February 15, 2001 between the
Company and James L. Dunn, Jr. with Amendment
10.14(9) Plan of Reorganization and Agreement of Merger by and among
the Company, Edge Acquisition Subsidiary, Inc. and the
Stockholders of Learning-Edge, Inc.
10.15(10) Plan of Reorganization and Agreement of Merger by and among
the Company, TW Acquisition Subsidiary, Inc., ThoughtWare
Technologies, Inc. and the Series B Preferred Stockholder of
ThoughtWare Technologies, Inc.
10.16(11) Asset Purchase Agreement by and among the Company and Quisic
Corporation. Common Stock Purchase Agreement by and between
the Company, Investor Growth Capital Limited, A Guernsey
Corporation and Investor Group, L.P., A Guernsey Limited
Partnership and Leeds Equity Partners III, L.P.
10.16(12) Asset Purchase Agreement by and among the Company, and
Mentergy, Inc. and its wholly-owned subsidiaries, LearnLinc
Corp and Gilat-Allen Communications, Inc.
10.17(14) Subcontractor Agreement between the Company and Interactive
Alchemy, Inc.
+10.18(17) Employment Agreement dated January 6, 2004 between the
Company and Nathan Cocozza
10.19(17) Note Purchase Agreement dated February 12, 2004 between the
Company and the "Lenders"
10.20(17) Unit Purchase and Agency Agreement dated April 19, 2004
between the Company and Cerberus Financial, Inc.
10.21(17) Placement Agency Agreement dated March 10, 2004 between the
Company and Peacock, Hislop, Staley, and Given, Inc.
10.22(16) Asset Purchase Agreement and Plan of Reorganization by and
between the Company and Glyphics Communications, Inc.
+10.23(18) Employment Agreement dated June 1, 2004 between the Company
and Gary L. Moulton
+10.24(18) Employment Agreement dated July 19, 2004 between the Company
and John S. Hodgson
++10.25 Employment Agreement dated March 14, 2005 between the
Company and David Iannini
14.1(18) Code of Ethics
++12 Ratio of Earnings to Fixed Charges
16(13) Letter re Change in Certifying Accountant
++21.1 Subsidiaries of the Registrant
++23.1 Consent of Epstein, Weber & Conover, PLC
++23.2 Consent of BDO Seidman, LLP
++31.1 Chief Executive Officer Section 302 Certification
++31.2 Principal Financial Officer Section 302 Certification

++32.1 Chief Executive Officer Section 906 Certification
++32.2 Principal Financial Officer Section 906 Certification

----------

(1) Previously filed as an exhibit to iLinc's Registration Statement on
Form S-1 (No. 333-37633), and incorporated herein by reference.
(2) Previously filed as an exhibit to iLinc's Registration Statement on
Form S-4 (No. 333-78535), and incorporated herein by reference.
(3) Previously filed as an exhibit to iLinc's Registration Statement on
Form S-4 (No. 333-64665), and incorporated herein by reference.
(4) Previously filed as an exhibit to iLinc's Quarterly Report on Form
10-Q for the fiscal quarter ended June 30, 1998.
(5) Previously filed as an exhibit to iLinc's Quarterly Report on Form
10-Q for the fiscal quarter ended September 30, 1998.
(6) Previously filed as an exhibit to iLinc's Annual Report on Form
10-K for the year ended March 31, 2000.
(7) Previously filed as an exhibit to iLinc's Annual Report on Form
10-K for the year ended March 31, 2001.
(8) Previously filed as an exhibit to iLinc's Annual Report on Form
10-K for the year ended March 31, 2002.
(9) Previously filed as an exhibit to iLinc's Form 8-K filed October
16, 2001.
(10) Previously filed as an exhibit to iLinc's Form 8-K filed January
30, 2002
(11) Previously filed as an exhibit to iLinc's Form 8-K filed July 2,
2002.
(12) Previously filed as an exhibit to iLinc's Form 8-K filed December
20, 2002.
(13) Previously filed as an exhibit to iLinc's Form 8-K filed April 3,
2003.
(14) Previously filed as an exhibit to iLinc's Quarterly Report on Form
10-Q for the fiscal quarter ended June 30, 2003.
(15) Previously filed as an exhibit to iLinc's Quarterly Report on Form
10-Q for the fiscal quarter ended December 31, 2003.
(16) Previously filed as an exhibit to iLinc's Form 8-K filed June 14,
2004.
(17) Previously filed as an exhibit to iLinc's Annual Report on Form
10-K for the year ended March 31, 2004.
(18) Previously filed as an exhibit to iLinc's Quarterly Report on Form
10-Q for the fiscal quarter ended June 30, 2004.

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Stockholders and Board of Directors
of iLinc Communications, Inc. and Subsidiaries:

In connection with our audit of the consolidated financial statements of iLinc
Communications, Inc. and subsidiaries referred to in our report dated June 24,
2005, which is included in the Company's annual report on Form 10-K, we have
also audited Schedule II for the year ended March 31, 2005. In our opinion, this
schedule presents fairly, in all material respects, the information to be set
forth therein.

/s/ Epstein, Weber & Conover, PLC
Scottsdale, Arizona
June 24, 2005

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM ON
FINANCIAL STATEMENT SCHEDULES

To the Board of Directors and Shareholders
iLinc Communications, Inc. and Subsidiaries

The audits referred to in our report dated May 21, 2004 (which contains an
explanatory paragraph indicating substantial doubt about iLinc Communications,
Inc.'s ability to continue as a going concern), relating to the consolidated
financial statements of iLinc Communications, Inc. as of March 31, 2004 and for
each of the two years then ended, which is contained in Item 8 of this Form 10-K
included the audits of the consolidated financial statement schedules as of
March 31, 2004 and for each of the two years then ended listed in the
accompanying index. These consolidated financial statement schedules are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statement schedules based upon our
audits.

In our opinion such consolidated financial statement schedules for the years
ended March 31, 2004 and 2003 present fairly, in all material respects, the
information set forth therein.

/s/ BDO Seidman, LLP

Costa Mesa, California

May 21, 2004

ILINC COMMUNICATIONS, INC.
VALUATION AND QUALIFYING ACCOUNTS
SCHEDULE II

ADDITION DEDUCTIONS
--------- -------------------------
BALANCE AT CHARGED
THE TO BAD WRITE-OFFS BALANCE AT
FISCAL BEGINNING OF DEBT RECOVERIES CHARGED TO END OF
YEAR DESCRIPTION PERIOD EXPENSE (1) ALLOWANCE PERIOD
--------- --------------------------------- ------------ -------- ---------- ---------- ---------

2005 Accounts receivable - allowance
for doubtful accounts........... $ 24 $ 233 $ 5 $ 168 $ 84

2004 Accounts receivable - allowance
for doubtful accounts........... $ 172 24 $ 142 $ 30 $ 24

2003 Accounts receivable - allowance
for doubtful accounts........... $ 24 $ 172 $ 6 $ 18 $ 172

(1) This amount represents recoveries for accounts which were not charged off;
accordingly, these recoveries are reflected as a decrease in allowance and
decrease to bad debt expense as the collection of recoveries are reflected as
applications to the respective accounts and notes receivable.

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this Report to be signed on
its behalf by the undersigned; thereunto duly authorized, in the City of
Phoenix, State of Arizona, on July 13, 2005.

ILINC COMMUNICATIONS, INC.

By: /s/ JAMES M. POWERS, JR.
------------------------------------
James M. Powers, Jr.,
Chairman of the Board, President and
Chief Executive Officer

By: /s/ DAVID J. IANNINI
------------------------------------
David J. Iannini
Senior Vice President and
Chief Financial Officer

Pursuant to the requirements of the Securities Exchange Act of 1934,
this Report has been signed by the following persons on behalf of the Registrant
and in the capacities and on the date indicated.

NAME CAPACITY DATE
---- -------- ----

/s/ JAMES M. POWERS, JR. Chairman of the Board, President and Chief July 13, 2005
---------------------------
James M. Powers, Jr. Executive Officer (Principal Executive Officer)

/s/ JAMES H. COLLINS Director July 13, 2005
---------------------------
James H. Collins

/s/ KENT PETZOLD Director July 13, 2005
---------------------------
Kent Petzold

/s/ DANIEL T. ROBINSON, JR. Director July 13, 2005
---------------------------
Daniel T. Robinson, Jr.

/s/ CRAIG W. STULL Director July 13, 2005
---------------------------
Craig W. Stull